| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 200,477 | 123,004 | 123,004 | 53,763 |
| 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 28,245,048 BEGINNING A/D - CIP - INVESTMENT 0 ----------- BEGINNING A/D - INVESTMENT ASSETS 28,245,048 =========== ENDING A/D - LAND - INVESTMENT 0 ENDING A/D - BUILDING & LAND IMPROVEMENTS - INVESTMENT 37,034,385 ENDING A/D - CIP - INVESTMENT 0 ---------- ENDING A/D - INVESTMENT ASSETS 37,034,385 ========== |
| ACCUMULATED DEPRECIATION | FORM 990-PF, PART II, LINE 14 | BEGINNING A/D - FF&E - EXEMPT 3,851,372 BEGINNING A/D - LAND - EXEMPT 570,222 BEGINNING A/D - BLDG & IMP - EXEMPT 23,469,629 ---------- BEGINNING A/D - EXEMPT ASSETS 27,891,223 ========== ENDING A/D - FF&E - EXEMPT 2,887,988 ENDING A/D - LAND - EXEMPT 434,294 ENDING A/D - BLDG & IMP - EXEMPT 19,394,769 ---------- ENDING A/D - EXEMPT ASSETS 22,717,051 ========== |
| ELECTION(S) UNDER SECTION 987 | FORM 990-PF | FOR THE TAX YEAR ENDING DECEMBER 31, 2021, 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) 5,714,589 LESS: LEASE PREMIUMS FOR TAX NOT RECOGNIZED FOR BOOK 318,979 LESS: OTHER INVESTMENT INCOME FOR BOOK NOT TAX (5,465,135) PLUS: PASSTHROUGH INCOME FROM SCH. K-1S ACR III FEEDER C, L.P. 25,912 ACREW CAPITAL FUND, L.P. 3,096 ACREW CAPITAL FUND II, L.P. 415 ATLAS CAPITAL RESOURCES III L.P. (550) ACR III A3-INTERNATIONAL L.P. 16,718ABERDEEN ENERGY & RESOURCES PARTNERS II 3,336 ABERDEEN ENERGY & RESOURCES PARTNERS III 5,423 BERKSHIRE FUND X-A, L.P. (9,528) BERKSHIRE FUND X-A (OS), L.P. (3,160) BLACKSAND CAPITAL OPPORTUNITY FUND I, L.P. 1 BLACKSAND CAPITAL OPPORTUNITY FUND II, L.P. 1,790 CA RESOURCES FUND (U.S. TAX EXEMPT) L.P. - SERIES BAIN X #36 38 CAMBRIDGE ASSOCIATES LLC (64,665) CENTERGATE CAPITAL PARTNERS I, L.P. (1,243) COMMONFUND CAPITAL INTERNATIONAL PARTNERS VII, LP 12,262 COMMONFUND CAPITAL NATURAL RESOURCES V, L.P. (73) DAVIDSON KEMPNER INSTITUTIONAL PARTNERS L.P. 107,540 DC CAPITAL PARTNERS FUND II, L.P. (42) DODDINGTON EMERGING MARKETS FUND, LLC 763,626 ELECTRIC CAPITAL VENTURE FUND I, L.P. 48,816 ELECTRIC CAPITAL VENTURE FUND II, L.P. (1,653) ENCAP ENERGY CAPITAL FUND XI-C, L.P. 33,794FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP 1,293 FELICIS FOCUS FUND I, L.P. 52 FELICIS VENTURES VI, L.P. 160 FELICIS VENTURES VII, L.P. 200 FELICIS VENTURES VII, L.P. (25) FINEPOINT CAPITAL PARTNERS II, L.P. 262,987 FORTRESS CREDIT OPPORTUNITIES FUND V EXPANSION (B) L.P. 48,102 GQG PARTNERS INTERNATIONAL EQUITY FUND-GQG PARTNERS SERIES 819,693GS VINTAGE VII AIV OFFSHORE SCSP 1,781HARVEST MLP INCOME FUND II 695,921 H.I.G. GROWTH BUYOUTS & EQUITY FUND III, L.P. (4,258) H.I.G. MIDDLE MARKET LBO FUND III, L.P. (17,749) HIGHFIELDS CAPITAL IV LP (25,504) HEALTHCARE ROYALTY PARTNERS III, L.P. 10,773ICON VENTURES V, L.P. 5,380 INSIGNIA CAPITAL PARTNERS II, L.P (2,376) JACKSON SQUARE VENTURES III, L.P. 17 JMI EQUITY FUND X-B, L.P. (41,035) K4 PRIVATE INVESTORS, L.P. (1,040) KPS SPECIAL SITUATIONS FUND V (A), L.P. 9,858 LAV BIOSCIENCES FUND V, L.P. (395) LAV FUND VI OPPORTUNITIES, L.P. (115) LAV FUND VI, L.P. (209) LEGACY VENTURE VI, LLC 77 LEVEL EQUITY GROWTH PARTNERS III, L.P. 911 LEVEL EQUITY GROWTH PARTNERS IV, L.P. (1,712) LEVEL EQUITY GROWTH PARTNERS V, L.P. (514) LONE STAR FUND VI (U.S.), LP 7,581LONE STAR FUND VII (U.S.), L.P. 2 LONE STAR FUND VIII (U.S.), L.P. (32) LONE STAR FUND X (U.S.), L.P. 5 LONE STAR FUND XI, L.P. (692)LONE STAR REAL ESTATE FUND II (U.S.), L.P. 1,350 LONE STAR REAL ESTATE FUND III (U.S.), L.P. 5,212LONE STAR REAL ESTATE FUND IV (U.S.), L.P. 171 LONE STAR REAL ESTATE FUND VI, L.P. 1,588LONE STAR US INVESTMENTS, LP 9,783 LSF X U.S. HOLDINGS, L.P. 249,114 MADISON INTERNATIONAL REALT ESTATE LIQUIDITY FUND V, LP 3MERITECH FRANCHISE FUND, L.P. (987) MERITECH CAPITAL PARTNERS VII, L.P. (2,216)METROPOLITAN REAL ESTATE PARTNERS GLOBAL II LP (467)METROPOLITAN REAL ESTATE PARTNERS GLOBAL III LP (493) METROPOLITAN REAL ESTATE PARTNERS IV-A LP 99 NATURAL GAS PARTNERS IX, L.P. 373NEW ENTERPRISE ASSOCIATES 15, L.P. 679 NEW ENTERPRISE ASSOCIATES 16, L.P. 1,128NORTHGATE GLOBAL EMERGING MARKETS LP 437 NORTHGATE IV, L.P. (1,913)NORTHGATE PRIVATE EQUITY PARTNERS II (Q) LP 1,332 NORTHGATE PRIVATE EQUITY PARTNERS III LP 2,126 NORTHGATE VENTURE PARTNERS III, L.P. 133 OLYMPUS GROWTH FUND VII AIV (CAYMAN), L.P. (8) OLYMPUS GROWTH FUND VII PARALLEL L.P. 17,581 OWL CREEK MGM FUND, L.P. 20 OWL CREEK MGM GUND, LP - 10.2019 59PARK STREET CAPITAL NATURAL RESOURCE FUND III LP 1,385PARK STREET CAPITAL NATURAL RESOURCE FUND IV LP 1,391 PARK STREET CAPITAL NATURAL RESOURCE FUND V LP 23,189 POLYCHAIN FUND I, L.P. 316,842 POLYCHAIN VENTURES II, L.P. 4,654PROPHET EQUITY II (2,402) RESOURCE CAPITAL FUND VII, L.P. (852) REVELATION HEALTHCARE FUND III, L.P. (5,336)ROUND HILL MUSIC ROYALTY FUND LP (6,730) ROUND HILL MUSIC ROYALTY FUND II LP (55,669)SANDERS CAPITAL ALL ASSET VALUE FUND, L.P. - SERIES 1 380,278 SERENT CAPITAL IV, L.P. (15,789) SIRCHESTER INTERNATIONAL VALUE EQUITY TRUST 1,551,022 SILVER LAKE PARTNERS VI, L.P. 2,505 SLP VI REGAL FEEDER I, L.P. 1,725 STANDARD CRYPTO FLAGSHIP FUND, L.P. 1,900 STRATEGIC INVESTORS FUND VIII, L.P. 2,956SVB STRATEGIC INVESTORS FUND VI, LP (1,550) SYBIL CAPITAL FUND I-A L.P. 5 SYCAMORE PARTNERS III-A, L.P. (2,197) TENZING PRIVATE EQUITY II L.P. 35,057 THOMA BRAVO FUND XIV L.P. (15,488)U.S. RESEARCH EQUITY EXTENDED FUND, L.P. 294,776 VENROCK ASSOCIATES IX, L.P. 607 VENROCK OPPORTUNITIES FUND, L.P. (1,287) WB MAPLE PROPERTIES I ULC 21,933 WELLINGTON TRUST CTF ENERGY PORTFOLIO 390,330 WELLINGTON TRUST CTF MICRO CAP EQUITY PORTFOLIO 155,093 WOODBOURNE CANADIAN PARTNERS II (14,299) XFUND 2, L.P. [CLASS A] 227 XFUND 2, L.P. [CLASS B] 167 BAXTER STREET OFFSHORE FUND, LTD. 423,509HG VORA SPECIAL OPPORTUNITIES FUND 635,587TWO SIGMA CHINA CORE EQUITY CAYMAN FUND 3,063,531TWO SIGMA RISK PREMIA ENHANCED 349,769CAXTON MACRO LIMITED 125,467 PUBLICLY TRADED PARTNERSHIP ACTIVITY 0 PASSIVE OTHER INCOME (LOSS) 963,439 PRIOR YEAR PASSIVE LOSS RELEASED - FINAL YEAR (267,082)TOTAL OTHER INCOME TO LINE 11(B) & 11(C) 11,923,190 |
| PART IV - GAIN ON SALE OF ALIOMANU RD | FORM 990-PF | THE TAXPAYER RECEIVED THIS PROPERTY AS A DONATION ON DECEMBER 31, 2020. PURSUANT TO IRC SEC. 1015(A), THE BASIS OF AN ASSET DONATED TO THE FOUNDATION IS THE DONOR'S BASIS. THE TAXPAYER MADE AN EFFORT, BUT WAS UNABLE TO OBTAIN THE DONOR'S BASIS. IRC SEC. 1015(A) STATES THAT IF THE TAXPAYER IS UNABLE TO DETERMINE THE DONOR'S BASIS, THEY SHOULD UTILIZE THE BEST INFORMATION THEY ARE ABLE TO OBTAIN. ACCORDING TO THE REAL PROPERTY TAX RECORDS, THE DONOR'S BASIS MAY HAVE BEEN $0. THEREFORE, THE AMOUNT OF GAIN ON SALE UTILIZES A BASIS OF $0. |
| SET-ASIDE DETAILS | FORM 990-PF, PART XI | PROJECTS: LYDIA'S HOUSE LILIUOKALANI CENTER -------------- ------------- SET-ASIDE APPROVED IN 2020 3,000,000 3,500,000 AMOUNTS SPENT IN 2021 (2,774,533) (3,142,491) ------------- ------------- REMAINING 2020 SET-ASIDE 225,467 357,509 SET-ASIDE APPROVED IN 2021 30,000,000 ------------- ------------- TOTAL REMAINING SET-ASIDE 225,467 30,357,509 ============= ============= |
| AMENDED RETURN | FORM 990-PF | THE ORGANIZATION IS FILING AN AMENDED RETURN SOLELY TO ADJUST THE QUALIFYING DISTRIBUTION AMOUNTS REPORTED IN PART XI AND THE CORRESPONDING AMOUNTS REPORTED IN PART VIII-A. THE ORGANIZATION HAS REVISED PART XI, LINE 2, AMOUNTS PAID TO ACQUIRE ASSETS USED (OR HELD FOR USE) DIRECTLY IN CARRYING OUT CHARITABLE, ETC. PURPOSES, TO PROPERLY EXCLUDE AMOUNTS PAID THAT WERE ATTRIBUTABLE TO AMOUNTS SET ASIDE IN TAX YEAR 2020. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY SECURITIES | 170,092,140 | 170,092,140 |
| OTHER | 502,732,515 | 502,732,515 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 326,896 | 213,442 | 213,442 | 110,375 |
| 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 | 748,606 |
| Date of Note | 2004-09 |
| Maturity Date | 2022-07 |
| Repayment Terms | $5,178.00 MONTHLY PAYMENTS |
| Interest Rate | 2.500000000000 |
| 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 | 914,232 |
| Date of Note | 2008-02 |
| Maturity Date | 2023-11 |
| Repayment Terms | $6,455 MONTHLY PAYMENTS |
| Interest Rate | 2.500000000000 |
| 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 | 3,539,386 |
| Date of Note | 2012-06 |
| Maturity Date | 2022-07 |
| Repayment Terms | $24,314.00 MONTHLY PAYMENTS |
| Interest Rate | 2.500000000000 |
| 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 | 4,736,928 |
| Date of Note | 2015-12 |
| Maturity Date | 2025-12 |
| Repayment Terms | $24,544.00 MONTHLY PAYMENTS |
| Interest Rate | 2.500000000000 |
| 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 | 699,176 |
| Date of Note | 2018-03 |
| Maturity Date | 2048-03 |
| Repayment Terms | $3,779.00 MONTHLY PAYMENTS |
| Interest Rate | 3.000000000000 |
| 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 | 2,512,500 |
| Balance Due | 2,409,297 |
| Date of Note | 2020-04 |
| Maturity Date | 2030-05 |
| Repayment Terms | $12,112.00 MONTHLY PAYMENTS |
| Interest Rate | 3.000000000000 |
| Security Provided by Borrower | FIXED INCOME SECURITY INVESTMENT |
| Purpose of Loan | FINANCE PURCHASE OF LEIHANO LOT 16 |
| 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 | 18,442,163 | 18,747,076 | 18,747,076 |
| INVESTMENT RECEIVABLE | 812,742 | 586,518 | 586,518 |
| Description | Amount |
|---|---|
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL ASSISTANCE | 278,168 | 1,420 | 1,420 | 143,741 |
| PARTNERSHIPS AND COLLABORATIONS | 626,855 | 0 | 0 | 726,671 |
| REPAIRS & MAINTENANCE | 723,196 | 60,743 | 60,743 | 655,483 |
| SUPPLIES | 212,966 | 22,602 | 22,602 | 192,248 |
| UTILITIES | 257,878 | 4,397 | 4,397 | 260,459 |
| INFORMATION TECHNOLOGY | 875,428 | 157,626 | 157,626 | 724,756 |
| TELEPHONE | 298,532 | 23,525 | 23,525 | 277,167 |
| INSURANCE | 830,446 | 91,771 | 91,771 | 738,675 |
| EQUIPMENT RENTAL | 199,566 | 13,069 | 13,069 | 185,416 |
| EDUCATION | 44,933 | 8,673 | 8,673 | 29,961 |
| DUES | 38,353 | 15,921 | 15,921 | 22,432 |
| REAL ESTATE GENERAL | 1,746,703 | 1,746,703 | 1,746,703 | 0 |
| REAL ESTATE MANAGEMENT FEES | 187,847 | 175,282 | 175,282 | 12,565 |
| LEASING COMMISSION | 74,890 | 74,890 | 74,890 | 0 |
| BAD DEBT EXPENSE | -79,743 | -79,743 | -79,743 | 0 |
| UBIT FROM SCHEDULE K-1S | 151,558 | 0 | 1,282,656 | 0 |
| LOSS ON IMPAIRMENT OF PROPERTY & EQUIPMENT | 2,893,252 | 0 | 0 | 3,445 |
| OTHER EXPENSES | 445,420 | 122,288 | 122,288 | 339,546 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - BOOKS | 66 | 66 | |
| OTHER INCOME - INVESTMENT INCOME | 5,462,183 | 5,462,183 | |
| OTHER INCOME - NANA I KE KUMU | 10,369 | 10,369 | |
| OTHER INCOME - LATE FEES | 92,999 | 92,999 | |
| OTHER INCOME - TRANSFER FEES | 7,300 | 7,300 | |
| OTHER INCOME - SALE OF TRUSTEES' FURNITURE | 1,700 | 1,700 | |
| OTHER INCOME - SETTLEMENT | 16 | 16 | |
| OTHER INCOME - ACCOUNTS RECEIVABLE ADJUSTMENT | 138,309 | 138,309 | |
| OTHER INCOME - PROCEEDS FROM LH LAUNDROMAT | 1,647 | 1,647 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/(LOSS) ON INVESTMENTS | 96,199,935 |
| FASB STATEMENT 158 ADJUSTMENT | 486,864 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED VACATION | 80,705 | 72,199 |
| ACCRUED POSTRETIREMENT BENEFITS | 1,473,094 | 1,010,977 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT SERVICES | 51,498 | 51,498 | 51,498 | 0 |
| OTHER PROFESSIONAL FEES | 3,522,589 | 1,788,912 | 1,788,912 | 1,917,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 4,606,681 | 4,470,029 | 4,470,029 | 133,513 |
| HAWAII GENERAL EXCISE TAX | 1,308,662 | 1,308,662 | 1,308,662 | 0 |
| INCOME & FOREIGN TAX | 56,746 | 56,746 | 56,746 | 0 |