| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HARRY TAM CPA, INC. TAX | 6,335 | 6,335 | 6,335 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 6938 KALANIANAOLE HWY | 2008-01-01 | 1,974,241 | 427,534 | SL | 27.500000000000 | 26,790 | |||
| 162 HANAPEPE LP | 2008-01-01 | 2,904,800 | 310,755 | SL | 27.500000000000 | 7,302 | |||
| GATE FOR 162 HANEPEPE LP | 2008-01-01 | 16,857 | 16,857 | 150DB | 15.000000000000 | 0 | |||
| PAINTING ON 162 HANEPEPE LP | 2008-01-01 | 6,000 | 6,000 | 150DB | 15.000000000000 | 0 | |||
| IMPROVEMENT ON 6398 KALANIANAOLE | 2011-06-30 | 78,188 | 66,646 | 150DB | 15.000000000000 | 4,617 | |||
| IMPROVEMENT ON 162 HANEPEPE | 2011-06-30 | 79,733 | 67,962 | 150DB | 15.000000000000 | 2,354 | |||
| IMPROVEMENT ON 6938 KALANIANAOLE HWY | 2012-06-30 | 21,786 | 17,283 | 150DB | 15.000000000000 | 1,287 | |||
| 1001 QUEEN ST #3313 | 2019-02-01 | 785,427 | 132,001 | SL | 27.500000000000 | 27,077 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 162 HANAPEPE LP | 2008-01 | 2024-05 | 4,900,000 | 2,904,800 | 358,677 | 1,954,580 | 318,057 | |||
| GATE FOR 162 HANEPEPE LP | 2008-01 | 2024-05 | 0 | 16,857 | 0 | 16,857 | ||||
| PAINTING ON 162 HANEPEPE LP | 2008-01 | 2024-05 | 0 | 6,000 | 0 | 6,000 | ||||
| IMPROVEMENT ON 162 HANEPEPE | 2011-06 | 2024-05 | 0 | 79,733 | -9,417 | 70,316 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Kalanianaole | 2,074,215 | 544,157 | 1,530,058 | |
| Queen | 785,426 | 159,078 | 626,348 | |
| Koae | 2,089,750 | 0 | 2,089,750 | |
| Pamoa | 1,992,384 | 0 | 1,992,384 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 100 | 100 | 100 | |
| RENTAL RELATED EXPENSES | 85,342 | 85,342 | 85,342 |