| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,052 | 0 | 0 | 1,052 |
| ACCOUNTING | 702 | 702 | 702 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| FHB POINTS (RELATED FHB LOAN PAID OFF ON 05/08/23) | 2008-04-01 | 2,200 | 1,077 | 360.000000000000 | 1,123 | 1,123 | 1,123 | 2,200 |
| FHB LOAN FEES (RELATED FHB LOAN PAID OFF ON 05/08/23) | 2008-08-15 | 1,027 | 490 | 360.000000000000 | 537 | 537 | 537 | 1,027 |
| 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 (7-5-004-002-0000) | 2002-12-31 | 380,000 | L | 0 | 0 | 0 | |||
| LAND (7-5-004-035-0000) | 2003-12-31 | 1,304,663 | L | 0 | 0 | 0 | |||
| LAND - 75-5770 ALAHOU ST., KAILUA-KONA, HI | 2008-04-01 | 183,352 | L | 0 | 0 | 0 | |||
| BUILDING - 75-5770 ALAHOU ST., KAILUA-KONA, HI | 2008-08-15 | 128,896 | 67,376 | SL | 27.500000000000 | 4,687 | 4,687 | 4,687 | |
| FLOORING | 2008-08-15 | 2,988 | 1,567 | SL | 27.500000000000 | 109 | 109 | 109 | |
| SPRINKLERS | 2008-08-15 | 830 | 795 | SL | 15.000000000000 | 35 | 32 | 32 | |
| GUTTERS | 2008-08-15 | 1,225 | 647 | SL | 27.500000000000 | 45 | 45 | 45 | |
| RENOVATION COSTS | 2008-08-15 | 45,182 | 23,618 | SL | 27.500000000000 | 1,643 | 1,643 | 1,643 | |
| ADDITIONAL LAND COSTS | 2008-09-24 | 98,023 | L | 0 | 0 | 0 | |||
| WATER METER | 2006-09-06 | 3,790 | 2,508 | SL | 25.000000000000 | 152 | 152 | 152 | |
| 2 CEILING FANS | 2012-10-10 | 201 | 201 | SL | 5.000000000000 | 0 | 0 | 0 | |
| WASHING MACHINE | 2015-04-15 | 750 | 750 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LONO KONA SEWER CONNECTION FEE | 2018-12-31 | 9,025 | NC | 0 % | 0 | 0 | 0 | ||
| LONO KONA SEWER CONNECTION FEE | 2020-12-31 | 13,700 | NC | 0 % | 0 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - 75-5770 ALAHOU ST., KAILUA-KONA, HI | 183,352 | 0 | 183,352 | 313,000 |
| BUILDING - 75-5770 ALAHOU ST., KAILUA-KONA, HI | 128,896 | 72,063 | 56,833 | 170,800 |
| FLOORING | 2,988 | 1,676 | 1,312 | 1,312 |
| SPRINKLERS | 830 | 830 | 0 | 0 |
| GUTTERS | 1,225 | 692 | 533 | 533 |
| RENOVATION COSTS | 45,182 | 25,261 | 19,921 | 0 |
| ADDITIONAL LAND COSTS | 98,023 | 0 | 98,023 | 0 |
| WATER METER | 3,790 | 2,660 | 1,130 | 1,130 |
| 2 CEILING FANS | 201 | 201 | 0 | 0 |
| WASHING MACHINE | 750 | 750 | 0 | 0 |
| LONO KONA SEWER CONNECTION FEE | 9,025 | 0 | 9,025 | 0 |
| LONO KONA SEWER CONNECTION FEE | 13,700 | 0 | 13,700 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BESSEMER TRUST | AT COST | 179,604 | 238,610 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND (7-5-004-002-0000) | 380,000 | 0 | 380,000 | 676,800 |
| LAND (7-5-004-035-0000) | 1,304,663 | 0 | 1,304,663 | 1,566,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CAPITALIZED COST | 22,027 | 22,027 | 22,027 |
| DEPOSITS | 50 | 50 | 50 |
| PROGRAM-RELATED INVESTMENTS (ARTWORK) | 58,200 | 58,200 | 58,200 |
| INVENTORY FOR AUCTION FUNDRAISERS | 1,142 | 1,142 | 1,142 |
| CASH IN ESCROW | 1,582 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHAGES | 79 | 0 | 0 | 79 |
| INSURANCE | 622 | 0 | 0 | 622 |
| OFFICE SUPPLIES | 573 | 0 | 0 | 573 |
| WEBSITE | 16 | 0 | 0 | 16 |
| LICENSES & PERMITS | 4 | 0 | 0 | 4 |
| INVESTMENT EXPENSE | 3 | 3 | 0 | 0 |
| GENERAL EXCISE TAX | 1,215 | 1,215 | 1,215 | 0 |
| INSURANCE | 19 | 19 | 19 | 0 |
| REPAIRS | 1,950 | 1,950 | 1,950 | 0 |
| WASTE WATER | 715 | 715 | 715 | 0 |
| WATER | 1,195 | 1,195 | 1,195 | 0 |
| YARD MAINTENANCE | 2,157 | 2,157 | 2,157 | 0 |
| AMORTIZATION | 1,660 | 1,660 | 1,660 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO PA POHAKU KUAKINI LLC | 354 | 340 |
| RENTAL DEPOSIT | 2,250 | 2,250 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 421 | 0 | 0 | 421 |
| REAL PROPERTY TAX | 4,909 | 4,909 | 4,909 | 0 |