| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,742 | 0 | 7,742 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 1996-01-01 | 96,600 | 94,847 | SL | 27.500000000000 | 1,753 | 1,753 | ||
| LAND | 1996-01-01 | 18,400 | L | 0 | 0 | ||||
| LH IMPROVEMENTS | 2006-08-15 | 10,000 | 5,574 | SL | 27.500000000000 | 364 | 364 | ||
| APPLIANCES | 2000-07-01 | 570 | 570 | 200DB | 5.000000000000 | 0 | 0 | ||
| CABINETS | 2006-06-26 | 5,188 | 5,188 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLIANCE | 2006-06-24 | 1,466 | 1,466 | 200DB | 5.000000000000 | 0 | 0 | ||
| WATER HEATER & ELECTRICAL PANEL BOX | 2018-07-18 | 2,750 | 2,592 | 200DB | 5.000000000000 | 158 | 158 | ||
| LAND - NUUANU | 2021-01-01 | 66,960 | L | 0 | 0 | ||||
| BUILDING | 2021-01-01 | 119,040 | 8,658 | SL | 27.500000000000 | 4,329 | 4,329 | ||
| LH IMPROVEMENTS | 2021-01-01 | 25,687 | 1,868 | SL | 27.500000000000 | 934 | 934 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALEXANDER & BALDWIN INVESTMENT | 561 | 1,255 |
| HAWAII 50 CYBER SOLUTIONS | 90 | 90 |
| HAWAIIAN ELETRIC INVESTMENTS | 16,359 | 11,523 |
| MATSON, INC. INVESTMENTS | 1,984 | 5,942 |
| CHARLES SCHWAB INVESTMENTS | 17,404 | 24,261 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 96,600 | 96,600 | 0 | |
| LAND | 18,400 | 0 | 18,400 | |
| LH IMPROVEMENTS | 10,000 | 5,938 | 4,062 | |
| APPLIANCES | 570 | 570 | 0 | |
| CABINETS | 5,188 | 5,188 | 0 | |
| APPLIANCE | 1,466 | 1,466 | 0 | |
| WATER HEATER & ELECTRICAL PANEL BOX | 2,750 | 2,750 | 0 | |
| LAND - NUUANU | 66,960 | 0 | 66,960 | |
| BUILDING | 119,040 | 12,987 | 106,053 | |
| LH IMPROVEMENTS | 25,687 | 2,802 | 22,885 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LIMITED PARTNERSHIP INTEREST IN TOWER HOTELS FUND 2014, LLC | AT COST | 26,960 | 26,960 |
| LIMITED PARTNERSHIP INTEREST IN TOWER HOTELS FUND 2013, LLC | AT COST | 34,631 | 34,631 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ADVANCES TO OTHER | 4,330 | 50,730 | 50,730 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT EXPENSE | 4 | 4 | 0 | |
| MAINTENANCE FEES | 3,120 | 3,120 | 0 | |
| REPAIRS AND MAINTENANCE | 270 | 270 | 0 | |
| INSURANCE - GENERAL LINES | 1,163 | 1,163 | 0 | |
| MAINTENANCE FEES | 1,014 | 1,014 | 0 | |
| REPAIRS AND MAINTENANCE | 1,098 | 1,098 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM SCHEDULE K-1 - TOWER HOTELS FUND 2013 LLC | 58,037 | 0 | 58,037 |
| FROM SCHEDULE K-1 - TOWER HOTELS FUND 2014 LLC | -358 | 0 | -358 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RENTAL DEPOSIT | 850 | 850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES - REAL PROPERTY | 911 | 911 | 0 | |
| TAXES - GENERAL EXCISE | 926 | 926 | 0 | |
| TAXES - GENERAL EXCISE | 1,592 | 1,592 | 0 | |
| TAXES - REAL PROPERTY | 1,259 | 1,259 | 0 |