| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,405 | 0 | 8,405 |
| 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 | 96,600 | SL | 27.500000000000 | 0 | 0 | ||
| LAND | 1996-01-01 | 18,400 | L | 0 | 0 | ||||
| LH IMPROVEMENTS | 2006-08-15 | 10,000 | 5,938 | 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 | 2,750 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAND - NUUANU | 2021-01-01 | 66,960 | L | 0 | 0 | ||||
| BUILDING | 2021-01-01 | 119,040 | 12,987 | SL | 27.500000000000 | 4,329 | 4,329 | ||
| LH IMPROVEMENTS | 2021-01-01 | 25,687 | 2,802 | SL | 27.500000000000 | 934 | 934 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALEXANDER & BALDWIN INVESTMENT | 561 | 1,171 |
| HAWAII 50 CYBER SOLUTIONS | 90 | 90 |
| HAWAIIAN ELETRIC INVESTMENTS | 16,359 | 7,675 |
| MATSON, INC. INVESTMENTS | 2,056 | 7,369 |
| CHARLES SCHWAB INVESTMENTS | 17,528 | 31,448 |
| 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 | 6,302 | 3,698 | |
| 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 | 17,316 | 101,724 | |
| LH IMPROVEMENTS | 25,687 | 3,736 | 21,951 |
| 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 | 25,804 | 25,804 |
| 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 | 50,730 | 50,730 | 50,730 |
| INCOME TAXES RECEIVABLE | 0 | 645 | 645 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE SUPPLIES | 340 | 0 | 340 | |
| INSURANCE - GENERAL LINES | 211 | 211 | 0 | |
| MAINTENANCE FEES | 4,680 | 4,680 | 0 | |
| REPAIRS AND MAINTENANCE | 3,310 | 3,310 | 0 | |
| MAINTENANCE FEES | 16,331 | 16,331 | 0 | |
| REPAIRS AND MAINTENANCE | 800 | 800 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM SCHEDULE K-1 - TOWER HOTELS FUND 2014 LLC | -1,156 | 0 | -1,156 |
| 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 |
|---|---|---|---|---|
| FEDERAL EXCISE TAXES | 201 | 0 | 0 | |
| TAXES - GENERAL EXCISE | 353 | 353 | 0 | |
| TAXES - REAL PROPERTY | 436 | 436 | 0 | |
| TAXES - GENERAL EXCISE | 544 | 544 | 0 | |
| TAXES - REAL PROPERTY | 673 | 673 | 0 |