| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 1,649 | 916 | 733 |
| 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 | 2009-09-01 | 277,530 | 23,424 | SL | 39.000000000000 | 7,116 | 0 | ||
| LAND | 2009-09-01 | 622,470 | L | 0 | 0 | ||||
| IMPROVEMENTS | 2010-06-30 | 450,401 | 29,354 | SL | 39.000000000000 | 11,549 | 0 | ||
| FURNITURE & FIXTURES | 2010-06-30 | 65,172 | 36,671 | 200DB | 7.000000000000 | 8,143 | 0 | ||
| IMPROVEMENTS | 2011-06-30 | 271,224 | 10,431 | SL | 39.000000000000 | 6,954 | 0 | ||
| FURNITURE & FIXTURES | 2011-06-30 | 39,246 | 8,410 | SL | 7.000000000000 | 5,607 | 0 | ||
| IMPROVEMENTS | 2011-06-30 | 680,836 | 26,186 | SL | 39.000000000000 | 17,457 | 17,457 | ||
| FURNITURE & FIXTURES | 2011-06-30 | 34,326 | 7,356 | SL | 7.000000000000 | 4,904 | 4,904 | ||
| RICOH COPY MACHINE | 2011-03-23 | 7,727 | 2,704 | SL | 5.000000000000 | 1,545 | 0 | ||
| SAMSUNG MONITORS (2) | 2011-03-23 | 408 | 143 | SL | 5.000000000000 | 82 | 0 | ||
| OFFICEJET PRINTER | 2011-03-23 | 214 | 75 | SL | 5.000000000000 | 43 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIRST HAWAIIAN BANK 004080 | 923,365 | 891,276 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMONWEALTH 323497 | 2,292,023 | 2,894,808 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMPROVEMENTS | 680,836 | 43,643 | 637,193 | |
| FURNITURE & FIXTURES | 34,326 | 12,260 | 22,066 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MAMMOTH DISCOVERY LP | AT COST | 1 | 1 |
| YOUNG OIL PROSPECT #28 LP | AT COST | 1 | 1 |
| AG SUBDIVISION, SOUTH KONA-10.113 ACRES | AT COST | 185,000 | 185,000 |
| COFFEE LOTS, SOUTH KONA-8.291 ACRES | AT COST | 37,333 | 37,333 |
| PUNA-51.739 ACRES | AT COST | 1,470,000 | 1,470,000 |
| PUNA-97.5% INTEREST IN 113.595 ACRES | AT COST | 131,040 | 131,040 |
| FIRST HAWAIIAN BANK 009501 | AT COST | 1,007,039 | 1,458,009 |
| MORNING STAR LLC | AT COST | 1,075 | 1,075 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 277,530 | 30,540 | 246,990 | |
| LAND | 622,470 | 0 | 622,470 | |
| IMPROVEMENTS | 450,401 | 40,903 | 409,498 | |
| FURNITURE & FIXTURES | 65,172 | 44,814 | 20,358 | |
| IMPROVEMENTS | 271,224 | 17,385 | 253,839 | |
| FURNITURE & FIXTURES | 39,246 | 14,017 | 25,229 | |
| RICOH COPY MACHINE | 7,727 | 4,249 | 3,478 | |
| SAMSUNG MONITORS (2) | 408 | 225 | 183 | |
| OFFICEJET PRINTER | 214 | 118 | 96 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PERSONAL PROPERTY | 82,586 | 82,586 | 82,586 |
| RECEIVABLE-ADMIN TRUST | 28,500 | 28,500 | 28,500 |
| DUE FROM HBLSF | 1,045 | 1,045 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 5,856 | 3,254 | 2,603 | |
| BOOKKEEPING | 1,270 | 706 | 564 | |
| REPAIR & MAINTENANCE | 3,556 | 1,976 | 1,580 | |
| UTILITIES | 3,520 | 1,956 | 1,564 | |
| INSURANCE | 4,018 | 2,232 | 1,786 | |
| POWERSHARES K-1 | 438 | 438 | 0 | |
| DUES & SUBSCRIPTIONS | 142 | 79 | 63 | |
| EQUIPMENT | 218 | 121 | 97 | |
| REPAIR & MAINTENANCE | 4,346 | 4,346 | 0 | |
| INSURANCE | 4,910 | 4,910 | 0 | |
| OFFICE EXPENSE | 7,158 | 7,158 | 0 | |
| BOOKKEEPING | 1,553 | 1,553 | 0 | |
| UTILITIES | 4,303 | 4,303 | 0 | |
| DUES & SUBSCRIPTIONS | 174 | 174 | 0 | |
| EQUIPMENT | 266 | 266 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE-MARK BERNSTEIN | 105 | 105 |
| PAYABLE-SCET | -320 | -320 |
| DEPOSIT | 5,000 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEE | 5,744 | 3,191 | 2,553 | |
| INVESTMENT FEE | 25,077 | 25,077 | 0 | |
| LEGAL & PROFESSIONAL | 7,020 | 7,020 | 0 | |
| TAX PREPARATION FEE | 2,016 | 2,016 | 0 |
| Name | Address |
|---|---|
| STEPHEN SAWYER |
63 MERCHANT STREET HONOLULU,HI96813 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 4,501 | 2,501 | 2,000 | |
| FOREIGN TAX | 1,341 | 1,341 | 0 | |
| GENERAL EXCISE TAX | 2,862 | 2,862 | 0 | |
| PROPERTY TAX | 5,501 | 5,501 | 0 |