| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 2,949 | 0 | 0 | 2,949 |
| ACCOUNTING FEE | 5,200 | 0 | 0 | 5,200 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| BULL | 1997-07-01 | 600 | 150DB | 5.000000000000 | 0 | 0 | 0 | ||
| HEIFERS - 5 | 2002-10-14 | 2,500 | 2,500 | 150DB | 5.000000000000 | 0 | 0 | 0 | |
| BULL | 2004-03-15 | 1,000 | 1,000 | 150DB | 5.000000000000 | 0 | 0 | 0 | |
| SECURITY ALARMS SYSTEM | 1997-07-01 | 5,162 | 5,162 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SECURITY ALARM SERVICE | 2000-06-15 | 1,128 | 1,128 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| LAND | 1997-07-01 | 142,800 | L | 0 | 0 | 0 | |||
| LAND AND BUILDING | 1997-07-01 | 2,958,000 | L | 0 | 0 | 0 | |||
| CORRAL | 2000-05-18 | 2,208 | 2,208 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| GARDEN SPRINKLERS | 2003-06-03 | 509 | 509 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING RENOVATIONS | 2004-10-01 | 46,433 | 10,965 | SL | 39.000000000000 | 1,191 | 0 | 1,191 | |
| LAND SURVEY AND ZONING | 1997-07-01 | 9,659 | L | 0 | 0 | 0 | |||
| CONSTRUCTION | 2003-10-21 | 581,821 | 152,291 | SL | 39.000000000000 | 14,918 | 0 | 14,918 | |
| CONSTRUCTION | 2003-10-21 | 51,103 | 13,375 | SL | 39.000000000000 | 1,310 | 0 | 1,310 | |
| CONSTRUCTION | 2003-10-21 | 71,065 | 18,601 | SL | 39.000000000000 | 1,822 | 0 | 1,822 | |
| ALARM SYSTEM UPGRADE | 2005-11-14 | 3,564 | 3,564 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ALARM SYSTEM EQUIPMENT | 2006-07-03 | 1,247 | 1,247 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2006-08-25 | 1,232 | 1,232 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MASTER BEDROOM RESTORATION | 2007-06-09 | 21,460 | 3,512 | ADS | 40.000000000000 | 537 | 0 | 537 | |
| 4 DRAWER FILE CABINET | 2007-05-21 | 288 | 192 | ADS | 10.000000000000 | 29 | 0 | 29 | |
| CHAIRS & TABLES | 2007-10-05 | 989 | 606 | ADS | 10.000000000000 | 99 | 0 | 99 | |
| KIOSK | 2009-10-01 | 1,500 | 619 | ADS | 10.000000000000 | 150 | 0 | 150 | |
| VIEWING PLATFORM | 2010-04-01 | 11,573 | 2,026 | ADS | 20.000000000000 | 579 | 0 | 579 | |
| CRAFTMAN RIDER LAWNMOWER | 2010-03-03 | 1,094 | 382 | ADS | 10.000000000000 | 109 | 0 | 109 | |
| ANNA RANCH OHIA SIGN | 2010-07-01 | 1,508 | 528 | ADS | 10.000000000000 | 151 | 0 | 151 | |
| 2 COMPUTERS | 2010-07-07 | 3,562 | 2,492 | ADS | 5.000000000000 | 712 | 0 | 712 | |
| HP COLOR LASERJET PRINTER | 2010-11-01 | 784 | 549 | ADS | 5.000000000000 | 157 | 0 | 157 | |
| MS OFFICE FOR MAC SOFTWARE | 2010-11-01 | 302 | 302 | ADS | 3.000000000000 | 0 | 0 | 0 | |
| POS ACER LAPTOP | 2010-12-24 | 521 | 364 | ADS | 5.000000000000 | 104 | 0 | 104 | |
| OHIA SIGNS | 2011-07-01 | 1,710 | 428 | ADS | 10.000000000000 | 171 | 0 | 171 | |
| PICNIC TABLES, BENCHES | 2011-08-01 | 1,580 | 395 | ADS | 10.000000000000 | 158 | 0 | 158 | |
| SIGNS FOR DISCOVERY TRAILS | 2011-06-01 | 14,347 | 3,587 | ADS | 10.000000000000 | 1,435 | 0 | 1,435 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 151,031 | 147,419 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 542,060 | 554,079 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BULL | 600 | 0 | 600 | |
| HEIFERS - 5 | 2,500 | 2,500 | 0 | |
| BULL | 1,000 | 1,000 | 0 | |
| SECURITY ALARMS SYSTEM | 5,162 | 5,162 | 0 | |
| SECURITY ALARM SERVICE | 1,128 | 1,128 | 0 | |
| LAND | 142,800 | 0 | 142,800 | |
| LAND AND BUILDING | 2,958,000 | 0 | 2,958,000 | |
| CORRAL | 2,208 | 2,208 | 0 | |
| GARDEN SPRINKLERS | 509 | 509 | 0 | |
| BUILDING RENOVATIONS | 46,433 | 12,156 | 34,277 | |
| LAND SURVEY AND ZONING | 9,659 | 0 | 9,659 | |
| CONSTRUCTION | 581,821 | 167,209 | 414,612 | |
| CONSTRUCTION | 51,103 | 14,685 | 36,418 | |
| CONSTRUCTION | 71,065 | 20,423 | 50,642 | |
| ALARM SYSTEM UPGRADE | 3,564 | 3,564 | 0 | |
| ALARM SYSTEM EQUIPMENT | 1,247 | 1,247 | 0 | |
| COMPUTER | 1,232 | 1,232 | 0 | |
| MASTER BEDROOM RESTORATION | 21,460 | 4,049 | 17,411 | |
| 4 DRAWER FILE CABINET | 288 | 221 | 67 | |
| CHAIRS & TABLES | 989 | 705 | 284 | |
| KIOSK | 1,500 | 769 | 731 | |
| VIEWING PLATFORM | 11,573 | 2,605 | 8,968 | |
| CRAFTMAN RIDER LAWNMOWER | 1,094 | 491 | 603 | |
| ANNA RANCH OHIA SIGN | 1,508 | 679 | 829 | |
| 2 COMPUTERS | 3,562 | 3,204 | 358 | |
| HP COLOR LASERJET PRINTER | 784 | 706 | 78 | |
| MS OFFICE FOR MAC SOFTWARE | 302 | 302 | 0 | |
| POS ACER LAPTOP | 521 | 468 | 53 | |
| OHIA SIGNS | 1,710 | 599 | 1,111 | |
| PICNIC TABLES, BENCHES | 1,580 | 553 | 1,027 | |
| SIGNS FOR DISCOVERY TRAILS | 14,347 | 5,022 | 9,325 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 153 | 0 | 19 | 134 |
| INSURANCE | 18,183 | 0 | 1,253 | 16,930 |
| MISCELLANEOUS EXPENSE | 191 | 0 | 42 | 149 |
| OFFICE EXPENSE | 1,327 | 0 | 43 | 1,284 |
| REPAIRS AND MAINTENANCE | 12,327 | 3,822 | 828 | 7,677 |
| TELEPHONE | 2,689 | 0 | 0 | 2,689 |
| UTILITIES | 11,959 | 6,112 | 930 | 4,917 |
| INTERNET | 718 | 0 | 0 | 718 |
| OUTSIDE SERVICES | 2,590 | 173 | 600 | 1,817 |
| SUPPLIES | 360 | 44 | 45 | 271 |
| DUES AND SUBSCRIPTIONS | 250 | 0 | 64 | 186 |
| MARKETING | 3,449 | 113 | 837 | 2,498 |
| PAYROLL FEES | 729 | 0 | 0 | 729 |
| CREDIT CARD CHARGES | 1,017 | 0 | 0 | 1,017 |
| SECURITY | 645 | 0 | 164 | 481 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 34 | 34 | 34 |
| TOUR FEES | 7,310 | 7,310 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 116 | 37 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 5,546 | 5,546 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 4,856 | 980 | 441 | 3,434 |
| FEDERAL INCOME TAX | 900 | 900 | 0 | 0 |
| GENERAL EXCISE TAX - HAWAII | 1,602 | 0 | 201 | 1,401 |
| FOREIGN TAXES WITHHELD | 189 | 189 | 0 | 0 |
| PROPERTY TAX | 3,150 | 0 | 726 | 2,424 |