| 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 | 94,584 | SL | 39.000000000000 | 7,116 | 0 | ||
| LAND | 2009-09-01 | 622,470 | L | 0 | 0 | ||||
| IMPROVEMENTS | 2010-06-30 | 450,401 | 144,844 | SL | 39.000000000000 | 11,549 | 0 | ||
| FURNITURE & FIXTURES | 2010-06-30 | 65,172 | 65,172 | 200DB | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2011-06-30 | 271,224 | 79,971 | SL | 39.000000000000 | 6,954 | 0 | ||
| FURNITURE & FIXTURES | 2011-06-30 | 39,246 | 39,246 | SL | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2011-06-30 | 680,836 | 200,756 | SL | 39.000000000000 | 17,457 | 17,457 | ||
| FURNITURE & FIXTURES | 2011-06-30 | 34,326 | 34,326 | SL | 7.000000000000 | 0 | 0 | ||
| RICOH COPY MACHINE | 2011-03-23 | 7,727 | 7,727 | SL | 5.000000000000 | 0 | 0 | ||
| SAMSUNG MONITORS (2) | 2011-03-23 | 408 | 408 | SL | 5.000000000000 | 0 | 0 | ||
| OFFICEJET PRINTER | 2011-03-23 | 214 | 214 | SL | 5.000000000000 | 0 | 0 | ||
| FELLOWS POWERSHRED | 2014-08-04 | 590 | 590 | SL | 5.000000000000 | 0 | 0 | ||
| BTX COMPUTER | 2014-08-04 | 1,359 | 1,359 | SL | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2017-07-17 | 10,291 | 10,291 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2017-10-12 | 759 | 759 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER | 2017-10-12 | 283 | 283 | SL | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2017-07-24 | 2,028 | 282 | SL | 39.000000000000 | 52 | 0 | ||
| CABINETS | 2017-04-25 | 9,632 | 7,797 | SL | 7.000000000000 | 1,376 | 1,376 | ||
| SOFA BED | 2017-06-26 | 7,500 | 5,891 | SL | 7.000000000000 | 1,071 | 1,071 | ||
| CABINETS/COUNTERTOPS | 2017-06-27 | 9,632 | 7,568 | SL | 7.000000000000 | 1,376 | 1,376 | ||
| COUNTERTOPS | 2017-07-15 | 8,568 | 6,732 | SL | 7.000000000000 | 1,224 | 1,224 | ||
| LIGHTING | 2017-07-17 | 555 | 555 | SL | 5.000000000000 | 0 | 0 | ||
| RESTORE TABLES/CHAIRS | 2017-10-12 | 2,758 | 2,069 | SL | 7.000000000000 | 394 | 394 | ||
| LUGGAGE RACKS | 2017-10-12 | 271 | 205 | SL | 7.000000000000 | 39 | 39 | ||
| GLASS | 2017-10-17 | 3,243 | 2,392 | SL | 7.000000000000 | 463 | 463 | ||
| FLOORING | 2017-10-17 | 3,196 | 599 | SL | 27.500000000000 | 116 | 116 | ||
| LIGHTING | 2017-11-22 | 623 | 623 | SL | 5.000000000000 | 0 | 0 | ||
| KNOBS | 2017-12-07 | 617 | 447 | SL | 7.000000000000 | 88 | 88 | ||
| IMPROVEMENTS | 2017-11-10 | 138,448 | 26,009 | SL | 27.500000000000 | 5,034 | 5,034 | ||
| IMPROVEMENTS | 2018-06-30 | 111,477 | 18,412 | SL | 27.500000000000 | 4,054 | 4,054 | ||
| ALUMINUM DOOR CLOSER | 2018-01-16 | 816 | 635 | 200DB | 7.000000000000 | 72 | 117 | ||
| STAINLESS STEEL COVERS | 2018-01-16 | 101 | 79 | 200DB | 7.000000000000 | 9 | 14 | ||
| FINISH HARDWARE | 2018-01-16 | 1,895 | 1,472 | 200DB | 7.000000000000 | 169 | 271 | ||
| CARPET TILES | 2018-02-13 | 3,196 | 2,483 | 200DB | 7.000000000000 | 285 | 457 | ||
| FURNITURE & FIXTURES | 2018-02-14 | 307 | 238 | 200DB | 7.000000000000 | 28 | 44 | ||
| LIGHTING | 2018-03-02 | 623 | 587 | 200DB | 5.000000000000 | 36 | 21 | ||
| LIGHTING | 2018-03-19 | 623 | 587 | 200DB | 5.000000000000 | 36 | 31 | ||
| BED | 2018-04-17 | 4,088 | 3,176 | 200DB | 7.000000000000 | 365 | 584 | ||
| WINDOWS | 2018-05-14 | 489 | 380 | 200DB | 7.000000000000 | 44 | 70 | ||
| LIGHTING | 2018-05-14 | 637 | 600 | 200DB | 5.000000000000 | 37 | 37 | ||
| FURNITURE & FIXTURES | 2018-05-14 | 211 | 164 | 200DB | 7.000000000000 | 19 | 30 | ||
| DINING TABLE PLEXI | 2018-05-14 | 296 | 230 | 200DB | 7.000000000000 | 26 | 42 | ||
| BAR STOOLS | 2018-05-14 | 1,455 | 1,131 | 200DB | 7.000000000000 | 130 | 208 | ||
| BENCH | 2018-05-14 | 139 | 108 | 200DB | 7.000000000000 | 12 | 20 | ||
| COMPUTER WIFI | 2018-06-18 | 418 | 394 | 200DB | 5.000000000000 | 24 | 24 | ||
| SONOS SPEAKERS | 2018-06-18 | 398 | 375 | 200DB | 5.000000000000 | 23 | 23 | ||
| ART BOARD | 2018-07-20 | 700 | 544 | 200DB | 7.000000000000 | 62 | 100 | ||
| FURNITURE & FIXTURES | 2018-07-20 | 572 | 444 | 200DB | 7.000000000000 | 51 | 82 | ||
| FURNITURE & FIXTURES | 2018-07-20 | 121 | 94 | 200DB | 7.000000000000 | 11 | 17 | ||
| FURNITURE & FIXTURES | 2018-09-17 | 347 | 270 | 200DB | 7.000000000000 | 31 | 50 | ||
| ART BOARD | 2018-09-17 | 752 | 584 | 200DB | 7.000000000000 | 67 | 107 | ||
| DELL COMPUTER | 2019-12-20 | 3,159 | 2,510 | 200DB | 5.000000000000 | 346 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMPROVEMENTS | 680,836 | 218,213 | 462,623 | |
| FURNITURE & FIXTURES | 34,326 | 34,326 | 0 | |
| CABINETS | 9,632 | 9,173 | 459 | |
| SOFA BED | 7,500 | 6,962 | 538 | |
| CABINETS/COUNTERTOPS | 9,632 | 8,944 | 688 | |
| COUNTERTOPS | 8,568 | 7,956 | 612 | |
| LIGHTING | 555 | 555 | 0 | |
| RESTORE TABLES/CHAIRS | 2,758 | 2,463 | 295 | |
| LUGGAGE RACKS | 271 | 244 | 27 | |
| GLASS | 3,243 | 2,855 | 388 | |
| FLOORING | 3,196 | 715 | 2,481 | |
| LIGHTING | 623 | 623 | 0 | |
| KNOBS | 617 | 535 | 82 | |
| IMPROVEMENTS | 138,448 | 31,043 | 107,405 | |
| IMPROVEMENTS | 111,477 | 22,466 | 89,011 | |
| ALUMINUM DOOR CLOSER | 816 | 707 | 109 | |
| STAINLESS STEEL COVERS | 101 | 88 | 13 | |
| FINISH HARDWARE | 1,895 | 1,641 | 254 | |
| CARPET TILES | 3,196 | 2,768 | 428 | |
| FURNITURE & FIXTURES | 307 | 266 | 41 | |
| LIGHTING | 623 | 623 | 0 | |
| LIGHTING | 623 | 623 | 0 | |
| BED | 4,088 | 3,541 | 547 | |
| WINDOWS | 489 | 424 | 65 | |
| LIGHTING | 637 | 637 | 0 | |
| FURNITURE & FIXTURES | 211 | 183 | 28 | |
| DINING TABLE PLEXI | 296 | 256 | 40 | |
| BAR STOOLS | 1,455 | 1,261 | 194 | |
| BENCH | 139 | 120 | 19 | |
| COMPUTER WIFI | 418 | 418 | 0 | |
| SONOS SPEAKERS | 398 | 398 | 0 | |
| ART BOARD | 700 | 606 | 94 | |
| FURNITURE & FIXTURES | 572 | 495 | 77 | |
| FURNITURE & FIXTURES | 121 | 105 | 16 | |
| FURNITURE & FIXTURES | 347 | 301 | 46 | |
| ART BOARD | 752 | 651 | 101 |
| 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 |
| COFFEE LOTS, SOUTH KONA-8.291 ACRES | AT COST | 37,333 | 37,333 |
| MORNING STAR LLC | AT COST | 1,445 | 1,445 |
| LPL 41625 | AT COST | 4,555,004 | 5,275,119 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 277,530 | 101,700 | 175,830 | |
| LAND | 622,470 | 0 | 622,470 | |
| IMPROVEMENTS | 450,401 | 156,393 | 294,008 | |
| FURNITURE & FIXTURES | 65,172 | 65,172 | 0 | |
| IMPROVEMENTS | 271,224 | 86,925 | 184,299 | |
| FURNITURE & FIXTURES | 39,246 | 39,246 | 0 | |
| RICOH COPY MACHINE | 7,727 | 7,727 | 0 | |
| SAMSUNG MONITORS (2) | 408 | 408 | 0 | |
| OFFICEJET PRINTER | 214 | 214 | 0 | |
| FELLOWS POWERSHRED | 590 | 590 | 0 | |
| BTX COMPUTER | 1,359 | 1,359 | 0 | |
| APPLIANCES | 10,291 | 10,291 | 0 | |
| COMPUTER | 759 | 759 | 0 | |
| COMPUTER | 283 | 283 | 0 | |
| IMPROVEMENTS | 2,028 | 334 | 1,694 | |
| DELL COMPUTER | 3,159 | 2,856 | 303 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & PROFESSIONAL FEES | 9,048 | 5,027 | 4,021 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RECEIVABLE-ADMIN TRUST | 28,500 | 28,500 | 28,500 |
| LOAN-BROWN | 61,642 | 61,642 | 61,642 |
| PERSONAL PROPERTY | 82,586 | 82,586 | 82,586 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 6,333 | 3,519 | 2,814 | |
| REPAIR & MAINTENANCE | 2,971 | 1,651 | 1,320 | |
| UTILITIES | 5,930 | 3,295 | 2,635 | |
| INSURANCE | 7,154 | 3,975 | 3,179 | |
| EQUIPMENT | 1,340 | 745 | 595 | |
| BANK CHARGES | 11 | 6 | 5 | |
| OUTSIDE SERVICES | 221 | 123 | 98 | |
| PENALTIES | 7,068 | 0 | 0 | |
| REPAIR & MAINTENANCE | 3,630 | 3,630 | 0 | |
| INSURANCE | 7,522 | 7,522 | 0 | |
| OFFICE EXPENSE | 7,741 | 7,741 | 0 | |
| UTILITIES | 7,249 | 7,249 | 0 | |
| BANK CHARGES | 14 | 14 | 0 | |
| OUTSIDE SERVICES | 270 | 270 | 0 | |
| COMMISSIONS | 553 | 553 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 60,603 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSIT | 6,747 | 6,747 |
| HAWAII DEPARTMENT OF TAXATION-PAYABLE | 471 | 471 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEE | 13,969 | 13,969 | 0 | |
| LEGAL & PROFESSIONAL | 11,059 | 11,059 | 0 |
| Name | Address |
|---|---|
| STEPHEN SAWYER |
63 MERCHANT STREET HONOLULU,HI96813 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 346 | 346 | 0 | |
| PROPERTY TAX | 1,895 | 1,053 | 842 | |
| GENERAL EXCISE TAX | 653 | 653 | 0 | |
| PROPERTY TAX | 2,317 | 2,317 | 0 |