| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 5,654 | 1,696 | 0 | 3,958 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2017 FORD TRANSIT CARGO VAN | 2018-07-26 | 27,268 | 17,271 | SL | 5.000000000000 | 5,454 | 0 | 5,454 | |
| KENNEL & FENCE | 2018-09-30 | 20,206 | 4,041 | SL | 15.000000000000 | 1,347 | 0 | 1,347 | |
| LAND & IMPROVEMENTS | 2017-12-18 | 690,058 | L | 0 | 0 | 0 | |||
| LAND SURVEY | 2019-09-30 | 10,000 | L | 0 | 0 | 0 | |||
| LAND CLEARING & EXCAVATION | 2019-09-30 | 15,000 | L | 0 | 0 | 0 | |||
| FENCE | 2019-02-20 | 36,967 | 6,366 | SL | 15.000000000000 | 2,464 | 0 | 2,464 | |
| SHED/AVIARY | 2019-12-31 | 7,141 | 833 | SL | 15.000000000000 | 476 | 0 | 476 | |
| CONTAINERS/ROOF BETWEEN CONTAINERS | 2021-08-06 | 41,767 | 200DB | 7.000000000000 | 0 | 0 | 5,967 | ||
| KAWASAKI MULE | 2022-07-20 | 15,378 | SL | 5.000000000000 | 513 | 0 | 513 | ||
| WAIALUA BEACH ROAD (LAND) | 2022-01-12 | 694,762 | L | 0 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 00141B204 INVESCO DIVERS DVDND-Y (4812 SHS) | AT COST | 70,317 | 59,511 |
| 314172560 FEDERATED HERMES STRATEGIC VALUE DIV FND (23044 SHS) | AT COST | 116,099 | 111,960 |
| 31428Q101 FEDERATED HERMES TOTAL RETN BND FND (6768 SHS) | AT COST | 63,368 | 56,060 |
| 46625H100 JP MORGAN CHASE & CO (80 SHS) | AT COST | 2,120 | 4,180 |
| 594918104 MICROSOFT CORP (130 SHS) | AT COST | 3,545 | 21,893 |
| 921937603 VANGUARD TTL BND MKT INDX FND ADM (9715 SHS) | AT COST | 85,520 | 76,552 |
| 921937702 VANGUARD S/T BND INDX-ADM (6369 SHS) | AT COST | 78,255 | 74,522 |
| 921946786 VANGUARD HIGH DVD YLD INDX-ADM (3138 SHS) | AT COST | 81,000 | 89,766 |
| 921946794 VANGUARD INT HIGH DVD YLD INDX ETF (396 SHS) | AT COST | 114,525 | 91,694 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 2017 FORD TRANSIT CARGO VAN | 27,268 | 22,725 | 4,543 | |
| KENNEL & FENCE | 20,206 | 5,388 | 14,818 | |
| LAND & IMPROVEMENTS | 690,058 | 0 | 690,058 | |
| LAND SURVEY | 10,000 | 0 | 10,000 | |
| LAND CLEARING & EXCAVATION | 15,000 | 0 | 15,000 | |
| FENCE | 36,967 | 8,830 | 28,137 | |
| SHED/AVIARY | 7,141 | 1,309 | 5,832 | |
| CONTAINERS/ROOF BETWEEN CONTAINERS | 41,767 | 41,767 | 0 | |
| KAWASAKI MULE | 15,378 | 513 | 14,865 | |
| WAIALUA BEACH ROAD (LAND) | 694,762 | 0 | 694,762 |
| Description | Amount |
|---|---|
| NON DEDUCTIBLE PENALTY AND INTEREST | 2,957 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES - BOH | 7,788 | 5,841 | 5,841 | 1,947 |
| SUPPLIES | 676 | 0 | 0 | 676 |
| VETERINARY SERVICES | 15,090 | 0 | 0 | 15,090 |
| PROPERTY MAINTENANCE | 3,900 | 0 | 0 | 3,900 |
| BANK SVC CHARGES | 220 | 0 | 0 | 220 |
| AUTOMOBILE EXPENSES | 35 | 0 | 0 | 35 |
| ANIMAL CARE | 17,700 | 0 | 0 | 17,700 |
| BOOKS, SUBSCRIPTIONS, REFERENCE | 174 | 0 | 0 | 174 |
| PROMOTION | 156 | 0 | 0 | 156 |
| ANIMAL PURCHASE | 800 | 0 | 0 | 800 |
| REPAIRS | 377 | 0 | 0 | 377 |
| PAYROLL TAXES | 2,907 | 0 | 0 | 2,907 |
| MISCELLANEOUS EXPENSE | 6,137 | 0 | 0 | 6,137 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 4,936 | 4,936 | 4,936 | 0 |