| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,328 | 0 | 1,328 | |
| TAX RETURN PREPARATION FEES | 21,715 | 6,515 | 15,200 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND (1433 PENSACOLA ST) | 2017-12-15 | 2,461,069 | L | 0 | 0 | ||||
| BUILDING (1433 PENSACOLA ST) | 2017-12-15 | 742,217 | 55,105 | SL | 27.500000000000 | 26,990 | 0 | ||
| APPLIANCES (1433 PENSACOLA ST) | 2018-02-09 | 496 | 136 | SL | 7.000000000000 | 71 | 0 | ||
| ELECTRIC RANGE (1433 PENSACOLA ST) | 2018-08-09 | 850 | 172 | SL | 7.000000000000 | 121 | 0 | ||
| GAS RANGE (1433 PENSACOLA ST) | 2018-08-30 | 471 | 89 | SL | 7.000000000000 | 67 | 0 | ||
| LAND (KOA ST) | 2018-01-08 | 1,344,644 | L | 0 | 0 | ||||
| BUILDING (KOA ST) | 2018-01-08 | 557,170 | 39,678 | SL | 27.500000000000 | 20,261 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-02-20 | 2,042 | 139 | SL | 27.500000000000 | 74 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-01-19 | 6,283 | 447 | SL | 27.500000000000 | 228 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-03-15 | 16,800 | 1,095 | SL | 27.500000000000 | 611 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-03-07 | 11,500 | 749 | SL | 27.500000000000 | 418 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-04-04 | 4,375 | 272 | SL | 27.500000000000 | 159 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-05-15 | 5,075 | 300 | SL | 27.500000000000 | 185 | 0 | ||
| WASHER & DRYER - 2 (KOA ST) | 2018-06-05 | 4,555 | 1,031 | SL | 7.000000000000 | 651 | 0 | ||
| REFRIGERATOR (KOA ST) | 2018-07-01 | 628 | 135 | SL | 7.000000000000 | 90 | 0 | ||
| ELECTRIC RANGE (KOA ST) | 2018-07-01 | 764 | 164 | SL | 7.000000000000 | 109 | 0 | ||
| ELECTRIC RANGE (KOA ST) | 2018-07-01 | 764 | 164 | SL | 7.000000000000 | 109 | 0 | ||
| HEATER (KOA ST) | 2018-09-04 | 463 | 88 | SL | 7.000000000000 | 66 | 0 | ||
| RANGE & WATER HEATER (KOA ST) | 2018-08-09 | 945 | 191 | SL | 7.000000000000 | 135 | 0 | ||
| APPLIANCES (KOA ST) | 2018-02-13 | 3,301 | 904 | SL | 7.000000000000 | 472 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-02-08 | 16,500 | 1,125 | SL | 27.500000000000 | 600 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-02-08 | 16,500 | 1,125 | SL | 27.500000000000 | 600 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-02-08 | 16,500 | 1,125 | SL | 27.500000000000 | 600 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-02-08 | 16,500 | 1,125 | SL | 27.500000000000 | 600 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-03-23 | 28,000 | 1,824 | SL | 27.500000000000 | 1,018 | 0 | ||
| BUILDING IMPROVEMENTS (KOA ST) | 2018-05-12 | 1,700 | 101 | SL | 27.500000000000 | 62 | 0 | ||
| FREEZER REFRIGERATOR (1433 PENSACOLA ST) | 2019-10-03 | 764 | 27 | SL | 7.000000000000 | 109 | 0 | ||
| GAS WATER HEATER (1433 PENSACOLA ST) | 2019-02-19 | 1,175 | 140 | SL | 7.000000000000 | 168 | 0 | ||
| GAS WATER HEATER (1433 PENSACOLA ST) | 2019-02-19 | 1,175 | 140 | SL | 7.000000000000 | 168 | 0 | ||
| UNIT #1 RENOVATION (1433 PENSACOLA ST) | 2019-10-01 | 24,000 | 182 | SL | 27.500000000000 | 873 | 0 | ||
| UNIT #9 RENOVATION (1433 PENSACOLA ST) | 2019-04-04 | 10,450 | 269 | SL | 27.500000000000 | 380 | 0 | ||
| WATER HEATER (KOA ST) | 2019-01-01 | 994 | 142 | SL | 7.000000000000 | 142 | 0 | ||
| REF & STOVE (KOA ST) | 2019-03-14 | 895 | 107 | SL | 7.000000000000 | 128 | 0 | ||
| UNIT #3 RENOVATION (KOA ST) | 2019-08-29 | 18,000 | 245 | SL | 27.500000000000 | 655 | 0 | ||
| UNIT #4 RENOVATION (KOA ST) | 2019-03-21 | 16,500 | 475 | SL | 27.500000000000 | 600 | 0 | ||
| UNIT #8 RENOVATION (KOA ST) | 2019-11-27 | 18,000 | 82 | SL | 27.500000000000 | 655 | 0 | ||
| UNIT #9 RENOVATION (KOA ST) | 2019-12-20 | 18,000 | 27 | SL | 27.500000000000 | 655 | 0 | ||
| IPAD | 2019-12-18 | 958 | 200DB | 5.000000000000 | 0 | 0 | |||
| IPAD | 2019-12-18 | 748 | 200DB | 5.000000000000 | 0 | 0 | |||
| IPAD | 2019-12-18 | 1,298 | 200DB | 5.000000000000 | 0 | 0 | |||
| IPAD | 2019-12-18 | 1,499 | 200DB | 5.000000000000 | 0 | 0 | |||
| IPAD | 2019-12-18 | 1,490 | 200DB | 5.000000000000 | 0 | 0 | |||
| IPAD | 2019-12-18 | 934 | 200DB | 5.000000000000 | 0 | 0 | |||
| GAS RANGE (1433 PENSACOLA ST) | 2020-09-10 | 727 | SL | 7.000000000000 | 35 | 0 | |||
| BUILDING IMPROVEMENTS (1433 PENSACOLA ST) | 2020-06-18 | 1,500 | SL | 27.500000000000 | 30 | 0 | |||
| REFRIGERATOR (1433 PENSACOLA ST) | 2020-04-01 | 1,762 | SL | 7.000000000000 | 189 | 0 | |||
| UNIT #8 RENOVATION (1433 PENSACOLA ST) | 2020-02-27 | 16,000 | SL | 27.500000000000 | 509 | 0 | |||
| REFRIGERATOR (KOA ST) | 2020-01-01 | 1,427 | SL | 7.000000000000 | 204 | 0 | |||
| REFRIGERATOR (KOA ST) | 2020-01-01 | 1,427 | SL | 7.000000000000 | 204 | 0 | |||
| UNIT #5 RENOVATION (KOA ST) | 2020-01-23 | 3,508 | SL | 27.500000000000 | 117 | 0 | |||
| UNIT #2 RENOVATION (KOA ST) | 2020-12-04 | 18,000 | SL | 27.500000000000 | 27 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 09258N224 BLACKROCK CHINA A OPPRT-INST | AT COST | 600,000 | 609,613 |
| 32008F200 FIRST EAGLE OVERSEAS I | AT COST | 1,611,822 | 1,758,412 |
| 4812A4351 JPMORGAN STRAT INC OPP-I | AT COST | 1,491,266 | 1,474,614 |
| 921943809 VANGUARD DEVELOPED MARKETS INDEX FUND-ADM | AT COST | 812,856 | 923,176 |
| 922031828 VANGUARD INTERMEDIATE TERM TREAS FD ADM | AT COST | 1,066,452 | 1,126,127 |
| 922042841 VANGUARD EMERGING MKT STK INDEX FUND -ADM | AT COST | 867,494 | 1,385,297 |
| 92206C821 VANGUARD L/T TRSRY INDX-ADM | AT COST | 1,000,000 | 965,858 |
| 922908710 VANGUARD 500 INDEX FD ADM | AT COST | 2,003,799 | 3,888,988 |
| CHSTK2175 FORT GLOBAL OFFSHORE FD SPC-CLASS C | AT COST | 1,400,000 | 1,635,038 |
| LPTN04326 FERNBRIDGE CAPITAL ONSHORE FUND LP - CLASS D | AT COST | 800,000 | 800,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND (1433 PENSACOLA ST) | 2,461,069 | 0 | 2,461,069 | 2,461,069 |
| BUILDING (1433 PENSACOLA ST) | 742,217 | 82,095 | 660,122 | 660,122 |
| APPLIANCES (1433 PENSACOLA ST) | 496 | 207 | 289 | 289 |
| ELECTRIC RANGE (1433 PENSACOLA ST) | 850 | 293 | 557 | 557 |
| GAS RANGE (1433 PENSACOLA ST) | 471 | 156 | 315 | 315 |
| LAND (KOA ST) | 1,344,644 | 0 | 1,344,644 | 1,344,644 |
| BUILDING (KOA ST) | 557,170 | 59,939 | 497,231 | 497,231 |
| BUILDING IMPROVEMENTS (KOA ST) | 2,042 | 213 | 1,829 | 1,829 |
| BUILDING IMPROVEMENTS (KOA ST) | 6,283 | 675 | 5,608 | 5,608 |
| BUILDING IMPROVEMENTS (KOA ST) | 16,800 | 1,706 | 15,094 | 15,094 |
| BUILDING IMPROVEMENTS (KOA ST) | 11,500 | 1,167 | 10,333 | 10,333 |
| BUILDING IMPROVEMENTS (KOA ST) | 4,375 | 431 | 3,944 | 3,944 |
| BUILDING IMPROVEMENTS (KOA ST) | 5,075 | 485 | 4,590 | 4,590 |
| WASHER & DRYER - 2 (KOA ST) | 4,555 | 1,682 | 2,873 | 2,873 |
| REFRIGERATOR (KOA ST) | 628 | 225 | 403 | 403 |
| ELECTRIC RANGE (KOA ST) | 764 | 273 | 491 | 491 |
| ELECTRIC RANGE (KOA ST) | 764 | 273 | 491 | 491 |
| HEATER (KOA ST) | 463 | 154 | 309 | 309 |
| RANGE & WATER HEATER (KOA ST) | 945 | 326 | 619 | 619 |
| APPLIANCES (KOA ST) | 3,301 | 1,376 | 1,925 | 1,925 |
| BUILDING IMPROVEMENTS (KOA ST) | 16,500 | 1,725 | 14,775 | 14,775 |
| BUILDING IMPROVEMENTS (KOA ST) | 16,500 | 1,725 | 14,775 | 14,775 |
| BUILDING IMPROVEMENTS (KOA ST) | 16,500 | 1,725 | 14,775 | 14,775 |
| BUILDING IMPROVEMENTS (KOA ST) | 16,500 | 1,725 | 14,775 | 14,775 |
| BUILDING IMPROVEMENTS (KOA ST) | 28,000 | 2,842 | 25,158 | 25,158 |
| BUILDING IMPROVEMENTS (KOA ST) | 1,700 | 163 | 1,537 | 1,537 |
| FREEZER REFRIGERATOR (1433 PENSACOLA ST) | 764 | 136 | 628 | 628 |
| GAS WATER HEATER (1433 PENSACOLA ST) | 1,175 | 308 | 867 | 867 |
| GAS WATER HEATER (1433 PENSACOLA ST) | 1,175 | 308 | 867 | 867 |
| UNIT #1 RENOVATION (1433 PENSACOLA ST) | 24,000 | 1,055 | 22,945 | 22,945 |
| UNIT #9 RENOVATION (1433 PENSACOLA ST) | 10,450 | 649 | 9,801 | 9,801 |
| WATER HEATER (KOA ST) | 994 | 284 | 710 | 710 |
| REF & STOVE (KOA ST) | 895 | 235 | 660 | 660 |
| UNIT #3 RENOVATION (KOA ST) | 18,000 | 900 | 17,100 | 17,100 |
| UNIT #4 RENOVATION (KOA ST) | 16,500 | 1,075 | 15,425 | 15,425 |
| UNIT #8 RENOVATION (KOA ST) | 18,000 | 737 | 17,263 | 17,263 |
| UNIT #9 RENOVATION (KOA ST) | 18,000 | 682 | 17,318 | 17,318 |
| IPAD | 958 | 958 | 0 | 0 |
| IPAD | 748 | 748 | 0 | 0 |
| IPAD | 1,298 | 1,298 | 0 | 0 |
| IPAD | 1,499 | 1,499 | 0 | 0 |
| IPAD | 1,490 | 1,490 | 0 | 0 |
| IPAD | 934 | 934 | 0 | 0 |
| GAS RANGE (1433 PENSACOLA ST) | 727 | 35 | 692 | 692 |
| BUILDING IMPROVEMENTS (1433 PENSACOLA ST) | 1,500 | 30 | 1,470 | 1,470 |
| REFRIGERATOR (1433 PENSACOLA ST) | 1,762 | 189 | 1,573 | 1,573 |
| UNIT #8 RENOVATION (1433 PENSACOLA ST) | 16,000 | 509 | 15,491 | 15,491 |
| REFRIGERATOR (KOA ST) | 1,427 | 204 | 1,223 | 1,223 |
| REFRIGERATOR (KOA ST) | 1,427 | 204 | 1,223 | 1,223 |
| UNIT #5 RENOVATION (KOA ST) | 3,508 | 117 | 3,391 | 3,391 |
| UNIT #2 RENOVATION (KOA ST) | 18,000 | 27 | 17,973 | 17,973 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 15,709 | 0 | 15,709 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 1607 CAPITAL DOMESTIC EQUITY FD, LP | 1,882,402 | 1,117,873 | 2,207,978 |
| 1607 CAPITAL INTERNATIONAL EQUITY FUND, LP | 1,826,322 | 834,437 | 567,702 |
| JOHNSTON INTERNATIONAL EQUITY FUND II LP | 1,711,298 | 1,601,092 | 2,243,453 |
| D.E. SHAW ALL COUNTRY GLOBAL ALPHA EXTENSION FUND LLC | 5,445,094 | 3,831,805 | 3,624,578 |
| AVIVA INVESTORS MULTI-STRATEGY TARGET RETURN | 1,018,935 | 1,006,270 | 1,082,794 |
| ARROWSTREET CAPITAL DAVIDSON CAPITAL | 2,203,042 | 2,568,952 | |
| DAVIDSON KEMPNER | 1,029,264 | 1,000,000 | |
| RECEIVABLE FROM KOA PROPERTY MANAGEMENT | 163 | 163 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CLOSELY HELD FEE | 900 | 900 | 0 | |
| TRANSACTION FEES | 240 | 0 | 240 | |
| GRANTS ADMIN FEE | 16,583 | 0 | 16,583 | |
| INVESTMENT FEES | 135,000 | 135,000 | 0 | |
| FEES/LICENSES | 6 | 0 | 6 | |
| INSURANCE PREMIUM | 3,787 | 0 | 3,787 | |
| OFFICE EXPENSES | 4,444 | 0 | 4,444 | |
| INSURANCE (PENSACOLA) | 6,157 | 6,157 | 0 | |
| MANAGEMENT FEE (PENSACOLA) | 17,985 | 17,985 | 0 | |
| PROPERTY EXPENSES (PENSACOLA) | 29,828 | 29,828 | 0 | |
| REPAIRS AND MAINTENANCE (PENSACOLA) | 137 | 137 | 0 | |
| HI GENERAL EXCISE TAX (PENSACOLA) | 2,973 | 2,973 | 0 | |
| MANAGEMENT FEE (KOA) | 17,038 | 17,038 | 0 | |
| PROPERTY EXPENSES (KOA) | 31,419 | 31,419 | 0 | |
| INSURANCE (KOA) | 5,991 | 5,991 | 0 | |
| HI GENERAL EXCISE TAX (KOA) | 2,810 | 2,810 | 0 | |
| REPAIRS AND MAINTENANCE (KOA) | 1,885 | 1,885 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 1607 CAPITAL INTERNATIONAL EQUITY F UND, LP | 335,471 | 335,471 | 335,471 |
| 1607 CAPITAL DOMESTIC EQUITY F UND, LP | 8,115 | 8,115 | 8,115 |
| JOHNSTON INTERNATIONAL EQUITY FUND II LP | 89,794 | 89,794 | 89,794 |
| D.E. SHAW ALL COUNTRY GLOBAL ALPHA EXTENSION FUND LLC | 86,711 | 86,711 | 86,711 |
| AVIVA INVESTORS MULTI-STRATEGY TARGET RETURN | -12,665 | -12,665 | -12,665 |
| ARROWSTREET CAPITAL GLOBAL ALL COUNTRY ALPHA ENTENSION FUND | 203,042 | 203,042 | 203,042 |
| DAVIDSON KEMPNER INSTITUTIONAL PARTNERS LP | 29,264 | 29,264 | 29,264 |
| GURANTEE PAYMENT FROM D. E. SHAW | 55 | 55 | 55 |
| Description | Amount |
|---|---|
| RETURNED GRANTS | 1,000 |
| K-1 ADJUSTMENT FROM TAKITANI TRUST | 121,420 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 49,906 | 29,917 | 19,962 | |
| PROFESSIONAL SERVICE FEES | 78,375 | 0 | 78,375 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 37,000 | 0 | 0 | |
| PROPERTY TAXES (PENSACOLA) | 7,380 | 7,380 | 0 | |
| PROPERTY TAXES (KOA) | 5,123 | 5,123 | 0 |