| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,780 | 1,780 | 0 | |
| LEGAL & ACCOUNTING | 49 | 49 | 0 | |
| LEGAL & OTHER PROFESSIONAL FEES | 3,686 | 3,686 | 0 |
| 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 | 163,065 | SL | 27.500000000000 | 26,990 | 26,990 | ||
| APPLIANCES (1433 PENSACOLA ST) | 2018-02-09 | 496 | 420 | SL | 7.000000000000 | 71 | 71 | ||
| ELECTRIC RANGE (1433 PENSACOLA ST) | 2018-08-09 | 850 | 656 | SL | 7.000000000000 | 121 | 121 | ||
| GAS RANGE (1433 PENSACOLA ST) | 2018-08-30 | 471 | 357 | SL | 7.000000000000 | 67 | 67 | ||
| FREEZER REFRIGERATOR (1433 PENSACOLA ST) | 2019-10-03 | 764 | 463 | SL | 7.000000000000 | 109 | 109 | ||
| GAS WATER HEATER (1433 PENSACOLA ST) | 2019-02-19 | 1,175 | 812 | SL | 7.000000000000 | 168 | 168 | ||
| GAS WATER HEATER (1433 PENSACOLA ST) | 2019-02-19 | 1,175 | 812 | SL | 7.000000000000 | 168 | 168 | ||
| UNIT #1 RENOVATION (1433 PENSACOLA ST) | 2019-10-01 | 24,000 | 3,674 | SL | 27.500000000000 | 873 | 873 | ||
| UNIT #19 RENOVATION (1433 PENSACOLA) | 2019-04-04 | 10,450 | 1,789 | SL | 27.500000000000 | 380 | 380 | ||
| IPAD | 2019-12-18 | 958 | 200DB | 5.000000000000 | 0 | 192 | |||
| IPAD | 2019-12-18 | 748 | 200DB | 5.000000000000 | 0 | 150 | |||
| IPAD | 2019-12-18 | 1,298 | 200DB | 5.000000000000 | 0 | 260 | |||
| IPAD | 2019-12-18 | 1,499 | 200DB | 5.000000000000 | 0 | 300 | |||
| IPAD | 2019-12-18 | 1,490 | 200DB | 5.000000000000 | 0 | 298 | |||
| IPAD | 2019-12-18 | 934 | 200DB | 5.000000000000 | 0 | 187 | |||
| GAS RANGE (1433 PENSACOLA ST) | 2020-09-10 | 727 | 347 | SL | 7.000000000000 | 104 | 104 | ||
| BUILDING IMPROVEMENTS (1433 PENSACOLA ST) | 2020-06-18 | 1,500 | 195 | SL | 27.500000000000 | 55 | 55 | ||
| REFRIGERATOR (1433 PENSACOLA ST) | 2020-04-01 | 1,762 | 945 | SL | 7.000000000000 | 252 | 252 | ||
| UNIT #8 RENOVATION (1433 PENSACOLA ST) | 2020-02-27 | 16,000 | 2,255 | SL | 27.500000000000 | 582 | 582 | ||
| BUILDING IMPROVEMENTS (1433 PENSACOLA ST) | 2021-04-01 | 14,000 | 1,379 | SL | 27.500000000000 | 509 | 509 | ||
| BUILDING (1943 PACIFIC HEIGHTS) | 2022-04-13 | 429,800 | 27,351 | SL | 27.500000000000 | 15,629 | 15,629 | ||
| 30 GALLON WATER HEATER (1943 PACIFIC HEIGHTS) | 2022-06-30 | 3,558 | 762 | SL | 7.000000000000 | 508 | 508 | ||
| COIN OP WASHER & DRYER (1943 PACIFIC HEIGHTS) | 2022-07-31 | 2,287 | 463 | SL | 7.000000000000 | 327 | 327 | ||
| RENOVATION (1943 PACIFIC HEIGHTS) | 2022-09-30 | 8,650 | 394 | SL | 27.500000000000 | 315 | 315 | ||
| UNIT #9 RENOVATION (1943 PACIFIC HEIGHTS) | 2022-10-31 | 17,300 | 734 | SL | 27.500000000000 | 629 | 629 | ||
| UNIT #4 RENOVATION (1943 PACIFIC HEIGHTS) | 2022-10-31 | 8,650 | 367 | SL | 27.500000000000 | 315 | 315 | ||
| UNIT #4 REPAIR (1943 PACIFIC HEIGHTS) | 2022-11-30 | 17,300 | 681 | SL | 27.500000000000 | 629 | 629 | ||
| UNIT #7 RENOVATION (1943 PACIFIC HEIGHTS) | 2022-12-09 | 8,750 | 345 | SL | 27.500000000000 | 318 | 318 | ||
| UNIT #1 PLUMBING REPAIRS (1943 PACIFIC HEIGHTS) | 2022-12-31 | 13,256 | 482 | SL | 27.500000000000 | 482 | 482 | ||
| COMMON AREA PLUMBING REPAIR (1943 PACIFIC HEIGHTS) | 2022-12-31 | 19,420 | 706 | SL | 27.500000000000 | 706 | 706 | ||
| LAND (1943 PACIFIC HEIGHTS) | 2022-04-13 | 2,523,951 | L | 0 | 0 | ||||
| NEW REFRIGERATOR (1433 PENSACOLA ST) | 2023-10-31 | 732 | 17 | SL | 7.000000000000 | 105 | 105 | ||
| GAS RANGE (1943 PACIFIC HEIGHTS) | 2023-07-31 | 1,621 | 96 | SL | 7.000000000000 | 232 | 232 | ||
| WATER HEATER (1943 PACIFIC HEIGHTS) | 2023-08-31 | 1,324 | 63 | SL | 7.000000000000 | 189 | 189 | ||
| APPLIANCES (1943 PACIFIC HEIGHTS) | 2023-03-31 | 1,815 | 194 | SL | 7.000000000000 | 259 | 259 | ||
| REFRIGERATOR (1943 PACIFIC HEIGHTS) | 2023-08-31 | 742 | 35 | SL | 7.000000000000 | 106 | 106 | ||
| NEW REFRIGERATOR AND GAS RAGE (1943 PACIFIC HEIGHTS) | 2023-10-31 | 1,631 | 39 | SL | 7.000000000000 | 233 | 233 | ||
| GAS RANGE WITH ANTI-TIP BRACKET (1433 PENSACOLA ST) | 2023-11-30 | 961 | 11 | SL | 7.000000000000 | 137 | 137 | ||
| HAIER REFRIGERATOR (1943 PACIFIC HEIGHTS) | 2023-12-31 | 783 | SL | 7.000000000000 | 112 | 112 | |||
| RENOVATION (1943 PACIFIC HEIGHTS) | 2023-11-18 | 47,446 | 144 | SL | 27.500000000000 | 1,725 | 1,725 | ||
| LAND IMPROVEMENT - PAVEMENT REPAIR (1943 PACIFIC HEIGHTS) | 2024-08-31 | 23,000 | SL | 15.000000000000 | 511 | 511 | |||
| UNIT #3 RENOVATION (1943 PACIFIC HEIGHTS) | 2024-06-06 | 17,550 | SL | 27.500000000000 | 372 | 372 | |||
| 30 GALLON WATER HEATER (1943 PACIFIC HEIGHTS) | 2024-01-31 | 1,301 | SL | 7.000000000000 | 170 | 170 | |||
| REPLACEMENT & INSTALLATION NEW WATER HEATER (1943 PACIFIC HEIGHTS) | 2024-05-31 | 1,290 | SL | 7.000000000000 | 107 | 107 | |||
| 30-INCH WIDE TOP FREEZER REFRIGERATOR (1943 PACIFIC HEIGHTS) | 2024-05-31 | 5,402 | SL | 7.000000000000 | 450 | 450 | |||
| NEW REFRIGERATOR - DELIVERY & INSTALLATION (1943 PACIFIC HEIGHTS) | 2024-11-30 | 1,397 | SL | 7.000000000000 | 17 | 17 | |||
| UNIT #2 RENOVATION (1433 PENSACOLA ST) | 2024-10-31 | 17,800 | SL | 27.500000000000 | 108 | 108 | |||
| 20' GAS RANGE (1433 PENSACOLA ST) | 2024-01-31 | 1,025 | SL | 7.000000000000 | 134 | 134 | |||
| 28" WIDE TOP FREEZER FRIDGE (1433 PENSACOLA ST) | 2024-03-31 | 973 | SL | 7.000000000000 | 104 | 104 | |||
| NEW REFRIGERATOR DELIVERY (1433 PENSACOLA ST) | 2024-04-30 | 1,165 | SL | 7.000000000000 | 111 | 111 | |||
| NEW GAS RANGE DELIVERY (1433 PENSACOLA ST) | 2024-04-30 | 1,199 | SL | 7.000000000000 | 114 | 114 | |||
| NEW FRIDGE DELIVERY & INSTALLATION (1433 PENSACOLA ST) | 2024-08-31 | 1,289 | SL | 7.000000000000 | 61 | 61 | |||
| NEW FRIDGE DELIVERY & INSTALLATION (1433 PENSACOLA ST) | 2024-10-31 | 1,250 | SL | 7.000000000000 | 30 | 30 | |||
| NEW FRIDGE & GAS; DELIVERY & INSTALLATION | 2024-10-31 | 2,404 | SL | 7.000000000000 | 57 | 57 | |||
| NEW FRIDGE DELIVERY & INSTALLATION (1433 PENSACOLA ST) | 2024-11-30 | 985 | SL | 7.000000000000 | 12 | 12 | |||
| UNIT #10 RENOVATION (1943 PACIFIC HEIGHTS) | 2023-08-15 | 18,300 | 277 | SL | 27.500000000000 | 665 | 665 | ||
| UNIT #2 RENOVATION (1943 PACIFIC HEIGHTS) | 2023-09-16 | 18,300 | 166 | SL | 27.500000000000 | 665 | 665 |
| 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 | 190,055 | 552,162 | 552,162 |
| APPLIANCES (1433 PENSACOLA ST) | 496 | 491 | 5 | 5 |
| ELECTRIC RANGE (1433 PENSACOLA ST) | 850 | 777 | 73 | 73 |
| GAS RANGE (1433 PENSACOLA ST) | 471 | 424 | 47 | 47 |
| FREEZER REFRIGERATOR (1433 PENSACOLA ST) | 764 | 572 | 192 | 192 |
| GAS WATER HEATER (1433 PENSACOLA ST) | 1,175 | 980 | 195 | 195 |
| GAS WATER HEATER (1433 PENSACOLA ST) | 1,175 | 980 | 195 | 195 |
| UNIT #1 RENOVATION (1433 PENSACOLA ST) | 24,000 | 4,547 | 19,453 | 19,453 |
| UNIT #19 RENOVATION (1433 PENSACOLA) | 10,450 | 2,169 | 8,281 | 8,281 |
| 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 | 451 | 276 | 276 |
| BUILDING IMPROVEMENTS (1433 PENSACOLA ST) | 1,500 | 250 | 1,250 | 1,250 |
| REFRIGERATOR (1433 PENSACOLA ST) | 1,762 | 1,197 | 565 | 565 |
| UNIT #8 RENOVATION (1433 PENSACOLA ST) | 16,000 | 2,837 | 13,163 | 13,163 |
| BUILDING IMPROVEMENTS (1433 PENSACOLA ST) | 14,000 | 1,888 | 12,112 | 12,112 |
| BUILDING (1943 PACIFIC HEIGHTS) | 429,800 | 42,980 | 386,820 | 386,820 |
| 30 GALLON WATER HEATER (1943 PACIFIC HEIGHTS) | 3,558 | 1,270 | 2,288 | 2,288 |
| COIN OP WASHER & DRYER (1943 PACIFIC HEIGHTS) | 2,287 | 790 | 1,497 | 1,497 |
| RENOVATION (1943 PACIFIC HEIGHTS) | 8,650 | 709 | 7,941 | 7,941 |
| UNIT #9 RENOVATION (1943 PACIFIC HEIGHTS) | 17,300 | 1,363 | 15,937 | 15,937 |
| UNIT #4 RENOVATION (1943 PACIFIC HEIGHTS) | 8,650 | 682 | 7,968 | 7,968 |
| UNIT #4 REPAIR (1943 PACIFIC HEIGHTS) | 17,300 | 1,310 | 15,990 | 15,990 |
| UNIT #7 RENOVATION (1943 PACIFIC HEIGHTS) | 8,750 | 663 | 8,087 | 8,087 |
| UNIT #1 PLUMBING REPAIRS (1943 PACIFIC HEIGHTS) | 13,256 | 964 | 12,292 | 12,292 |
| COMMON AREA PLUMBING REPAIR (1943 PACIFIC HEIGHTS) | 19,420 | 1,412 | 18,008 | 18,008 |
| LAND (1943 PACIFIC HEIGHTS) | 2,523,951 | 0 | 2,523,951 | 2,523,951 |
| NEW REFRIGERATOR (1433 PENSACOLA ST) | 732 | 122 | 610 | 610 |
| GAS RANGE (1943 PACIFIC HEIGHTS) | 1,621 | 328 | 1,293 | 1,293 |
| WATER HEATER (1943 PACIFIC HEIGHTS) | 1,324 | 252 | 1,072 | 1,072 |
| APPLIANCES (1943 PACIFIC HEIGHTS) | 1,815 | 453 | 1,362 | 1,362 |
| REFRIGERATOR (1943 PACIFIC HEIGHTS) | 742 | 141 | 601 | 601 |
| NEW REFRIGERATOR AND GAS RAGE (1943 PACIFIC HEIGHTS) | 1,631 | 272 | 1,359 | 1,359 |
| GAS RANGE WITH ANTI-TIP BRACKET (1433 PENSACOLA ST) | 961 | 148 | 813 | 813 |
| HAIER REFRIGERATOR (1943 PACIFIC HEIGHTS) | 783 | 112 | 671 | 671 |
| RENOVATION (1943 PACIFIC HEIGHTS) | 47,446 | 1,869 | 45,577 | 45,577 |
| LAND IMPROVEMENT - PAVEMENT REPAIR (1943 PACIFIC HEIGHTS) | 23,000 | 511 | 22,489 | 22,489 |
| UNIT #3 RENOVATION (1943 PACIFIC HEIGHTS) | 17,550 | 372 | 17,178 | 17,178 |
| 30 GALLON WATER HEATER (1943 PACIFIC HEIGHTS) | 1,301 | 170 | 1,131 | 1,131 |
| REPLACEMENT & INSTALLATION NEW WATER HEATER (1943 PACIFIC HEIGHTS) | 1,290 | 107 | 1,183 | 1,183 |
| 30-INCH WIDE TOP FREEZER REFRIGERATOR (1943 PACIFIC HEIGHTS) | 5,402 | 450 | 4,952 | 4,952 |
| NEW REFRIGERATOR - DELIVERY & INSTALLATION (1943 PACIFIC HEIGHTS) | 1,397 | 17 | 1,380 | 1,380 |
| UNIT #2 RENOVATION (1433 PENSACOLA ST) | 17,800 | 108 | 17,692 | 17,692 |
| 20' GAS RANGE (1433 PENSACOLA ST) | 1,025 | 134 | 891 | 891 |
| 28" WIDE TOP FREEZER FRIDGE (1433 PENSACOLA ST) | 973 | 104 | 869 | 869 |
| NEW REFRIGERATOR DELIVERY (1433 PENSACOLA ST) | 1,165 | 111 | 1,054 | 1,054 |
| NEW GAS RANGE DELIVERY (1433 PENSACOLA ST) | 1,199 | 114 | 1,085 | 1,085 |
| NEW FRIDGE DELIVERY & INSTALLATION (1433 PENSACOLA ST) | 1,289 | 61 | 1,228 | 1,228 |
| NEW FRIDGE DELIVERY & INSTALLATION (1433 PENSACOLA ST) | 1,250 | 30 | 1,220 | 1,220 |
| NEW FRIDGE & GAS; DELIVERY & INSTALLATION | 2,404 | 57 | 2,347 | 2,347 |
| NEW FRIDGE DELIVERY & INSTALLATION (1433 PENSACOLA ST) | 985 | 12 | 973 | 973 |
| UNIT #10 RENOVATION (1943 PACIFIC HEIGHTS) | 18,300 | 942 | 17,358 | 17,358 |
| UNIT #2 RENOVATION (1943 PACIFIC HEIGHTS) | 18,300 | 831 | 17,469 | 17,469 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIDELITY #1422 | AT COST | 1,393,175 | 1,413,334 |
| FIDELITY #6535 | AT COST | 5,604,143 | 5,454,084 |
| FIDELITY #6536 | AT COST | 3,222,639 | 4,264,217 |
| FIDLEITY #6537 | AT COST | 593,962 | 675,048 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,939 | 0 | 13,939 | |
| PROFESSIONAL SERVICES | 11,750 | 0 | 11,750 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 1607 CAPITAL DOMESTIC EQUITY FD, LP | 1,124,335 | 0 | 0 |
| 1607 CAPITAL INTERNATIONAL EQUITY FUND, LP | 661,729 | 0 | 0 |
| ARROWSTREET CAPITAL GLOBAL ALL COUNTRY | 2,169,046 | 2,806,814 | 3,770,349 |
| D.E. SHAW ALL COUNTRY GLOBAL ALPHA EXTENSION FUND LLC | 2,074,838 | 2,565,323 | 2,567,134 |
| DAVIDSON KEMPNER INSTITUTIONAL PARTNERS L.P. | 982,598 | 1,081,001 | 1,064,546 |
| GLOBAL RESEARCH EQUITY EXTENDED FUND LP | 2,069,081 | 2,248,989 | 2,978,157 |
| HARDMAN JOHNSTON INTERNATIONAL EQUITY | 1,267,172 | 0 | 0 |
| JPAS SEMI LIQ ASSETS A | 1,440,000 | 1,440,000 | 1,722,673 |
| RECEIVABLE FROM PROPERTY MANAGEMENT (PACIFIC HEIGHTS) - DEPOSIT | 4,600 | 11,800 | 11,800 |
| RECEIVABLE FROM PROPERTY MANAGEMENT (PENSACOLA) - DEPOSIT | 15,395 | 12,950 | 12,950 |
| WEATHERLOW OFFSHORE FUND | 1,800,000 | 1,800,000 | 1,988,467 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE | 172,481 |
| RECOVERIES OF AMOUNTS TREATED AS QUALIFYING DISTRIBUTIONS | 1,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING/MARKETING | 11,381 | 0 | 11,381 | |
| BUSINESS REGISTRATION FEES | 44 | 0 | 44 | |
| TELEPHONE | 1,056 | 0 | 1,056 | |
| DUES & SUBSCRIPTIONS | 7,500 | 0 | 7,500 | |
| INSURANCE | 7,429 | 0 | 7,429 | |
| OFFICE EXPENSE | 6,090 | 0 | 6,090 | |
| BANK SERVICE CHARGES | 10 | 0 | 10 | |
| GIFT EXPENSE | 440 | 0 | 175 | |
| CLEANING & MAINTENANCE | 2,549 | 2,549 | 0 | |
| MANAGEMENT FEES | 9,129 | 9,129 | 0 | |
| REPAIRS | 7,764 | 7,764 | 0 | |
| UTILITIES | 10,793 | 10,793 | 0 | |
| INSURANCE | 6,895 | 6,895 | 0 | |
| CLEANING & MAINTENANCE | 5,173 | 5,173 | 0 | |
| MANAGEMENT FEES | 10,741 | 10,741 | 0 | |
| REPAIRS | 16,081 | 16,081 | 0 | |
| UTILITIES | 10,902 | 10,902 | 0 | |
| INSURANCE | 6,895 | 6,895 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GLOBAL RESEARCH EQUITY EXTENDED FUND LP | -22,579 | -22,579 | -22,579 |
| 1607 CAPITAL DOMESTIC EQUITY FUND LP | 77,251 | 77,251 | 77,251 |
| 1607 CAPITAL INTERNATIONAL EQUITY FUND LP | -4,021 | -4,021 | -4,021 |
| ARROWSTREET CAPITAL GLOBAL ALL COUNTRY ALPHA EXTENSION FUND (CAYMAN) LIMITED | 238,501 | 238,501 | 238,501 |
| D.E. SHAW ALL COUNTRY GLOBAL ALPHA EXTENSON FUND LLC | 492,645 | 492,645 | 492,645 |
| DAVIDSON KEMPER INSTITUTIONAL PARTNERS LP | 84,528 | 84,528 | 84,528 |
| HARDMAN JOHNSTON INTERNATIONAL EQUITY FUND II LP | -3,613 | -3,613 | -3,613 |
| INTERNAL REVENUE SERVICE REFUND | 14,925 | 14,925 | |
| HAWAII NATIONAL BANK FEE REIMBURSEMENT | 60 | 60 | 60 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 1433 PENSACOLA STREET SECURITY DEPOSIT | 15,395 | 12,950 |
| 1943 PACIFIC HEIGHTS SECURITY DEPOSIT | 4,600 | 11,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 97,502 | 0 | 97,502 | |
| HONORARIUM - SCHOLARSHIP COMMITTEE | 2,500 | 0 | 2,500 | |
| INVESTMENT MANAGEMENT FEES | 68,633 | 68,633 | 0 | |
| MANAGEMENT FEES | 20,942 | 0 | 20,942 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES FROM INVESTMENTS | 27,501 | 27,501 | 0 | |
| GENERAL EXCISE TAX | 5,714 | 5,714 | 0 | |
| REAL PROPERTY TAX | 5,001 | 5,001 | 0 | |
| CONVEYANCE TAX | 4,296 | 4,296 | 0 | |
| GENERAL EXCISE TAX | 6,894 | 6,894 | 0 | |
| REAL PROPERTY TAX | 6,895 | 6,895 | 0 | |
| CONVEYANCE TAX | 5,922 | 5,922 | 0 |