| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 120,688 | 29,532 | 29,532 | 83,436 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| OTHER INCOME - LINE 11(B) & 11(C):OTHER INCOME - PART I, LINE 11(A) 291,475 LESS: LEASE PREMIUMS FOR BOOK PREVIOUSLY RECOGNIZED FOR TAX(36,996) LESS: OTHER INVESTMENT INCOME FOR BOOK NOT TAX (199,507) LESS: 2008 UNRELATED BUSINESS INCOME TAX REFUND (32,750) PLUS: PASSTHROUGH INTEREST INCOME FROM SCH. K-1S FOR TAX, NOT BOOK ADAMAS PARTNERS, L.P. 16,449 BLACKSAND CAPITAL OPPORTUNITY FUND I, L.P. 1 CA RESOURCES FUND (U.S. TAX EXEMPT) L.P. - SERIES BAIN X #36 607 COMMONFUND CAPITAL NATURAL RESOURCES V, L.P. 640 COMMONFUND DISTRESSED DEBT PARTNERS II, L.P. 6,007 DAVIDSON KEMPNER INSTITUTIONAL PARTNERS L.P. 186,819 DOUGLAS EMMETT PARTNERSHIP X, LP 88 FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP 218,076 GMO CREDIT OPPORTUNITIES FUND, L.P. 74 GMO REAL RETURN ASSET ALLOCATION FUND, L.P. 38,677 HIGHFIELDS CAPITAL IV LP 40,871 ING CLARION DEVELOPMENT VENTURES II LP 19,099 LONE STAR EUROPE HOLDINGS (U.S.), LP 333 LONE STAR FUND VI (U.S.), LP 3,902 LONE STAR FUND VII (U.S.), L.P. 1,682 LONE STAR REAL ESTATE FUND II (U.S.), L.P. 800 LONE STAR US INVESTMENTS, LP 500 MADISON INTERNATIONAL REAL ESTATE LIQUIDITY FUND III, LP 10 METROPOLITAN REAL ESTATE EQUITY PARTNERS 161 METROPOLITAN REAL ESTATE PARTNERS GLOBAL II LP 20 METROPOLITAN REAL ESTATE PARTNERS GLOBAL III LP 40 METROPOLITAN REAL ESTATE PARTNERS II 174 METROPOLITAN REAL ESTATE PARTNERS IV-A LP 348 MIRELF III AUSTRALIA AIV LP 9 NATURAL GAS PARTNERS IX, L.P. 173 NORTHGATE GLOBAL EMERGING MARKETS LP 872 NORTHGATE IV, L.P. 1,226 NORTHGATE PRIVATE EQUITY PARTNERS II (Q) LP 2,846 NORTHGATE PRIVATE EQUITY PARTNERS III LP 2,265 NORTHGATE VENTURE PARTNERS III, L.P. 619 PARK STREET CAPITAL NATURAL RESOURCE FUND III AIV LP 22 PARK STREET CAPITAL NATURAL RESOURCE FUND III LP 225 PARK STREET CAPITAL NATURAL RESOURCE FUND IV LP 49 RENAISSANCE INSTITUTIONAL EQUITIES FUND LLC 984 SANDERS CAPITAL ALL ASSET VALUE FUND, L.P. - SERIES 1 4,032 SOMERSET GLOBAL EMERGING MARKETS FUND LLC 1 WELLINGTON TRUST COMPANY 1,765 PLUS: PASSTHROUGH DIVIDEND INCOME FROM SCH. K-1S FOR TAX, NOT BOOK ADAMAS PARTNERS, L.P. 7,331 CA RESOURCES FUND (U.S. TAX EXEMPT) L.P. - S. BAIN X #35 1,217 CA RESOURCES FUND (U.S. TAX EXEMPT) L.P. - S. BAIN X #36 1,120 COMMONFUND CAPITAL NATURAL RESOURCES V, L.P. 2,117 COMMONFUND DISTRESSED DEBT PARTNERS II, L.P. 37,500 DAVIDSON KEMPNER INSTITUTIONAL PARTNERS L.P. 24,606 FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP 52,600 GMO REAL RETURN ASSET ALLOCATION FUND, L.P. 112,413 HIGHFIELDS CAPITAL IV LP 57,373 KESTREL INVESTMENT FUND, LP 9,705 LONE STAR EUROPE HOLDINGS (U.S.), LP 6,102 LONE STAR FUND VI (U.S.), LP 87,764 LONE STAR FUND VII (U.S.), L.P. 1,328 LONE STAR REAL ESTATE FUND II (U.S.), L.P. 276 LONE STAR US INVESTMENTS, LP 65,107 MADISON INTERNATIONAL REAL ESTATE LIQUIDITY FUND III, LP 3,625 METROPOLITAN REAL ESTATE EQUITY PARTNERS 352 METROPOLITAN REAL ESTATE PARTNERS GLOBAL II LP 11,968 METROPOLITAN REAL ESTATE PARTNERS GLOBAL III LP 175 METROPOLITAN REAL ESTATE PARTNERS IV-A LP 944 MS REAL ESTATE SECURITIES GLOBAL BEST IDEAS FUND, LP 57,964 NATURAL GAS PARTNERS IX, L.P. 1,556 NORTHGATE GLOBAL EMERGING MARKETS LP 444 NORTHGATE IV, L.P. 1,151 NORTHGATE PRIVATE EQUITY PARTNERS II (Q) LP 6,441 NORTHGATE PRIVATE EQUITY PARTNERS III LP 3,242 NORTHGATE VENTURE PARTNERS III, L.P. 67 RENAISSANCE INSTITUTIONAL EQUITIES FUND LLC 37,706 SANDERS CAPITAL ALL ASSET VALUE FUND, L.P. - SERIES 1 32,274 SOMERSET GLOBAL EMERGING MARKETS FUND LLC 25,042 WELLINGTON TRUST COMPANY 6,753 PLUS: P/T PASSIVE INCOME/(LOSS) FROM SCH. K-1S FOR TAX, NOT BOOK ADAMAS PARTNERS, L.P. (11,464) COMMONFUND CAPITAL NATURAL RESOURCES V, L.P. (2,156) PTP - EAGLE ROCK ENERGY PARTNERS, LP (220) PTP - MONTIERRA MINERALS & PRODUCTIONS LP (238) COMMONFUND DISTRESSED DEBT PARTNERS II, L.P. 5,495 DAVIDSON KEMPNER INSTITUTIONAL PARTNERS L.P. (82,484) FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP (69,964) GMO REAL RETURN ASSET ALLOCATION FUND, L.P. (242) HIGHFIELDS CAPITAL IV LP (58,207) ING CLARION DEVELOPMENT VENTURES II LP (85,332) LONE STAR EUROPE HOLDINGS (U.S.), LP 1,956 LONE STAR FUND VI (U.S.), LP 3,588 METROPOLITAN REAL ESTATE EQUITY PARTNERS 58 METROPOLITAN REAL ESTATE PARTNERS GLOBAL II LP (1,023) METROPOLITAN REAL ESTATE PARTNERS GLOBAL III LP (557) METROPOLITAN REAL ESTATE PARTNERS II 488 METROPOLITAN REAL ESTATE PARTNERS IV-A LP (935) MIRELF III AUSTRALIA AIV LP (2,012) MS REAL ESTATE SECURITIES GLOBAL BEST IDEAS FUND, LP (2,614) NATURAL GAS PARTNERS IX, L.P. (7,883) NORTHGATE GLOBAL EMERGING MARKETS LP (82) NORTHGATE IV, L.P. (1,691) NORTHGATE PRIVATE EQUITY PARTNERS II (Q) LP (1,881) NORTHGATE PRIVATE EQUITY PARTNERS III LP (663) NORTHGATE VENTURE PARTNERS III, L.P. (36) PARK STREET CAPITAL NATURAL RESOURCE FUND III AIV LP (2,961) PARK STREET CAPITAL NATURAL RESOURCE FUND III LP 10,867 PARK STREET CAPITAL NATURAL RESOURCE FUND IV LP 1,292 RENAISSANCE INSTITUTIONAL EQUITIES FUND LLC (7,202) SOMERSET GLOBAL EMERGING MARKETS FUND LLC 3,716 WELLINGTON TRUST COMPANY 2,443 DISALLOWED PASSIVE LOSS 309,044 PUBLICLY TRADED PARTNERSHIPS DISALLOWED LOSS 458 PLUS: P/T OTHER INCOME/(LOSS) FROM SCH. K-1S FOR TAX, NOT BOOK ADAMAS PARTNERS, L.P. (13,470) BLACKSAND CAPITAL OPPORTUNITY FUND I, L.P. (66) CA RESOURCES FUND (U.S. TAX EXEMPT) L.P. - S. BAIN X #35 (1,440) CA RESOURCES FUND (U.S. TAX EXEMPT) L.P. - S. BAIN X #36 (7,816) COMMONFUND CAPITAL NATURAL RESOURCES V, L.P. 364 PTP - EAGLE ROCK HOLDINGS, LP 950 PTP - EAGLE ROCK GP, LLC 1 COMMONFUND DISTRESSED DEBT PARTNERS II, L.P. (18,691) DAVIDSON KEMPNER INSTITUTIONAL PARTNERS L.P. (5,062) DOUGLAS EMMETT PARTNERSHIP X, LP (177) FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP (3,292) FUND X OPPORTUNITY FUND, LLC (1,768) GMO CREDIT OPPORTUNITIES FUND, L.P. (35) GMO REAL RETURN ASSET ALLOCATION FUND, L.P. (249,293) HIGHFIELDS CAPITAL IV LP (21,975) ING CLARION DEVELOPMENT VENTURES II LP 47,487 KESTREL INVESTMENT FUND, LP (8,038) LONE STAR EUROPE HOLDINGS (U.S.), LP (2,272) LONE STAR FUND VI (U.S.), LP (10,895) LONE STAR FUND VII (U.S.), L.P. (19,633) LONE STAR REAL ESTATE FUND II (U.S.), L.P. (21,685) LONE STAR US INVESTMENTS, LP (1,970) MADISON INTERNATIONAL REAL ESTATE LIQUIDITY FUND III, LP (4,253) MADISON INTERNATIONAL REAL ESTATE LIQUIDITY FUND IV (11,662) METROPOLITAN REAL ESTATE EQUITY PARTNERS (3,981) METROPOLITAN REAL ESTATE PARTNERS GLOBAL II LP (7,149) METROPOLITAN REAL ESTATE PARTNERS GLOBAL III LP (6,359) METROPOLITAN REAL ESTATE PARTNERS II (1,978) METROPOLITAN REAL ESTATE PARTNERS IV-A LP (2,951) MIRELF III AUSTRALIA AIV LP (644) MIRELF III EASTBRIDGE EXEMPTS, LLC (1,161) MS REAL ESTATE SECURITIES GLOBAL BEST IDEAS FUND, LP (29,482) NATURAL GAS PARTNERS IX, L.P. (11,765) NORTHGATE GLOBAL EMERGING MARKETS LP (7,656) NORTHGATE IV, L.P. (16,270) NORTHGATE PRIVATE EQUITY PARTNERS II (Q) LP (11,595) NORTHGATE PRIVATE EQUITY PARTNERS III LP (14,693) NORTHGATE VENTURE PARTNERS III, L.P. (12,043) PARK STREET CAPITAL NATURAL RESOURCE FUND III AIV LP (689) PARK STREET CAPITAL NATURAL RESOURCE FUND III LP 3,146 PARK STREET CAPITAL NATURAL RESOURCE FUND IV LP (7,544) RENAISSANCE INSTITUTIONAL EQUITIES FUND LLC (39,183) SANDERS CAPITAL ALL ASSET VALUE FUND, L.P. - SERIES 1 (10,605) SOMERSET GLOBAL EMERGING MARKETS FUND LLC (9,359) WELLINGTON TRUST COMPANY 2,219 SUSPENDED LOSSES DUE TO BASIS LIMITATIONS 37,232 PRIOR YEAR DISALLOWED PTP LOSS RELEASED ON DISPOSITION (5) TOTAL OTHER INCOME TO LINE 11(B) & 11(C) 721,303 | ||
| ACCUMULATED DEPRECIATION - PART II, LINE 11: INVESTMENT ASSETS - BEGINNING ACCUMULATED DEPRECIATION - LAND 0 BEGINNING ACCUMULATED DEPRECIATION - LAND IMPROVEMENTS 12,734,817 BEGINNING ACCUMULATED DEPRECIATION - CIP 0 BEGINNING ACCUMULATED DEPRECIATION - INVESTMENT ASSETS 12,734,817 ENDING ACCUMULATED DEPRECIATION - LAND 0 ENDING ACCUMULATED DEPRECIATION - LAND IMPROVEMENT 14,018,942 ENDING ACCUMULATED DEPRECIATION - CIP 0 ENDING ACCUMULATED DEPRECIATION - INVESTMENT ASSETS 14,018,942 | ||
| ACCUMULATED DEPRECIATION - PART II, LINE 14: EXEMPT ASSETS - BEGINNING ACCUMULATED DEPRECIATION - LAND 2,097,195 BEGINNING ACCUMULATED DEPRECIATION - LAND IMPROVEMENTS 0 BEGINNING ACCUMULATED DEPRECIATION - CIP 10,731,752 BEGINNING ACCUMULATED DEPRECIATION - EXEMPT ASSETS 12,828,947 ENDING ACCUMULATED DEPRECIATION - LAND 2,351,717 ENDING ACCUMULATED DEPRECIATION - LAND IMPROVEMENT 0 ENDING ACCUMULATED DEPRECIATION - CIP 11,330,386 ENDING ACCUMULATED DEPRECIATION - EXEMPT ASSETS 13,682,103 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY SECURITIES | 53,215,149 | 53,215,149 |
| FIXED INCOME | 0 | 0 |
| OTHER | 71,360,740 | 76,666,524 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 614,066 | 585,057 | 585,057 | 20,622 |
| Item No. | 1 |
|---|---|
| Lender's Name | BANK OF HAWAII |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1300000 |
| Balance Due | 1118737 |
| Date of Note | 2004-09 |
| Maturity Date | 2014-09 |
| Repayment Terms | $7,836.31 MONTHLY PAYMENTS |
| Interest Rate | 5.310000000000 |
| Security Provided by Borrower | FIXED INCOME SECURITY INVESTMENT |
| Purpose of Loan | FINANCE PURCHASE OF AND IMPROVEMENTS TO OFFICE SPACE AT 1100 ALAKEA ST. |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BANK OF HAWAII |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1350000 |
| Balance Due | 1279060 |
| Date of Note | 2008-02 |
| Maturity Date | 2017-02 |
| Repayment Terms | $6953.01 MONTHLY PAYMENTS |
| Interest Rate | 4.640000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | FINANCE PURCHASE OF AND IMPROVEMENTS TO WILI PA LOOP PROJECT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| STRAIGHT-LINE RENT RECEIVABLE | 18,069,370 | 18,709,991 | 18,709,991 |
| Description | Amount |
|---|---|
| FASB STATEMENT 158 ADJUSTMENT | 1,752,633 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAD DEBT EXPENSE | -162,272 | 0 | 0 | 0 |
| DUES | 37,607 | 14,521 | 14,521 | 22,960 |
| EDUCATION | 76,156 | 0 | 0 | 80,842 |
| EQUIPMENT RENTAL | 114,150 | 4,610 | 4,610 | 103,134 |
| FINANCIAL ASSISTANCE | 3,301,040 | 0 | 0 | 3,322,176 |
| GENERAL REAL ESTATE EXPENSES | 215,860 | 215,860 | 215,860 | 0 |
| INSURANCE | 34,116 | 752 | 752 | 32,432 |
| LEASING COMMISSION | 115,524 | 115,524 | 115,524 | 0 |
| OTHER EXPENSES | 381,689 | 228,431 | 228,431 | 159,084 |
| REAL ESTATE MANAGEMENT | 52,500 | 52,500 | 52,500 | 0 |
| REPAIRS AND MAINTENANCE | 770,578 | 1,358 | 1,358 | 777,069 |
| SUPPLIES | 341,931 | 13,328 | 13,328 | 309,734 |
| TELEPHONE | 140,216 | 3,634 | 3,634 | 134,361 |
| UNRELATED BUSINESS INCOME (SCHEDULE K-1 LOSSES) | 0 | 0 | 42,807 | 0 |
| UTILITIES | 383,002 | 3,581 | 3,581 | 381,546 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - LATE FEES | 49,967 | 49,967 | |
| OTHER INCOME - CONVEYANCE FEES | 2,050 | 2,050 | |
| OTHER INCOME - INVESTMENT INCOME | 199,507 | 199,507 | |
| OTHER INCOME - LITIGATION RECEIPTS | 7,201 | 7,201 | |
| OTHER INCOME - UNRELATED BUSINESS TAX REFUND | 32,750 | 0 | 0 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/(LOSS) ON INVESTMENTS | 3,939,246 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED VACATION | 829,590 | 840,531 |
| ACCRUED POSTRETIREMENT BENEFITS | 1,379,538 | 1,223,821 |
| ACCRUED PENSION BENEFITS | 1,179,298 | 1,436,957 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT SERVICES | 23,394 | 23,394 | 23,394 | 0 |
| APPRAISAL | 95,513 | 8,995 | 8,995 | 86,518 |
| CONSULTING | 415,039 | 282,003 | 282,003 | 153,763 |
| PLANNING | 2,906 | 2,906 | 2,906 | 0 |
| SECURITY | 119,550 | 95,112 | 95,112 | 23,389 |
| LANDSCAPING | 56,598 | 56,598 | 56,598 | 0 |
| OTHER PROFESSIONAL FEES | 134,054 | 39,260 | 39,260 | 103,049 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 6,006,313 | 5,980,475 | 5,980,475 | 25,838 |
| HAWAII GENERAL EXCISE TAX | 1,320,835 | 1,320,835 | 1,320,835 | 0 |
| FOREIGN TAX | 19,760 | 19,760 | 19,760 | 0 |