| 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 | 101,700 | SL | 39.000000000000 | 7,116 | 0 | ||
| LAND | 2009-09-01 | 622,470 | L | 0 | 0 | ||||
| IMPROVEMENTS | 2010-06-30 | 450,401 | 156,393 | 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 | 86,925 | 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 | 218,213 | 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 | 334 | SL | 39.000000000000 | 52 | 0 | ||
| CABINETS | 2017-04-25 | 9,632 | 9,173 | SL | 7.000000000000 | 459 | 459 | ||
| SOFA BED | 2017-06-26 | 7,500 | 6,962 | SL | 7.000000000000 | 538 | 538 | ||
| CABINETS/COUNTERTOPS | 2017-06-27 | 9,632 | 8,944 | SL | 7.000000000000 | 688 | 688 | ||
| COUNTERTOPS | 2017-07-15 | 8,568 | 7,956 | SL | 7.000000000000 | 612 | 612 | ||
| LIGHTING | 2017-07-17 | 555 | 555 | SL | 5.000000000000 | 0 | 0 | ||
| RESTORE TABLES/CHAIRS | 2017-10-12 | 2,758 | 2,463 | SL | 7.000000000000 | 295 | 295 | ||
| LUGGAGE RACKS | 2017-10-12 | 271 | 244 | SL | 7.000000000000 | 27 | 27 | ||
| GLASS | 2017-10-17 | 3,243 | 2,855 | SL | 7.000000000000 | 388 | 388 | ||
| FLOORING | 2017-10-17 | 3,196 | 715 | SL | 27.500000000000 | 116 | 116 | ||
| LIGHTING | 2017-11-22 | 623 | 623 | SL | 5.000000000000 | 0 | 0 | ||
| KNOBS | 2017-12-07 | 617 | 535 | SL | 7.000000000000 | 82 | 82 | ||
| IMPROVEMENTS | 2017-11-10 | 138,448 | 31,043 | SL | 27.500000000000 | 5,034 | 5,034 | ||
| IMPROVEMENTS | 2018-06-30 | 111,477 | 22,466 | SL | 27.500000000000 | 4,054 | 4,054 | ||
| ALUMINUM DOOR CLOSER | 2018-01-16 | 816 | 707 | 200DB | 7.000000000000 | 73 | 109 | ||
| STAINLESS STEEL COVERS | 2018-01-16 | 101 | 88 | 200DB | 7.000000000000 | 9 | 13 | ||
| FINISH HARDWARE | 2018-01-16 | 1,895 | 1,641 | 200DB | 7.000000000000 | 169 | 254 | ||
| CARPET TILES | 2018-02-13 | 3,196 | 2,768 | 200DB | 7.000000000000 | 285 | 428 | ||
| FURNITURE & FIXTURES | 2018-02-14 | 307 | 266 | 200DB | 7.000000000000 | 27 | 41 | ||
| LIGHTING | 2018-03-02 | 623 | 623 | 200DB | 5.000000000000 | 0 | 0 | ||
| LIGHTING | 2018-03-19 | 623 | 623 | 200DB | 5.000000000000 | 0 | 0 | ||
| BED | 2018-04-17 | 4,088 | 3,541 | 200DB | 7.000000000000 | 365 | 547 | ||
| WINDOWS | 2018-05-14 | 489 | 424 | 200DB | 7.000000000000 | 43 | 65 | ||
| LIGHTING | 2018-05-14 | 637 | 637 | 200DB | 5.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTURES | 2018-05-14 | 211 | 183 | 200DB | 7.000000000000 | 19 | 28 | ||
| DINING TABLE PLEXI | 2018-05-14 | 296 | 256 | 200DB | 7.000000000000 | 27 | 40 | ||
| BAR STOOLS | 2018-05-14 | 1,455 | 1,261 | 200DB | 7.000000000000 | 129 | 194 | ||
| BENCH | 2018-05-14 | 139 | 120 | 200DB | 7.000000000000 | 13 | 19 | ||
| COMPUTER WIFI | 2018-06-18 | 418 | 418 | 200DB | 5.000000000000 | 0 | 0 | ||
| SONOS SPEAKERS | 2018-06-18 | 398 | 398 | 200DB | 5.000000000000 | 0 | 0 | ||
| ART BOARD | 2018-07-20 | 700 | 606 | 200DB | 7.000000000000 | 63 | 94 | ||
| FURNITURE & FIXTURES | 2018-07-20 | 572 | 495 | 200DB | 7.000000000000 | 51 | 77 | ||
| FURNITURE & FIXTURES | 2018-07-20 | 121 | 105 | 200DB | 7.000000000000 | 11 | 16 | ||
| FURNITURE & FIXTURES | 2018-09-17 | 347 | 301 | 200DB | 7.000000000000 | 31 | 46 | ||
| ART BOARD | 2018-09-17 | 752 | 651 | 200DB | 7.000000000000 | 67 | 101 | ||
| DELL COMPUTER | 2019-12-20 | 3,159 | 2,856 | 200DB | 5.000000000000 | 303 | 0 | ||
| IMPROVEMENTS | 2024-12-21 | 7,935 | SL | 27.500000000000 | 12 | 12 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMPROVEMENTS | 680,836 | 235,670 | 445,166 | |
| FURNITURE & FIXTURES | 34,326 | 34,326 | 0 | |
| CABINETS | 9,632 | 9,632 | 0 | |
| SOFA BED | 7,500 | 7,500 | 0 | |
| CABINETS/COUNTERTOPS | 9,632 | 9,632 | 0 | |
| COUNTERTOPS | 8,568 | 8,568 | 0 | |
| LIGHTING | 555 | 555 | 0 | |
| RESTORE TABLES/CHAIRS | 2,758 | 2,758 | 0 | |
| LUGGAGE RACKS | 271 | 271 | 0 | |
| GLASS | 3,243 | 3,243 | 0 | |
| FLOORING | 3,196 | 831 | 2,365 | |
| LIGHTING | 623 | 623 | 0 | |
| KNOBS | 617 | 617 | 0 | |
| IMPROVEMENTS | 138,448 | 36,077 | 102,371 | |
| IMPROVEMENTS | 111,477 | 26,520 | 84,957 | |
| ALUMINUM DOOR CLOSER | 816 | 780 | 36 | |
| STAINLESS STEEL COVERS | 101 | 97 | 4 | |
| FINISH HARDWARE | 1,895 | 1,810 | 85 | |
| CARPET TILES | 3,196 | 3,053 | 143 | |
| FURNITURE & FIXTURES | 307 | 293 | 14 | |
| LIGHTING | 623 | 623 | 0 | |
| LIGHTING | 623 | 623 | 0 | |
| BED | 4,088 | 3,906 | 182 | |
| WINDOWS | 489 | 467 | 22 | |
| LIGHTING | 637 | 637 | 0 | |
| FURNITURE & FIXTURES | 211 | 202 | 9 | |
| DINING TABLE PLEXI | 296 | 283 | 13 | |
| BAR STOOLS | 1,455 | 1,390 | 65 | |
| BENCH | 139 | 133 | 6 | |
| COMPUTER WIFI | 418 | 418 | 0 | |
| SONOS SPEAKERS | 398 | 398 | 0 | |
| ART BOARD | 700 | 669 | 31 | |
| FURNITURE & FIXTURES | 572 | 546 | 26 | |
| FURNITURE & FIXTURES | 121 | 116 | 5 | |
| FURNITURE & FIXTURES | 347 | 332 | 15 | |
| ART BOARD | 752 | 718 | 34 | |
| IMPROVEMENTS | 7,935 | 12 | 7,923 |
| 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 |
| MORNING STAR LLC | AT COST | 1,445 | 1,445 |
| LPL 41625 | AT COST | 4,560,058 | 5,427,164 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 277,530 | 108,816 | 168,714 | |
| LAND | 622,470 | 0 | 622,470 | |
| IMPROVEMENTS | 450,401 | 167,942 | 282,459 | |
| FURNITURE & FIXTURES | 65,172 | 65,172 | 0 | |
| IMPROVEMENTS | 271,224 | 93,879 | 177,345 | |
| 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 | 386 | 1,642 | |
| DELL COMPUTER | 3,159 | 3,159 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL & PROFESSIONAL FEES | 1,640 | 911 | 729 |
| 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 |
|---|---|---|---|---|
| INSURANCE | 7,377 | 4,098 | 3,279 | |
| OFFICE EXPENSE | 6,433 | 3,574 | 2,859 | |
| OUTSIDE SERVICES | 405 | 225 | 180 | |
| PARKING | 225 | 125 | 100 | |
| PENALTIES | 6,804 | 0 | 0 | |
| REPAIR & MAINTENANCE | 5,514 | 3,064 | 2,450 | |
| UTILITIES | 7,734 | 4,297 | 3,437 | |
| INSURANCE | 7,790 | 7,790 | 0 | |
| OFFICE EXPENSE | 7,862 | 7,862 | 0 | |
| OUTSIDE SERVICES | 495 | 495 | 0 | |
| PARKING | 275 | 275 | 0 | |
| REPAIR & MAINTENANCE | 6,741 | 6,741 | 0 | |
| UTILITIES | 9,452 | 9,452 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 84,989 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSIT | 6,747 | 6,746 |
| HAWAII DEPARTMENT OF TAXATION-PAYABLE | 471 | 471 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEE | 13,925 | 13,925 | 0 | |
| LEGAL & PROFESSIONAL | 2,004 | 2,004 | 0 |
| Name | Address |
|---|---|
| STEPHEN SAWYER |
63 MERCHANT STREET HONOLULU,HI96813 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 123 | 123 | 0 | |
| PROPERTY TAX | 1,939 | 1,077 | 862 | |
| GENERAL EXCISE TAX | 648 | 648 | 0 | |
| PROPERTY TAX | 2,369 | 2,369 | 0 |