| 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 | 108,816 | SL | 39.000000000000 | 7,116 | 0 | ||
| LAND | 2009-09-01 | 622,470 | L | 0 | 0 | ||||
| IMPROVEMENTS | 2010-06-30 | 450,401 | 167,942 | 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 | 93,879 | 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 | 235,670 | 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 | 386 | SL | 39.000000000000 | 52 | 0 | ||
| CABINETS | 2017-04-25 | 9,632 | 9,632 | SL | 7.000000000000 | 0 | 0 | ||
| SOFA BED | 2017-06-26 | 7,500 | 7,500 | SL | 7.000000000000 | 0 | 0 | ||
| CABINETS/COUNTERTOPS | 2017-06-27 | 9,632 | 9,632 | SL | 7.000000000000 | 0 | 0 | ||
| COUNTERTOPS | 2017-07-15 | 8,568 | 8,568 | SL | 7.000000000000 | 0 | 0 | ||
| LIGHTING | 2017-07-17 | 555 | 555 | SL | 5.000000000000 | 0 | 0 | ||
| RESTORE TABLES/CHAIRS | 2017-10-12 | 2,758 | 2,758 | SL | 7.000000000000 | 0 | 0 | ||
| LUGGAGE RACKS | 2017-10-12 | 271 | 271 | SL | 7.000000000000 | 0 | 0 | ||
| GLASS | 2017-10-17 | 3,243 | 3,243 | SL | 7.000000000000 | 0 | 0 | ||
| FLOORING | 2017-10-17 | 3,196 | 831 | SL | 27.500000000000 | 116 | 116 | ||
| LIGHTING | 2017-11-22 | 623 | 623 | SL | 5.000000000000 | 0 | 0 | ||
| KNOBS | 2017-12-07 | 617 | 617 | SL | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2017-11-10 | 138,448 | 36,077 | SL | 27.500000000000 | 5,034 | 5,034 | ||
| IMPROVEMENTS | 2018-06-30 | 111,477 | 26,520 | SL | 27.500000000000 | 4,054 | 4,054 | ||
| ALUMINUM DOOR CLOSER | 2018-01-16 | 816 | 780 | 200DB | 7.000000000000 | 36 | 10 | ||
| STAINLESS STEEL COVERS | 2018-01-16 | 101 | 97 | 200DB | 7.000000000000 | 4 | 1 | ||
| FINISH HARDWARE | 2018-01-16 | 1,895 | 1,810 | 200DB | 7.000000000000 | 85 | 23 | ||
| CARPET TILES | 2018-02-13 | 3,196 | 3,053 | 200DB | 7.000000000000 | 143 | 38 | ||
| FURNITURE & FIXTURES | 2018-02-14 | 307 | 293 | 200DB | 7.000000000000 | 14 | 4 | ||
| 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 | 3,906 | 200DB | 7.000000000000 | 182 | 182 | ||
| WINDOWS | 2018-05-14 | 489 | 467 | 200DB | 7.000000000000 | 22 | 22 | ||
| LIGHTING | 2018-05-14 | 637 | 637 | 200DB | 5.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTURES | 2018-05-14 | 211 | 202 | 200DB | 7.000000000000 | 9 | 9 | ||
| DINING TABLE PLEXI | 2018-05-14 | 296 | 283 | 200DB | 7.000000000000 | 13 | 13 | ||
| BAR STOOLS | 2018-05-14 | 1,455 | 1,390 | 200DB | 7.000000000000 | 65 | 65 | ||
| BENCH | 2018-05-14 | 139 | 133 | 200DB | 7.000000000000 | 6 | 6 | ||
| 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 | 669 | 200DB | 7.000000000000 | 31 | 31 | ||
| FURNITURE & FIXTURES | 2018-07-20 | 572 | 546 | 200DB | 7.000000000000 | 26 | 26 | ||
| FURNITURE & FIXTURES | 2018-07-20 | 121 | 116 | 200DB | 7.000000000000 | 5 | 5 | ||
| FURNITURE & FIXTURES | 2018-09-17 | 347 | 332 | 200DB | 7.000000000000 | 15 | 15 | ||
| ART BOARD | 2018-09-17 | 752 | 718 | 200DB | 7.000000000000 | 34 | 34 | ||
| DELL COMPUTER | 2019-12-20 | 3,159 | 3,159 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2024-12-21 | 7,935 | 12 | SL | 27.500000000000 | 289 | 289 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IMPROVEMENTS | 680,836 | 253,127 | 427,709 | |
| 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 | 947 | 2,249 | |
| LIGHTING | 623 | 623 | 0 | |
| KNOBS | 617 | 617 | 0 | |
| IMPROVEMENTS | 138,448 | 41,111 | 97,337 | |
| IMPROVEMENTS | 111,477 | 30,574 | 80,903 | |
| ALUMINUM DOOR CLOSER | 816 | 816 | 0 | |
| STAINLESS STEEL COVERS | 101 | 101 | 0 | |
| FINISH HARDWARE | 1,895 | 1,895 | 0 | |
| CARPET TILES | 3,196 | 3,196 | 0 | |
| FURNITURE & FIXTURES | 307 | 307 | 0 | |
| LIGHTING | 623 | 623 | 0 | |
| LIGHTING | 623 | 623 | 0 | |
| BED | 4,088 | 4,088 | 0 | |
| WINDOWS | 489 | 489 | 0 | |
| LIGHTING | 637 | 637 | 0 | |
| FURNITURE & FIXTURES | 211 | 211 | 0 | |
| DINING TABLE PLEXI | 296 | 296 | 0 | |
| BAR STOOLS | 1,455 | 1,455 | 0 | |
| BENCH | 139 | 139 | 0 | |
| COMPUTER WIFI | 418 | 418 | 0 | |
| SONOS SPEAKERS | 398 | 398 | 0 | |
| ART BOARD | 700 | 700 | 0 | |
| FURNITURE & FIXTURES | 572 | 572 | 0 | |
| FURNITURE & FIXTURES | 121 | 121 | 0 | |
| FURNITURE & FIXTURES | 347 | 347 | 0 | |
| ART BOARD | 752 | 752 | 0 | |
| IMPROVEMENTS | 7,935 | 301 | 7,634 |
| 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 | 4,704,600 | 5,778,882 |
| COFFEE LOTS, SOUTH KONA-8.291 ACRES | AT COST | 37,333 | 37,333 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 277,530 | 115,932 | 161,598 | |
| LAND | 622,470 | 0 | 622,470 | |
| IMPROVEMENTS | 450,401 | 179,491 | 270,910 | |
| FURNITURE & FIXTURES | 65,172 | 65,172 | 0 | |
| IMPROVEMENTS | 271,224 | 100,833 | 170,391 | |
| 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 | 438 | 1,590 | |
| DELL COMPUTER | 3,159 | 3,159 | 0 |
| 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 | ||
| PERSONAL PROPERTY | 82,586 | 82,586 | 82,586 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 119,487 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 4,795 | 2,664 | 2,131 | |
| OFFICE EXPENSE | 1,612 | 895 | 717 | |
| OUTSIDE SERVICES | 1,749 | 972 | 777 | |
| PARKING | 900 | 500 | 400 | |
| REPAIR & MAINTENANCE | 5,168 | 2,871 | 2,297 | |
| UTILITIES | 5,991 | 3,329 | 2,662 | |
| BANK CHARGES | 11 | 6 | 5 | |
| INSURANCE | 4,635 | 4,635 | 0 | |
| OFFICE EXPENSE | 1,970 | 1,970 | 0 | |
| OUTSIDE SERVICES | 2,137 | 2,137 | 0 | |
| PARKING | 1,100 | 1,100 | 0 | |
| REPAIR & MAINTENANCE | 6,316 | 6,316 | 0 | |
| UTILITIES | 7,323 | 7,323 | 0 | |
| BANK CHARGES | 14 | 14 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSIT | 6,746 | 6,747 |
| HAWAII DEPARTMENT OF TAXATION-PAYABLE | 471 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEE | 13,718 | 13,718 | 0 |
| Name | Address |
|---|---|
| STEPHEN SAWYER |
63 MERCHANT STREET HONOLULU,HI96813 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 463 | 463 | 0 | |
| PROPERTY TAX | 4,021 | 2,234 | 1,787 | |
| FEDERAL TAX | 1,797 | 0 | 0 | |
| GENERAL EXCISE TAX | 15 | 15 | 0 | |
| PROPERTY TAX | 4,915 | 4,915 | 0 |