| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,759 | 2,879 | 2,880 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| REFRIGERATOR | 2015-01-27 | 1,045 | 1,045 | 200DB | 7.0000 | ||||
| 80 FOLDING CHAIRS | 2015-03-15 | 1,423 | 1,423 | 200DB | 7.0000 | ||||
| MEDITATION PROP- LAND | 2014-04-24 | 2,357,103 | |||||||
| MEDITATION PROP-BUILDING | 2015-05-08 | 1,061,532 | 207,543 | S/L | 39.0000 | 27,219 | |||
| SOLAR PANELS | 2019-02-13 | 56,254 | 13,126 | S/L | 15.0000 | 3,750 | |||
| MEDITATION PROP- LAND IMPROV. | 2015-05-08 | 264,273 | 100,754 | S/L | 20.0000 | 13,214 | |||
| SEPTIC SYSTEM | 2015-05-08 | 25,132 | 12,776 | S/L | 15.0000 | 1,675 | |||
| CHAIN LINK FENCE | 2021-12-07 | 15,000 | 1,125 | S/L | 15.0000 | 1,000 | |||
| ROOF FRAMING | 2022-10-12 | 3,273 | 17 | S/L | 39.0000 | 84 | |||
| ELECTRIC METER 200A | 2022-10-19 | 4,200 | 53 | 150DB | 15.0000 | 414 | |||
| CONCRETE PAD FOR POWERWALL | 2023-05-18 | 2,482 | S/L | 15.0000 | 83 | ||||
| SOLAR PANELS/POWERWALLS | 2023-07-06 | 47,753 | S/L | 15.0000 | 1,592 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & LAND IMPROVEMENTS | 1,482,369 | 386,893 | 1,095,476 | 1,482,369 |
| LAND-UPPER PUPUKEA | 826,047 | 826,047 | 826,047 | |
| LAND IMPROVEMENTS-ROAD | 74,282 | 74,282 | 74,282 | |
| LAND IMPROVEMENTS-CUL-DE-SAC | 383,214 | 383,214 | 383,214 | |
| LAND - MEDITATION CTR PROP | 2,357,104 | 2,357,104 | 2,357,104 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| UNINVESTED RECEIPTS | 200,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 465 | 465 | ||
| LICENSES & FEES | 67 | 67 | ||
| EMPLOYMENT INSURANCE | 2,058 | 2,058 | ||
| LAND EXPENSES (PUPUKEA) | 21,406 | 21,406 | ||
| MEDITATION PROPERTY EXPENSES | 22,031 | 22,031 | ||
| OFFICE EXPENSE | 337 | 337 | ||
| ROADSIDE MAINTENANCE | 625 | 625 | ||
| SECURITY ALARM EXPENSE | 825 | 825 | ||
| TRAIL MAINTENANCE-STATE PARK | 275 | 275 | ||
| UTILITIES | 4,248 | 4,248 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL WITHHOLDING TAXES | 516 | 1,235 |