| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,126 | 0 | 0 | 9,126 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FOG MACHINE | 2018-12-31 | 13,063 | 5,879 | SL | 5.000000000000 | 2,613 | 2,613 | 2,613 | |
| CONTAINER & MIST THEATRE | 2020-02-01 | 717,742 | 167,473 | SL | 5.000000000000 | 143,548 | 0 | 0 | |
| MIST THEATRE | 2020-02-01 | 223,104 | 52,058 | SL | 5.000000000000 | 44,621 | 0 | 0 | |
| FOG MACHINE | 2019-10-24 | 5,875 | 1,665 | SL | 5.000000000000 | 1,175 | 0 | 0 | |
| COMPUTER | 2020-01-20 | 4,921 | 1,148 | SL | 5.000000000000 | 984 | 0 | 0 | |
| AUDIO EQUIPMENT | 2019-07-18 | 3,285 | 1,095 | SL | 5.000000000000 | 657 | 0 | 0 | |
| BOOKSHELVES | 2020-06-03 | 4,612 | 549 | SL | 7.000000000000 | 659 | 0 | 659 | |
| COMPUTER | 2020-06-29 | 5,066 | 760 | SL | 5.000000000000 | 1,013 | 0 | 1,013 | |
| FOG MACHINE | 2020-06-18 | 4,722 | 708 | SL | 5.000000000000 | 944 | 0 | 944 | |
| PRINTER | 2020-09-03 | 5,611 | 655 | SL | 5.000000000000 | 1,122 | 0 | 1,122 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC (1069 SHARES) | 16,855 | 188,379 |
| MICROSOFT CORP (614 SHARES) | 18,681 | 191,273 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FOG MACHINE | 13,063 | 8,492 | 4,571 | |
| CONTAINER & MIST THEATRE | 717,742 | 311,021 | 406,721 | |
| MIST THEATRE | 223,104 | 96,679 | 126,425 | |
| FOG MACHINE | 5,875 | 2,840 | 3,035 | |
| COMPUTER | 4,921 | 2,132 | 2,789 | |
| AUDIO EQUIPMENT | 3,285 | 1,752 | 1,533 | |
| BOOKSHELVES | 4,612 | 1,208 | 3,404 | |
| COMPUTER | 5,066 | 1,773 | 3,293 | |
| FOG MACHINE | 4,722 | 1,652 | 3,070 | |
| PRINTER | 5,611 | 1,777 | 3,834 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,927 | 0 | 0 | 5,927 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ARTWORK | 294,025 | 291,725 | 291,725 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 210 | 0 | 0 | 210 |
| INSURANCE | 3,326 | 0 | 0 | 3,326 |
| SUPPLIES | 372 | 0 | 0 | 0 |
| LICENSES & FEES | 174 | 0 | 0 | 174 |
| OFFICE EXPENSES | 1,604 | 0 | 0 | 1,604 |
| OUTSIDE SERVICES | 99,137 | 0 | 0 | 99,137 |
| PUBLIC RELATIONS | 4,141 | 0 | 0 | 4,141 |
| SHIPPING & DELIVERY | 1,288 | 0 | 0 | 1,288 |
| TELEPHONE | 418 | 0 | 0 | 418 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES | 1,197 | 121 |
| Name | Address |
|---|---|
|
TAIJI & NAOKO TERASAKI FAMILY FOUNDATION |
918 WAILUPE PLACE HONOLULU,HI96821 |
| TAIJI NAOKO TERASAKI |
918 WAILUPE PLACE HONOLULU,HI96821 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 713 | 0 | 0 | 713 |