| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 5,200 | |||
| TAX PREPARATION | 2,984 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2011-01-01 | 50,362 | 15,496 | S/L | 39.0000 | 1,292 | 1,292 | ||
| REFRIGERATOR | 2012-08-07 | 751 | 751 | 200DB | 5.0000 | ||||
| WATER HEATER | 2013-06-04 | 1,614 | 1,614 | 200DB | 7.0000 | ||||
| LAND - 400 EHU RD, MAKAWAO, HI | 2008-04-16 | 1,459,600 | |||||||
| BUILDING - 400 EHU RD, MAKAWAO, HI | 2008-04-16 | 130,038 | 52,539 | S/L | 39.0000 | 3,334 | |||
| SMALL TOOL SHED | 2015-06-26 | 1,487 | 1,115 | S/L | 10.0000 | 149 | |||
| SMALL TOOL SHED | 2016-06-03 | 8,517 | 5,607 | S/L | 10.0000 | 851 | |||
| TRUCK | 2017-04-13 | 15,000 | 15,000 | S/L | 5.0000 | ||||
| FENCING | 2014-10-01 | 4,984 | 3,978 | 150DB | 15.0000 | 149 | |||
| FENCING | 2018-09-28 | 11,485 | 4,326 | 150DB | 15.0000 | 716 | |||
| WOODCHIPPER | 2013-07-01 | 1,176 | 1,176 | 200DB | 5.0000 | ||||
| LAPTOP | 2013-02-06 | 625 | 625 | 200DB | 5.0000 | ||||
| RIDING LAWNMOWER | 2014-05-09 | 2,186 | 2,186 | 200DB | 5.0000 | ||||
| EQUIPMENT | 2018-03-16 | 1,719 | 1,620 | 200DB | 5.0000 | 99 | |||
| TRUCK | 2023-07-26 | 3,000 | 200DB | 5.0000 | 2,520 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 232,944 | 115,143 | 117,801 | |
| LAND | 1,459,600 | 1,459,600 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTGAGE PAYABLE TO LAKALA TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 982,724 |
| Balance Due | 579,940 |
| Date of Note | 2009-12 |
| Maturity Date | 1934-12 |
| Repayment Terms | 3 YEAR ADJUSTABLE ARM |
| Interest Rate | 0.0500 |
| Security Provided by Borrower | 400 EHU ROAD, MAKAWAO, HI 96768 |
| Purpose of Loan | REFINANCE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENTAL INCOME | ||||
| OPERATIONS EXPENSE | 300 | 300 | ||
| HEADQUARTERS BLDG MAINTENANCE | 1,717 | 1,717 | ||
| INSURANCE | 6,907 | 6,907 | ||
| UTILITIES | 3,549 | 3,549 | ||
| INTERNET & TELEPHONE | 609 | 609 | ||
| ON SITE MANAGER | 2,000 | 2,000 | ||
| FACILITIES EXPENSE | 985 | 985 | ||
| AUTOMOBILE EXPENSES | 1,153 | 1,153 | ||
| CONTRACT SERVICES | 1,958 | 1,958 | ||
| EXPENSES | ||||
| ANIMAL EXPENSES | 378 | 378 | ||
| AUTOMOBILE EXPENSES | 1,153 | 1,153 | ||
| BANK & FILING FEES | 319 | |||
| BUSINESS EXPENSES | 57 | |||
| CONTRACT SERVICES | 2,204 | 1,500 | ||
| FACILITIES EXPENSE | 142 | |||
| INSURANCE | 595 | 245 | ||
| INTERNET & TELEPHONE | 609 | |||
| MEALS & ENTERTAINMENT | 5,479 | 3,653 | ||
| OFFICE EXPENSE | 247 | |||
| ONSITE MANAGER | 125 | |||
| OPERATIONS EXPENSE | 3,998 | 3,683 | ||
| UTILITIES | 1,662 | 1,239 | ||
| GROUNDS MAINTENANCE | 13,637 | 13,637 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,100 | 1,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 147 | |||
| PROPERTY TAXES | 150 | 150 | ||
| RENTAL INCOME | 555 | 555 |