| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,809 | 3,809 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| GATES & SIGNAGE | 2023-12-15 | 25,952 | 2,811 | S/L | 10.0000 | 2,596 | |||
| ROUGH CUT MOWER | 2024-02-12 | 6,582 | 1,207 | S/L | 5.0000 | 1,316 | |||
| IRRIGATION LINE | 2024-04-29 | 12,021 | 519 | S/L | 10.0000 | 1,202 | |||
| NEW SIGNAGE-NHF | 2025-11-14 | 6,940 | S/L | 10.0000 | 116 | ||||
| ROAD | 2025-01-01 | 198,783 | S/L | 15.0000 | 13,252 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OTHER EQUIPMENT | 250,278 | 23,019 | 227,259 | |
| LAND (PARCELS 34-B-1F, 36G & 36H) | 3,006,500 | 3,006,500 | ||
| LAND (PARCELS 35A, 36E & 36F) | 3,731,127 | 3,731,127 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,448 | 11,448 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WORK IN PROGRESS-CONSERVATION | 40,225 | ||
| ACCESS ROADS | 197,820 | ||
| FENCING | 278,375 | ||
| MISC OTHER ASSETS | 35,787 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 97 | 97 | ||
| CONSERVATION-NEW PLANTS | 2,816 | 2,816 | ||
| CONSERVATION-SITE PREPARATION | 36,710 | 36,710 | ||
| CONSERVATION-SUPPLIES | 2,049 | 2,049 | ||
| CONSERVATION-WEED CONTROL | 20,317 | 20,317 | ||
| MEALS | 1,555 | 1,555 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
DUE FROM WAIOHULI MANA LLC |
18,251 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAND SURVEY | 5,341 | 5,341 | ||
| RENTAL INCOME | 3,050 | 3,050 |
| Name | Address |
|---|---|
| DAVID AND PATRICIA CHEVALIER |
640 CROSS ROAD KULA,HI96790 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAX | 1,540 | 1,540 | ||
| LICENSE | 321 | 321 | ||
| PENALTY | 1,680 | 1,680 | ||
| REAL PROPERTY TAX | 2,400 | 2,400 | ||
| RENTAL INCOME | 1,554 | 1,554 |