| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 87,733 | 43,395 | 43,395 | 62,486 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| ACCUMULATED DEPRECIATION | FORM 990-PF, PART II, LINE 11 | BEGINNING A/D - LAND - INVESTMENT 0 BEGINNING A/D - BUILDING & LAND IMPROVEMENTS - INVESTMENT 23,385,567 BEGINNING A/D - CIP - INVESTMENT 0 ----------- BEGINNING A/D - INVESTMENT ASSETS 23,385,567 =========== ENDING A/D - LAND - INVESTMENT 0 ENDING A/D - BUILDING & LAND IMPROVEMENTS - INVESTMENT 24,788,983 ENDING A/D - CIP - INVESTMENT 0 ---------- ENDING A/D - INVESTMENT ASSETS 24,788,983 ========== |
| ACCUMULATED DEPRECIATION | FORM 990-PF, PART II, LINE 14 | BEGINNING A/D - FF&E - EXEMPT 4,622,944 BEGINNING A/D - LAND - EXEMPT 0 BEGINNING A/D - BLDG & IMP - EXEMPT 18,911,355 ---------- BEGINNING A/D - EXEMPT ASSETS 23,534,299 ========== ENDING A/D - FF&E - EXEMPT 4,992,193 ENDING A/D - LAND - EXEMPT 0 ENDING A/D - BLDG & IMP - EXEMPT 20,562,902 ---------- ENDING A/D - EXEMPT ASSETS 25,555,095 ========== |
| ELECTION(S) UNDER SECTION 987 | FORM 990-PF | FOR THE TAX YEAR ENDING DECEMBER 31, 2018, THE TAXPAYER ELECTS UNDER PROPOSED REGULATION SECTION 1.987-1(B)(1)(II) TO NOT APPLY THE PROPOSED SECTION 987 REGULATIONS FOR PURPOSES OF TAKING INTO ACCOUNT CERTAIN ITEMS OF GAIN OR LOSS IF THE INDIVIDUAL OR CORPORATION OWNS, DIRECTLY OR INDIRECTLY, LESS THAN 5% OF EITHER THE TOTAL CAPITAL OR THE TOTAL PROFITS INTERET IN THE FOREIGN PARTNERSHIP. |
| OTHER INCOME | FORM 990-PF, PART I, LINE 11(B) & 11(C) | OTHER INCOME - PART I, LINE 11(A) 15,081,380 LESS: LEASE PREMIUMS FOR TAX NOT RECOGNIZED FOR BOOK (302,870) LESS: OTHER INVESTMENT INCOME FOR BOOK NOT TAX (1,878,377) LESS: LEASE REVERSION INCOME FOR BOOK NOT TAX (13,054,900) PLUS: PASSTHROUGH INCOME FROM SCH. K-1S ABERDEEN ENERGY & RESOURCES PARTNERS II (4,372) ABERDEEN ENERGY & RESOURCES PARTNERS III (3,132) ABERDEEN FRONTIER MARKETS EQUITY FUND 26,590 BLACKSAND CAPITAL OPPORTUNITY FUND I, L.P. 101,876CA RESOURCES FUND (U.S. TAX EXEMPT) L.P. - SERIES BAIN X #35 198CA RESOURCES FUND (U.S. TAX EXEMPT) L.P. - SERIES BAIN X #27 (263) COMMONFUND CAPITAL INTERNATIONAL PARTNERS VII, LP 13,923 COMMONFUND CAPITAL NATURAL RESOURCES V, L.P. 802 DAVIDSON KEMPNER INSTITUTIONAL PARTNERS L.P. 110,007 DOUGLAS EMMETT PARTNERSHIP X, LP 8,306EDGBASTON ASIAN EQUITY TRUST 85,221 FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP 6,326FUND X OPPORTUNITY FUND, LLC 583 HARVEST MLP INCOME FUND II 496,979 HIGHCLERE INTERNATIONAL INVESTORS 115,234 HIGHFIELDS CAPITAL IV LP 25,009HEALTHCARE ROYALTY PARTNERS III, LP 4,480ICON VENTURES (719) LEGACY VENTURE (2,433) LONE STAR EUROPE HOLDINGS (U.S.), LP 29,542 LONE STAR FUND VI (U.S.), LP 56 LONE STAR FUND VII (U.S.), L.P. (401) LONE STAR FUND VIII (U.S.), L.P. 98,391LONE STAR REAL ESTATE FUND II (U.S.), L.P. 9,741 LONE STAR REAL ESTATE FUND III (U.S.), L.P. 62,132LONE STAR REAL ESTATE FUND IV (U.S.), L.P. 13,648 LONE STAR US INVESTMENTS, LP 17MADISON INTERNATIONAL REAL ESTATE LIQUIDITY FUND V (247)METROPOLITAN REAL ESTATE EQUITY PARTNERS (180) METROPOLITAN REAL ESTATE PARTNERS GLOBAL II LP (1,719)METROPOLITAN REAL ESTATE PARTNERS GLOBAL III LP 475 METROPOLITAN REAL ESTATE PARTNERS II (695) METROPOLITAN REAL ESTATE PARTNERS IV-A LP 212 NATURAL GAS PARTNERS IX, L.P. (245)NEW ENTERPRISE ASSOCIATES 15 (1,141)NORTHGATE GLOBAL EMERGING MARKETS LP 969 NORTHGATE IV, L.P. (2,186)NORTHGATE PRIVATE EQUITY PARTNERS II (Q) LP 251 NORTHGATE PRIVATE EQUITY PARTNERS III LP 8,045 NORTHGATE VENTURE PARTNERS III, L.P. 437 PARK STREET CAPITAL NATURAL RESOURCE FUND III AIV LP (20) PARK STREET CAPITAL NATURAL RESOURCE FUND III LP 3,847PARK STREET CAPITAL NATURAL RESOURCE FUND IV LP (1,412) PARK STREET CAPITAL NATURAL RESOURCE FUND V LP 26,326PROPHET EQUITY II (25,881) ROUND HILL MUSIC ROYALTY FUND LP (44,151)SANDERS CAPITAL ALL ASSET VALUE FUND, L.P. - SERIES 1 172,977 SOMERSET GEM FUND LLC 201,296 SVB STRATEGIC INVESTORS FUND VI, LP (2,345) U.S. FARMING REALTY TRUST II, LP (561) WOODBOURNE CANADIAN PARTNERS II 17,514 XFUND 2, LP [CLASS A] (192)XFUND 2, LP [CLASS B] (360)COMMONFUND DISTRESSED DEBT PARTNERS II, L.P. 3,458 ROUND HILL MUSIC ROYALTY FUND II (19,185)WELLINGTON TRUST CO CTF ENERGY PORTFOLIO 79,435WELLINGTON TRUST CO CTF DURABLE COMPANIES PORTFOLIO 71,234LEVEL EQUITY GROWTH PARTNERS III LP (2,341)LEGP III AIV (B), LP (111)WELLINGTON TRUST CO CTF MICRO CAP EQUITY PORTFOLIO 64,172SVB STRATEGIC INVESTORS FUND VIII, LP (617)NEW ENTERPRISE ASSOCIATE 16, L.P. (984)LONE STAR FUND X (U.S.), L.P. (3,913)ENCAP ENERGY CAPITAL FUND XI-C, LP 5,791GQG PARTNERS INTERNATIONAL EQUITY FUND 86,312CENTERGATE CAPITAL PARTNERS, L.P. (3,436)OWL CREEK MGM FUND, LP 100DC CAPITAL PARTNERS FUND II, LP (8,312)MAHOUT GLOBAL EMERGING MARKETS LEADERS FUND 143,647BRAZIL OPPORTUNITY GROWTH PARTNERS II A, LP 2,815GS VINTAGE VII AIV OFFSHORE SCSP 884FELICIS VENTURES VI, LP (491)CAMBRIDGE ASSOCIATES LLC (12,726)LEVEL EQUITY GROWTH PARTNERS IV LP (788)K4 PRIVATE INVESTORS, LP (4,855)LSF X U.S. HOLDINGS, L.P. 103,265US RESEARCH EQUITY EXTENDED FUND, L.P. 18,516BLACKSAND CAPITAL OPPORTUNITY FUND II, L.P. (1,661) PUBLICLY TRADED PARTNERSHIP ACTIVITY (152) SECTION 1231 GAIN INCLUDED ON PART I, LINE 7 (125,368) PRIOR YEAR PASSIVE LOSS RELEASED - FINAL YEAR (15,030)TOTAL OTHER INCOME TO LINE 11(B) & 11(C) 1,773,645 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY SECURITIES | 50,871,010 | 50,871,010 |
| OTHER | 125,484,842 | 144,281,046 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 411,867 | 288,343 | 288,343 | 132,235 |
| Item No. | 1 |
|---|---|
| Lender's Name | BANK OF HAWAII |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,300,000 |
| Balance Due | 863,094 |
| Date of Note | 2004-09 |
| Maturity Date | 2022-07 |
| Repayment Terms | $5,178.00 MONTHLY PAYMENTS |
| Interest Rate | 3.230000000000 |
| 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 | NONE |
| Original Amount of Loan | 1,350,000 |
| Balance Due | 1,051,649 |
| Date of Note | 2008-02 |
| Maturity Date | 2023-11 |
| Repayment Terms | $6,455 MONTHLY PAYMENTS |
| Interest Rate | 4.100000000000 |
| Security Provided by Borrower | FIXED INCOME SECURITY INVESTMENT |
| Purpose of Loan | FINANCE PURCHASE OF AND IMPROVEMENTS TO WILI PA LOOP PROJECT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | BANK OF HAWAII |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 5,000,000 |
| Balance Due | 4,074,933 |
| Date of Note | 2012-06 |
| Maturity Date | 2022-07 |
| Repayment Terms | $24,314.00 MONTHLY PAYMENTS |
| Interest Rate | 3.230000000000 |
| Security Provided by Borrower | FIXED INCOME SECURITY INVESTMENT |
| Purpose of Loan | PAY DOWN REVOLVING CREDIT LINE & REIMBURSE BORROWER FOR WAIANAE EXPENDITURES |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | BANK OF HAWAII |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 5,500,000 |
| Balance Due | 5,165,299 |
| Date of Note | 2015-12 |
| Maturity Date | 2025-12 |
| Repayment Terms | $24,544.00 MONTHLY PAYMENTS |
| Interest Rate | 3.450000000000 |
| Security Provided by Borrower | FIXED INCOME SECURITY INVESTMENT |
| Purpose of Loan | FINANCE PURCHASE OF LEIHANO PROJECT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | BANK OF HAWAII |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 768,000 |
| Balance Due | 758,448 |
| Date of Note | 2018-03 |
| Maturity Date | 2048-03 |
| Repayment Terms | $3,779.00 MONTHLY PAYMENTS |
| Interest Rate | 4.250000000000 |
| Security Provided by Borrower | FIXED INCOME SECURITY INVESTMENT |
| Purpose of Loan | FINANCE PURCHASE OF CAPITOL PLACE CONDOMINIUM |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | BANK OF HAWAII |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 2,500,000 |
| Balance Due | 0 |
| Date of Note | 2013-06 |
| Maturity Date | 2016-10 |
| Repayment Terms | |
| Interest Rate | 1.750000000000 |
| Security Provided by Borrower | FIXED INCOME SECURITY INVESTMENT |
| Purpose of Loan | GENERAL LINE OF CREDIT |
| 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 | 21,738,995 | 21,175,971 | 21,175,971 |
| INVESTMENT RECEIVABLE | 66,435 | 899,489 | 899,489 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/(LOSS) ON INVESTMENTS | 7,612,349 |
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL ASSISTANCE | 2,072,266 | 0 | 0 | 2,055,455 |
| PARTNERSHIPS AND COLLABORATIONS | 754,348 | 0 | 0 | 734,558 |
| REPAIRS & MAINTENANCE | 710,389 | 49,008 | 49,008 | 652,440 |
| SUPPLIES | 256,988 | 37,852 | 37,852 | 221,706 |
| UTILITIES | 425,993 | 9,294 | 9,294 | 414,025 |
| INFORMATION TECHNOLOGY | 352,247 | 48,180 | 48,180 | 261,354 |
| TELEPHONE | 381,122 | 23,104 | 23,104 | 357,639 |
| INSURANCE | 702,269 | 189,942 | 189,942 | 526,487 |
| EQUIPMENT RENTAL | 322,648 | 29,455 | 29,455 | 280,952 |
| EDUCATION | 165,013 | 39,676 | 39,676 | 126,405 |
| DUES | 35,242 | 8,674 | 8,674 | 28,100 |
| REAL ESTATE GENERAL | 575,287 | 449,852 | 449,852 | 125,435 |
| REAL ESTATE MANAGEMENT FEES | 127,626 | 103,417 | 103,417 | 24,210 |
| LEASING COMMISSION | 47,563 | 47,563 | 47,563 | 0 |
| BAD DEBT EXPENSE | 68,515 | 68,515 | 68,515 | 0 |
| UNRELATED BUSINESS INCOME | 0 | 0 | -68,953 | 0 |
| LOSS ON IMPAIRMENT OF PREPERTY & EQUIPMENT | 299,542 | 0 | 0 | 0 |
| OTHER EXPENSES | 788,647 | 59,737 | 59,737 | 841,524 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - CONVEYANCE FEES | 4,926 | 4,926 | |
| OTHER INCOME - INVESTMENT INCOME | 2,031,240 | 2,031,240 | |
| OTHER INCOME - FOREIGN CURRENCY EXCHANGE GAIN(LOSS) | -93 | -93 | |
| OTHER INCOME - LATE FEES | 25,408 | 25,408 | |
| OTHER INCOME - ACCOUNT RECON | -35,001 | -35,001 | |
| OTHER INCOME - KMART LEASE CONVERSION | 13,054,900 | 13,054,900 |
| Description | Amount |
|---|---|
| FASB STATEMENT 158 ADJUSTMENT | 186,036 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED VACATION | 1,103,451 | 1,188,402 |
| ACCRUED POSTRETIREMENT BENEFITS | 1,402,017 | 1,254,340 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT SERVICES | 135,951 | 135,951 | 135,951 | 0 |
| OTHER PROFESSIONAL FEES | 2,081,828 | 872,851 | 872,851 | 1,220,549 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 6,856,039 | 6,667,839 | 6,667,839 | 189,469 |
| HAWAII GENERAL EXCISE TAX | 1,795,562 | 1,795,562 | 1,795,562 | 0 |
| INCOME & FOREIGN TAX | 48,290 | 50,466 | 50,466 | 0 |