| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 6,500 | |||
| TAX PREPARATION | 3,104 |
| 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 | 16,788 | S/L | 39.0000 | 1,291 | 1,291 | ||
| 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 | 55,873 | S/L | 39.0000 | 3,335 | |||
| SMALL TOOL SHED | 2015-06-26 | 1,487 | 1,264 | S/L | 10.0000 | 148 | |||
| SMALL TOOL SHED | 2016-06-03 | 8,517 | 6,458 | S/L | 10.0000 | 852 | |||
| TRUCK | 2017-04-13 | 15,000 | 15,000 | S/L | 5.0000 | ||||
| FENCING | 2014-10-01 | 4,984 | 4,127 | 150DB | 15.0000 | 149 | |||
| FENCING | 2018-09-28 | 11,485 | 5,042 | 150DB | 15.0000 | 678 | |||
| 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 | 1,719 | 200DB | 5.0000 | ||||
| TRUCK | 2023-07-26 | 3,000 | 2,520 | 200DB | 5.0000 | 192 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 232,944 | 121,788 | 111,156 | |
| 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 | 539,364 |
| 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 | 594 | 594 | ||
| HEADQUARTERS BLDG MAINTENANCE | 5,034 | 5,034 | ||
| INSURANCE | 6,981 | 6,981 | ||
| UTILITIES | 6,279 | 6,279 | ||
| INTERNET & TELEPHONE | 718 | 718 | ||
| FACILITIES EXPENSE | 815 | 815 | ||
| AUTOMOBILE EXPENSES | 1,298 | 1,298 | ||
| BUILDING FUND | 777 | 777 | ||
| EXPENSES | ||||
| AUTOMOBILE EXPENSES | 1,298 | 1,298 | ||
| INSURANCE | 350 | |||
| INTERNET & TELEPHONE | 718 | |||
| OFFICE EXPENSE | 22 | |||
| ONSITE MANAGER | 1,022 | 1,022 | ||
| OPERATIONS EXPENSE | 3,145 | 2,554 | ||
| UTILITIES | 3,090 | 710 | ||
| GROUNDS MAINTENANCE | 11,474 | 11,474 |
| 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 |
|---|---|---|---|---|
| PROPERTY TAXES | 75 | 75 | ||
| RENTAL INCOME | 1,233 | 1,233 |