| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 3,409 | 0 | 0 | 3,409 |
| ACCOUNTING FEE | 4,360 | 0 | 0 | 4,360 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SECURITY ALARMS SYSTEM | 1997-07-01 | 5,162 | 5,162 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SECURITY ALARM SERVICE | 2000-06-15 | 1,128 | 1,128 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| LAND | 1997-07-01 | 142,800 | L | 0 | 0 | 0 | |||
| LAND AND BUILDING | 1997-07-01 | 2,958,000 | L | 0 | 0 | 0 | |||
| CORRAL | 2000-05-18 | 2,208 | 2,208 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| GARDEN SPRINKLERS | 2003-06-03 | 509 | 509 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING RENOVATIONS | 2004-10-01 | 46,433 | 21,684 | SL | 39.000000000000 | 1,191 | 0 | 0 | |
| LAND SURVEY AND ZONING | 1997-07-01 | 9,659 | L | 0 | 0 | 0 | |||
| CONSTRUCTION | 2003-10-21 | 581,821 | 286,553 | SL | 39.000000000000 | 14,918 | 0 | 0 | |
| CONSTRUCTION | 2003-10-21 | 51,103 | 25,165 | SL | 39.000000000000 | 1,310 | 0 | 0 | |
| CONSTRUCTION | 2003-10-21 | 71,065 | 34,999 | SL | 39.000000000000 | 1,822 | 0 | 0 | |
| ALARM SYSTEM UPGRADE | 2005-11-14 | 3,564 | 3,564 | SL | 7.000000000000 | 0 | 0 | 0 | |
| ALARM SYSTEM EQUIPMENT | 2006-07-03 | 1,247 | 1,247 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MASTER BEDROOM RESTORATION | 2007-06-09 | 21,460 | 8,345 | ADS | 40.000000000000 | 537 | 0 | 0 | |
| 4 DRAWER FILE CABINET | 2007-05-21 | 288 | 288 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| CHAIRS & TABLES | 2007-10-05 | 989 | 989 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| KIOSK | 2009-10-01 | 1,500 | 1,500 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| VIEWING PLATFORM | 2010-04-01 | 11,573 | 7,237 | ADS | 20.000000000000 | 579 | 0 | 0 | |
| CRAFTMAN RIDER LAWNMOWER | 2010-03-03 | 1,094 | 1,094 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| ANNA RANCH OHIA SIGN | 2010-07-01 | 1,508 | 1,508 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| OHIA SIGNS | 2011-07-01 | 1,710 | 1,710 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| PICNIC TABLES, BENCHES | 2011-08-01 | 1,580 | 1,580 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| SIGNS FOR DISCOVERY TRAILS | 2011-06-01 | 14,347 | 14,347 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| FENCE | 2016-09-01 | 8,010 | 3,990 | 150DB | 15.000000000000 | 473 | 0 | 0 | |
| FLOORING | 2019-12-15 | 5,170 | 405 | SL | 39.000000000000 | 133 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 147,087 | 213,841 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SECURITY ALARMS SYSTEM | 5,162 | 5,162 | 0 | |
| SECURITY ALARM SERVICE | 1,128 | 1,128 | 0 | |
| LAND | 142,800 | 0 | 142,800 | |
| LAND AND BUILDING | 2,958,000 | 0 | 2,958,000 | |
| CORRAL | 2,208 | 2,208 | 0 | |
| GARDEN SPRINKLERS | 509 | 509 | 0 | |
| BUILDING RENOVATIONS | 46,433 | 22,875 | 23,558 | |
| LAND SURVEY AND ZONING | 9,659 | 0 | 9,659 | |
| CONSTRUCTION | 581,821 | 301,471 | 280,350 | |
| CONSTRUCTION | 51,103 | 26,475 | 24,628 | |
| CONSTRUCTION | 71,065 | 36,821 | 34,244 | |
| ALARM SYSTEM UPGRADE | 3,564 | 3,564 | 0 | |
| ALARM SYSTEM EQUIPMENT | 1,247 | 1,247 | 0 | |
| MASTER BEDROOM RESTORATION | 21,460 | 8,882 | 12,578 | |
| 4 DRAWER FILE CABINET | 288 | 288 | 0 | |
| CHAIRS & TABLES | 989 | 989 | 0 | |
| KIOSK | 1,500 | 1,500 | 0 | |
| VIEWING PLATFORM | 11,573 | 7,816 | 3,757 | |
| CRAFTMAN RIDER LAWNMOWER | 1,094 | 1,094 | 0 | |
| ANNA RANCH OHIA SIGN | 1,508 | 1,508 | 0 | |
| OHIA SIGNS | 1,710 | 1,710 | 0 | |
| PICNIC TABLES, BENCHES | 1,580 | 1,580 | 0 | |
| SIGNS FOR DISCOVERY TRAILS | 14,347 | 14,347 | 0 | |
| FENCE | 8,010 | 4,463 | 3,547 | |
| FLOORING | 5,170 | 538 | 4,632 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 635 | 0 | 0 | 635 |
| DUES & SUBSCRIPTIONS | 250 | 0 | 0 | 250 |
| LICENSES & PERMITS | 100 | 0 | 0 | 100 |
| INSURANCE | 21,373 | 0 | 0 | 21,373 |
| MISC. EXPENSE | 1,089 | 0 | 0 | 1,089 |
| OFFICE EXPENSE | 464 | 0 | 0 | 464 |
| REPAIRS AND MAINTENANCE | 16,453 | 4,230 | 0 | 12,222 |
| TELEPHONE | 701 | 0 | 0 | 701 |
| UTILITIES | 13,931 | 2,314 | 0 | 11,617 |
| INTERNET | 1,041 | 0 | 0 | 1,041 |
| OUTSIDE SERVICES | 19,296 | 2,368 | 0 | 16,928 |
| SUPPLIES | 0 | 0 | 0 | 0 |
| PAYROLL FEES | 1,243 | 0 | 0 | 1,243 |
| SECURITY | 750 | 0 | 0 | 750 |
| ADVERTISING | 415 | 415 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 2,356 | 2,356 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 6,345 | 6,345 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 6,804 | 0 | 0 | 6,804 |
| GENERAL EXCISE TAX - HAWAII | 8,424 | 8,424 | 0 | 0 |
| FOREIGN TAXES WITHHELD | 26 | 26 | 0 | 0 |
| PROPERTY TAX | 4,773 | 0 | 0 | 4,773 |
| FEDERAL TAX | 3,816 | 0 | 0 | 0 |