| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 124,592 | 44,520 | 44,520 | 103,782 |
| 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 37,034,385 BEGINNING A/D - CIP - INVESTMENT 0 ----------- BEGINNING A/D - INVESTMENT ASSETS 37,034,385 =========== ENDING A/D - LAND - INVESTMENT 0 ENDING A/D - BUILDING & LAND IMPROVEMENTS - INVESTMENT 33,898,109 ENDING A/D - CIP - INVESTMENT 0 ---------- ENDING A/D - INVESTMENT ASSETS 33,898,109 ========== |
| ACCUMULATED DEPRECIATION | FORM 990-PF, PART II, LINE 14 | BEGINNING A/D - FF&E - EXEMPT 2,887,988 BEGINNING A/D - LAND - EXEMPT 434,294 BEGINNING A/D - BLDG & IMP - EXEMPT 19,394,769 ---------- BEGINNING A/D - EXEMPT ASSETS 22,717,051 ========== ENDING A/D - FF&E - EXEMPT 3,211,420 ENDING A/D - LAND - EXEMPT 484,925 ENDING A/D - BLDG & IMP - EXEMPT 20,903,408 ---------- ENDING A/D - EXEMPT ASSETS 24,599,753 ========== |
| ELECTION(S) UNDER SECTION 987 | FORM 990-PF | FOR THE TAX YEAR ENDING DECEMBER 31, 2022, 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) 4,695,300 PLUS: LEASE PREMIUMS FOR TAX NOT RECOGNIZED FOR BOOK 32,130 LESS: OTHER INVESTMENT INCOME FOR BOOK NOT TAX (4,243,828) PLUS: PASSTHROUGH INCOME FROM SCH. K-1S ACR III FEEDER C, L.P. 122,163ACR IV FEEDER A-2 LP 3,762ACREW CAPITAL FUND, L.P. 1,857 ACREW CAPITAL FUND II, L.P. 1,034 ATLAS CAPITAL RESOURCES III L.P. 15,186 ATLAS CAPITAL RESOURCES IV L.P. (3,243)ABERDEEN ENERGY & RESOURCES PARTNERS II 20,822 ABERDEEN ENERGY & RESOURCES PARTNERS III 6,000 BATTERY VENTURES XIV, LP (2,485)BATTERY VENTURES XIV AIV I, LP (1,301)BERKSHIRE FUND X-A, L.P. (53,560) BERKSHIRE FUND X-A (OS), L.P. (4,150) BLACKSAND CAPITAL OPPORTUNITY FUND I, L.P. (26) BLACKSAND CAPITAL OPPORTUNITY FUND II, L.P. 6,183 BRAZIL OPPORTUNITY GROWTH PARTNERS III A, LP 16,122CA RESOURCES FUND (U.S. TAX EXEMPT) L.P. - SERIES BAIN X #36 53 CAMBRIDGE ASSOCIATES LLC (48,674) CENTERGATE CAPITAL PARTNERS I, L.P. (2,433) COMMONFUND CAPITAL INTERNATIONAL PARTNERS VII, LP 17,932 COMMONFUND CAPITAL NATURAL RESOURCES V, L.P. 345 DAVIDSON KEMPNER INSTITUTIONAL PARTNERS L.P. 110,703 DC CAPITAL PARTNERS FUND II, L.P. 38,459 DODDINGTON EMERGING MARKETS FUND, LLC 739,528 ELECTRIC CAPITAL VENTURE FUND I, L.P. 6,273 ELECTRIC CAPITAL VENTURE FUND II, L.P. (1,312) ENCAP ENERGY CAPITAL FUND XI-C, L.P. 55,040FARALLON CAPITAL INSTITUTIONAL PARTNERS, LP 10,284 FELICIS FOCUS FUND I, L.P. 970 FELICIS VENTURES VI, L.P. 336 FELICIS VENTURES VII, L.P. 892 FELICIS VENTURES VIII, L.P. 1,484 FINEPOINT CAPITAL PARTNERS II, L.P. 267,615 FORTRESS CREDIT OPPORTUNITIES FUND V EXPANSION (B) L.P. 119,777 GQG PARTNERS INTERNATIONAL EQUITY FUND-GQG PARTNERS SERIES 1,325,403GS VINTAGE VII AIV OFFSHORE SCSP 2,022H.I.G. GROWTH BUYOUTS & EQUITY FUND III, L.P. (10,677) H.I.G. MIDDLE MARKET LBO FUND III, L.P. 25,741 H.I.G. MIDDLE MARKET III AIV V, L.P. 1,265 HEALTHCARE ROYALTY PARTNERS III, L.P. 11,267ICON VENTURES V, L.P. 95 INSIGNIA CAPITAL PARTNERS II, L.P (22,901) JACKSON SQUARE VENTURES III, L.P. 136 JMI EQUITY FUND X-B, L.P. (58,135) K4 PRIVATE INVESTORS, L.P. 642 KPS SPECIAL SITUATIONS FUND V (A), L.P. 6,063 LAV BIOSCIENCES FUND V, L.P. 195 LAV FUND VI OPPORTUNITIES, L.P. 321 LAV FUND VI, L.P. 540 LEGACY VENTURE VI, LLC (408) LEVEL EQUITY GROWTH PARTNERS III, L.P. 1,327 LEVEL EQUITY GROWTH PARTNERS IV, L.P. (1,006) LEVEL EQUITY GROWTH PARTNERS V, L.P. (4,758) LONE STAR EUROPE HOLDINGS (U.S.), L.P. 30LONE STAR FUND VII (U.S.), L.P. 71 LONE STAR FUND VIII (U.S.), L.P. 882 LONE STAR FUND X (U.S.), L.P. (577) LONE STAR FUND XI, L.P. 27,080LONE STAR REAL ESTATE FUND II (U.S.), L.P. 76 LONE STAR REAL ESTATE FUND III (U.S.), L.P. 43LONE STAR REAL ESTATE FUND IV (U.S.), L.P. (2,446) LONE STAR REAL ESTATE FUND VI, L.P. 7,342LONE STAR US INVESTMENTS, LP 395 LSF X U.S. HOLDINGS, L.P. 143,640 MADISON INTERNATIONAL REALT ESTATE LIQUIDITY FUND V, LP 6MERITECH FRANCHISE FUND, L.P. (65) MERITECH CAPITAL PARTNERS VII, L.P. (1,324)METROPOLITAN REAL ESTATE PARTNERS GLOBAL II LP 306METROPOLITAN REAL ESTATE PARTNERS GLOBAL III LP 446 METROPOLITAN REAL ESTATE PARTNERS IV-A LP 4 MULTICOIN VENTURE FUND III US, LP 245MULTICOIN CONCENTRATED FUND, LP 1,869NATURAL GAS PARTNERS IX, L.P. 11NEW ENTERPRISE ASSOCIATES 15, L.P. 136 NEW ENTERPRISE ASSOCIATES 16, L.P. (65)NORTHGATE GLOBAL EMERGING MARKETS LP 403 NORTHGATE IV, L.P. 755NORTHGATE PRIVATE EQUITY PARTNERS II (Q) LP 36 NORTHGATE PRIVATE EQUITY PARTNERS III LP 3,101 NORTHGATE VENTURE PARTNERS III, L.P. 61 OLYMPUS GROWTH FUND VII AIV (CAYMAN), L.P. (638) OLYMPUS GROWTH FUND VII PARALLEL L.P. 35,687 OWL CREEK MGM FUND, L.P. 77 OWL CREEK MGM GUND, LP - 10.2019 231PARK STREET CAPITAL NATURAL RESOURCE FUND III LP 3,403PARK STREET CAPITAL NATURAL RESOURCE FUND IV LP 3,446 PARK STREET CAPITAL NATURAL RESOURCE FUND V LP 44,646 PETERSHILL IV LLC (7,585)POLYCHAIN FUND I, L.P. 318,180 POLYCHAIN VENTURES II, L.P. 55,127PROPHET EQUITY II (14,885) RESOURCE CAPITAL FUND VII, L.P. 2,445 REVELATION HEALTHCARE FUND III, L.P. (40,707)ROUND HILL MUSIC ROYALTY FUND LP (3,107) ROUND HILL MUSIC ROYALTY FUND II LP (59,423)SANDERS CAPITAL ALL ASSET VALUE FUND, L.P. - SERIES 1 637,674 SCALE VENTURE PARTNERS VII, LP 355SERENT CAPITAL IV, L.P. (22,075) SIRCHESTER INTERNATIONAL VALUE EQUITY TRUST 1,289,818 SILVER LAKE PARTNERS VI, L.P. 669 SLP VI REGAL FEEDER I, L.P. 2,914 STANDARD CRYPTO FLAGSHIP FUND, L.P. 3,023 STANDARD CRYPTO VENTURE FUND I LP (44)STRATEGIC INVESTORS FUND VIII, L.P. 3,423SVB STRATEGIC INVESTORS FUND VI, LP 7,485 SYBIL CAPITAL FUND I-A L.P. (20) SYCAMORE PARTNERS III-A, L.P. 68,564 SP III-A AIV, L.P. 1,057TENZING PRIVATE EQUITY II L.P. 116,365 THOMA BRAVO FUND XIV L.P. (5,483)THOMA BRAVO FUND XV L.P. (18,238)U.S. RESEARCH EQUITY EXTENDED FUND, L.P. 326,152 VENROCK OPPORTUNITIES FUND, L.P. (2,787) VENROCK HEALTHCARE CAPITAL PARTNERS EG, LP 675VINTAGE IX B LP (4,769)WELLINGTON TRUST CTF ENERGY PORTFOLIO 230,803 WELLINGTON TRUST CTF MICRO CAP EQUITY PORTFOLIO 281,203 WELLINGTON VENTURE INVESTMENTS I, L.P (2,189)WOODBOURNE CANADIAN PARTNERS II (2,850) XFUND 2, L.P. [CLASS A] 76 HG VORA SPECIAL OPPORTUNITIES FUND 114,132TWO SIGMA RISK PREMIA ENHANCED 98,969CAXTON MACRO LIMITED 2,073,329MCP PRIVATE CAPITAL (FEEDER) FUND III 83,040 PUBLICLY TRADED PARTNERSHIP ACTIVITY 0 PASSIVE OTHER INCOME (LOSS) 781,212 PRIOR YEAR PASSIVE LOSS RELEASED - FINAL YEAR 0TOTAL OTHER INCOME TO LINE 11(B) & 11(C) 9,810,119 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY SECURITIES | 104,192,986 | 104,192,986 |
| OTHER | 429,767,329 | 429,767,329 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 683,530 | 588,225 | 588,225 | 89,489 |
| 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 | 726,757 |
| Date of Note | 2004-09 |
| Maturity Date | 2032-07 |
| Repayment Terms | MONTHLY INTEREST ONLY PAYMENTS |
| Interest Rate | 3.800000000000 |
| 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 | 858,997 |
| 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 | 3,437,093 |
| Date of Note | 2012-06 |
| Maturity Date | 2032-07 |
| Repayment Terms | $24,314.00 MONTHLY PAYMENTS |
| Interest Rate | 3.800000000000 |
| 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 | 4,558,787 |
| 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 | 674,464 |
| 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 | 2,328,001 |
| Date of Note | 2020-04 |
| Maturity Date | 2030-05 |
| Repayment Terms | $12,112.00 MONTHLY PAYMENTS |
| Interest Rate | 2.700000000000 |
| Security Provided by Borrower | FIXED INCOME SECURITY INVESTMENT |
| Purpose of Loan | FINANCE PURCHASE OF LEIHANO LOT 16 |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | BANK OF HAWAII |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 16,000,000 |
| Balance Due | 16,000,000 |
| Date of Note | 2021-11 |
| Maturity Date | 2031-11 |
| Repayment Terms | MONTHLY INTEREST ONLY PAYMENTS |
| Interest Rate | 2.700000000000 |
| Security Provided by Borrower | FIXED INCOME SECURITY INVESTMENT |
| Purpose of Loan | FINANCE PURCHASE OF AND RENOVATION OF CERTAIN REAL PROPERTY |
| 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 | 18,747,076 | 18,939,744 | 18,939,744 |
| INVESTMENT RECEIVABLE | 586,518 | 12,619,971 | 12,619,971 |
| OPERATING LEASE RIGHT-OF-USE ASSET | 0 | 1,033,507 | 1,033,507 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/(LOSS) ON INVESTMENTS | 113,114,031 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL ASSISTANCE | 458,441 | 0 | 0 | 588,349 |
| PARTNERSHIPS AND COLLABORATIONS | 473,660 | 0 | 0 | 370,510 |
| REPAIRS & MAINTENANCE | 797,915 | 24,796 | 24,796 | 775,019 |
| SUPPLIES | 310,684 | 10,928 | 10,928 | 294,771 |
| UTILITIES | 293,193 | 528 | 528 | 289,725 |
| INFORMATION TECHNOLOGY | 861,895 | 104,907 | 104,907 | 762,018 |
| TELEPHONE | 209,905 | 13,208 | 13,208 | 195,614 |
| INSURANCE | 1,054,973 | 89,852 | 89,852 | 927,749 |
| EQUIPMENT RENTAL | 253,467 | 18,651 | 18,651 | 230,232 |
| EDUCATION | 88,333 | 10,629 | 10,629 | 237,913 |
| DUES | 64,789 | 20,623 | 20,623 | 44,167 |
| REAL ESTATE GENERAL | 3,718,290 | 3,718,290 | 3,718,290 | 0 |
| REAL ESTATE MANAGEMENT FEES | 178,534 | 178,534 | 178,534 | 0 |
| LEASING COMMISSION | 85,923 | 85,923 | 85,923 | 0 |
| BAD DEBT EXPENSE | 539,136 | 539,136 | 539,136 | 0 |
| UBIT FROM SCHEDULE K-1S | 1,070,374 | 0 | 81,387 | 0 |
| OTHER EXPENSES | 741,199 | 164,233 | 164,233 | 572,325 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - INVESTMENT INCOME | 4,582,142 | 4,582,142 | |
| OTHER INCOME - NANA I KE KUMU | 7,092 | 7,092 | |
| OTHER INCOME - LATE FEES | 105,296 | 105,296 | |
| OTHER INCOME - TRANSFER FEES | 3,151 | 3,151 | |
| OTHER INCOME - FOREIGN EXCHANGE GAIN/LOSS | -2,380 | -2,380 |
| Description | Amount |
|---|---|
| FASB STATEMENT 158 ADJUSTMENT | 220,405 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED VACATION | 72,199 | 83,142 |
| ACCRUED POSTRETIREMENT BENEFITS | 1,010,977 | 743,386 |
| OPERATING LEASE LIABILITIES | 0 | 1,062,924 |
| INVESTMENTS PAYABLE | 0 | 1,395,946 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT SERVICES | 93,050 | 93,050 | 93,050 | 0 |
| OTHER PROFESSIONAL FEES | 4,786,575 | 2,825,253 | 2,825,253 | 1,768,397 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 4,915,341 | 4,730,993 | 4,730,993 | 189,870 |
| HAWAII GENERAL EXCISE TAX | 1,340,800 | 1,340,800 | 1,340,800 | 0 |
| INCOME & FOREIGN TAX | 54,307 | 54,307 | 54,307 | 0 |