| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2016-09-30 | 527,147 | L | 0 | 0 | ||||
| BUILDING | 2016-09-30 | 31,854 | 4,314 | ADS | 40.000000000000 | 265 | 265 | ||
| BUILDING RENOVATION | 2020-01-30 | 12,156 | 150DB | 15.000000000000 | 0 | 810 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 527,147 | 0 | 527,147 | |
| BUILDING | 31,854 | 4,579 | 27,275 | |
| BUILDING RENOVATION | 12,156 | 12,156 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS - FIDELITY #0982 | FMV | 813,277 | 708,428 |
| INVESTMENTS - FIDELITY #0984 | FMV | 316,422 | 259,534 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON VARIOUS PUBLICLY TRADED SECURITIES | 478,115 |
| UNREALIZED GAINS ON VARIOUS 100% LLC INTERESTS IN HTH ACQUISITIONS LLC | 2,935,313 |
| 50% NONDEDUCTIBLE M & E | 1,144 |
| PRIOR PERIOD ADJUSTMENTS | 2,595 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES AND EXPENSES | 248 | 0 | 248 | |
| COMPUTER AND INTERNET | 3,388 | 0 | 3,388 | |
| UTILITIES | 617 | 0 | 617 | |
| FILING FEES - STATE | 4 | 0 | 4 | |
| BANK FEES | 50 | 0 | 50 | |
| FIDELITY - INVESTMENT FEES | 844 | 844 | 0 | |
| INSURANCE | 1,141 | 0 | 1,141 | |
| PERSONNEL TRAINING | 1,929 | 0 | 1,929 | |
| DUES AND SUBSCRIPTION | 8,050 | 0 | 8,050 | |
| ADVERTISING | 11,413 | 0 | 11,413 | |
| WEBSITE | 5,817 | 0 | 5,817 | |
| FILING FEES | 816 | 0 | 0 |
| Description | Amount |
|---|---|
| CHANGES IN FUTURE GRANTS | 135,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 0 | 3,149 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APPRAISAL FEES | 4,025 | 0 | 0 | |
| PROPERTY MANAGEMENT FEES | 841 | 0 | 0 |
| Name | Address |
|---|---|
| LANCE HAYASHI |
1668 S KING STREET SUITE 230 HONOLULU,HI96826 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 15,767 | 0 | 0 | |
| GENERAL EXCISE TAX | 730 | 0 | 0 |