FIRST PACIFIC MUTUAL FUND INC /HI/
497, 1997-06-23
Previous: FIRST PACIFIC MUTUAL FUND INC /HI/, 497, 1997-06-23
Next: FREMONT MUTUAL FUNDS INC, PRE 14A, 1997-06-23



                               

                    STATEMENT OF ADDITIONAL INFORMATION


                       Acquisition of the Assets of

                        LEAHI TAX-FREE INCOME TRUST
                                a series of
                          LEAHI INVESTMENT TRUST

                                Ward Plaza
                       210 Ward Avenue, Suite 129
                         Honolulu, Hawaii 96814
                             (808) 522-7777
                                    
                    By and in Exchange for Shares of
                                    
                    FIRST HAWAII MUNICIPAL BOND FUND
                               a series of
                     FIRST PACIFIC MUTUAL FUND, INC.
                    2756 Woodlawn Drive, Suite 6-201
                         Honolulu, Hawaii 96822
                             (808) 988-8088


  This Statement of Additional Information, relating specifically to the 
proposed transfer of the assets of Leahi Tax-Free Income Trust ("Leahi 
Fund"), a series of Leahi Investment Trust, to First Hawaii Municipal 
Bond Fund ("First Hawaii"), a series of First Pacific Mutual Fund, Inc., 
in exchange for shares of common stock, $.01 par value of First Hawaii, 
consists of this cover page and the following described documents, each 
of which is attached hereto and incorporated by reference herein:

  (1)     The Statement of Additional Information of First Hawaii dated 
          February 1, 1997;

  (2)     The Statement of Additional Information of Leahi Fund dated 
          February 1, 1997;

  (3)     Annual Report of First Hawaii for the year ended September 30, 1996;

  (4)     Semi-annual Financial Statements (unaudited) of First Hawaii for the 
          six-month period ended March 31, 1997;

  (5)     Annual Report of Leahi Fund for the year ended September 30, 1996;

  (6)     Semi-annual Financial Statements (unaudited) of Leahi Fund for the 
          six-month period ended March 31, 1997; and 

  (7)     Pro-Forma Combining Financial Statements (unaudited) dated March 31,
          1997.

  This Statement of Additional Information, which is not a prospectus, 
supplements, and should be read in conjunction with, the Prospectus/Proxy 
Statement of First Hawaii and Leahi Funds dated June 20, 1997.  A copy of 
the Prospectus/Proxy Statement may be obtained without charge by calling or 
writing to First Hawaii or Leahi Fund at the telephone numbers or addresses 
set forth above. 

  The date of this Statement of Additional Information is June 23, 1997.     


                    FIRST PACIFIC MUTUAL FUND, INC.
                                      
                FIRST HAWAII MUNICIPAL BOND FUND SERIES AND
                                      
              FIRST HAWAII INTERMEDIATE MUNICIPAL FUND SERIES
                                      
                    STATEMENT OF ADDITIONAL INFORMATION
                                      
    First Pacific Mutual Fund, Inc. (the "Corporation") is a series investment 
company organized as a Maryland corporation.  In this Statement of Additional 
Information all references to any series of the Corporation will be called the
"Fund" unless expressly noted otherwise.  First Hawaii Municipal Bond Fund 
(the "Bond Fund") is the first series of the corporation.  First Hawaii 
Intermediate Municipal Fund (the "Intermediate Fund") is the second series 
of the corporation.  Each Fund is a non-diversified, open-end management
investment company whose investment goal is to provide investors with as 
high a level of income exempt from federal income taxes and Hawaii personal 
income taxes as is consistent with prudent investment management
and the preservation of shareholders' capital.  The Intermediate Fund will 
attempt to achieve its objective by investing primarily in a varied portfolio
of investment grade obligations with a dollar weighted average portfolio
maturity of more than three years but not more than ten years.  The Fund's 
portfolio is managed by First Pacific Management Corporation (the "Manager").

    This Statement of Additional Information is not a prospectus but should be 
read in conjunction with the Fund's Prospectus dated February 1, 1997, (the 
"Prospectus").  A copy of the Prospectus may be obtained without charge by 
calling (808) 988-8088.

    The Prospectus and this Statement of Additional Information omit certain 
information contained in the registration statement filed with the Securities
and Exchange Commission, Washington, D.C. This omitted information may be 
obtained from the Commission upon payment of the fee prescribed, or 
inspected at the Commission's office at no charge.

                              TABLE OF CONTENTS

Investment Policies and Restrictions . . . . . . . . . . . . . . . . . . . . 2
Additional Investment Considerations . . . . . . . . . . . . . . . . . . . . 3
Descriptions of Municipal Securities Ratings . . . . . . . . . . . . . . . .10
Officers and Directors . . . . . . . . . . . . . . . . . . . . . . . . . . .14
Custodian. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .15
Fund Accounting. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .15
Independent Auditors . . . . . . . . . . . . . . . . . . . . . . . . . . . .15
Investment Management Agreement. . . . . . . . . . . . . . . . . . . . . . .15
Portfolio Transactions . . . . . . . . . . . . . . . . . . . . . . . . . . .16
The Distributor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Transfer Agent . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .18
Performance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .18


This Statement of Additional Information is dated February 1, 1997.


                     INVESTMENT POLICIES AND RESTRICTIONS

    The investment objective of each Fund is to provide investors with as high
a level of income exempt from federal income taxes and Hawaii personal income 
taxes as is consistent with prudent investment management and the preservation
of shareholders' capital.  The Intermediate Fund will attempt to achieve its 
objective by investing primarily in a varied portfolio of investment grade 
obligations with a dollar weighted average portfolio maturity of more than 
three years but not more than ten years.  Each Fund will primarily invest 
its assets in obligations issued by or on behalf of the State of Hawaii and 
its political subdivisions, agencies and certain territories of the United 
States, the interest on which is exempt from federal and Hawaii state income 
taxes in the opinion of counsel.

    Fundamental investment restrictions limiting the investments of each Fund 
provide that each Fund may not:

    1. Purchase any securities (other than obligations issued or guaranteed by 
the United States Government or by its agencies or instrumentalities), if as a 
result more than 5% of the Fund's total assets (taken at current value) would 
then be invested in securities of a single issuer or if as a result the Fund 
would hold more than 10% of the outstanding voting securities of any single 
issuer, except that with respect to 50% of the Fund's total assets up to 25%
may be invested in one issuer.

    2. Invest more than 25% of its assets in a single industry. (As described 
in the Prospectus, the Fund may from time to time invest more than 25% of its 
assets in a particular segment of the municipal bond market; however, the Fund
will not invest more than 25% of its assets in industrial development bonds in
a single industry.)

    3. Borrow money, except for temporary purposes from banks or in reverse 
repurchase transactions as described in the Statement of Additional 
Information and then in amounts not in excess of 5% of the total asset
value of the Fund, or mortgage, pledge or hypothecate any assets except 
in connection with a borrowing and in amounts not in excess of 10% of the 
total asset value of the Fund.  Borrowing (including bank borrowing and
reverse repurchase transactions) may not be made for investment leverage, 
but only to enable the Fund to satisfy redemption requests where liquidation
of portfolio securities is considered disadvantageous or inconvenient.  In 
this connection, the Fund will not purchase portfolio securities during any 
period that such borrowings exceed 5% of the total asset value of the Fund.  
Notwithstanding this investment restriction, the Fund may enter into
"when issued" and "delayed delivery" transactions as described in the 
Prospectus.

    4. Make loans, except to the extent obligations in which the Fund may 
invest in are considered to be loans.

    5. Buy any securities "on margin."  The deposit of initial or maintenance 
margin in connection with municipal bond index and interest rate futures 
contracts or related options transactions is not considered the purchase of 
a security on margin.

    6. Sell any securities "short," write, purchase or sell puts, calls or 
combinations thereof, or purchase or sell interest rate or other financial 
futures or index contracts or related options, except as described, from time
to time, under the heading "Investment Practices" in the Prospectus.

    7. Act as an underwriter of securities, except to the extent the Fund may 
be deemed to be an underwriter in connection with the sale of securities held 
in its portfolio.

    8. Purchase any illiquid assets, including any security which is restricted
as to disposition under federal securities laws or by contract ("restricted 
securities" or which is not readily marketable), if as a result of such
purchase more than 15% of the Fund's total assets would be so invested.

    9. Make investments for the purpose of exercising control or participation 
in management.

    10.     Invest in securities of other investment companies, except as part
of a merger, consolidation or other acquisition and except that the Fund may 
temporarily invest up to 10% of the value of its assets in Hawaii tax
exempt money market funds for temporary defensive purposes, including when 
acceptable investments are unavailable.  Such tax exempt fund investments 
will be limited in accordance with Section 12(d) of the 1940 Act.

    11.     Invest in equity, interests in oil, gas or other mineral 
exploration or development programs.

    12.     Purchase or sell real estate, commodities or commodity contracts, 
except to the extent the municipal securities the Fund may invest in are 
considered to be interests in real estate, and except to the extent the 
options and futures and index contracts the Fund may invest in are 
considered to be commodities or commodities contracts.

    The Funds may not change any of these investment restrictions without the 
approval of the lesser of (i) more than 50% of the respective Fund's 
outstanding shares or (ii) 67% of the respective Fund's shares present
at a meeting at which the holders of more than 50% of the outstanding shares
are present in person or by proxy.  As long as the percentage restrictions 
described above are satisfied at the time of the investment or borrowing,
a Fund will be considered to have abided by those restrictions even if, at 
a later time, a change in values or net assets causes an increase or 
decrease in percentage beyond that allowed.

    Frequent portfolio turnover is not anticipated.  Each Fund anticipates that
the annual portfolio turnover rate of the Fund will be less than 100%.  Each 
Fund will not seek capital gain or appreciation but may sell securities held 
in its portfolio and, as a result, realize capital gain or loss.  Sales of 
portfolio securities will be made for the following purposes: in order to 
eliminate unsafe investments and investments not consistent with the 
preservation of the capital or tax status of the respective Fund; honor 
redemption orders, meet anticipated redemption requirements and negate gains
from discount purchases; reinvest earnings from portfolio securities in like 
securities; or defray nominal administrative expenses.


                     ADDITIONAL INVESTMENT CONSIDERATIONS

    Municipal Securities.  Municipal securities include long-term obligations,
which are often called municipal bonds, as well as shorter term municipal 
notes, municipal leases, and tax-exempt commercial papers.  Under normal 
market conditions, longer term municipal securities have greater price 
fluctuation than shorter term municipal securities, and therefore the 
Intermediate Fund generally expects to invest in obligations with a dollar 
weighted average portfolio maturity of more than three years but not more 
than ten years.  The two principal classifications of municipal bonds are 
"general obligation" and "revenue" or "special obligation" bonds, which 
include "industrial revenue bonds." General obligation bonds are secured by 
the issuer's pledge of its faith, credit, and taxing power for the payment 
of principal and interest.  Revenue or special obligation bonds are payable 
only from the revenues derived from a particular facility or class of 
facilities or, in some cases, from the proceeds of a special tax or other 
specific revenue source such as from the user of the facility being financed.
Municipal leases are obligations issued by state and local governments or 
authorities to finance the acquisition of equipment and facilities.  They 
may take the form of a lease, an installment purchase contract, a 
conditional sales contract, or a participation certificate in any of the 
above.  Some municipal leases and participation certificates may not be 
considered readily marketable.  The "issuer" of municipal securities is 
generally deemed to be the governmental agency, authority, instrumentality 
or other political subdivision, or the nongovernmental user of a facility, 
the assets and revenues of which will be used to meet the payment 
obligations, or the guarantee of such payment obligations, of the 
municipal securities.  Zero coupon bonds are debt obligations which do 
not require the periodic payment of interest and are issued at a significant
discount from face value.  The discount approximates the total amount of 
interest the bonds will accrue and compound over the period until maturity 
at a rate of interest reflecting the market rate of the security at the 
time of issuance.  Inverse floaters are types of derivative municipal 
securities whose interest rates bear an inverse relationship to the 
interest rate on another security or the value of an index.  These 
securities usually permit the investor to convert the floating rate to 
a fixed rate (normally adjusted downward), and this optional conversion 
feature may provide a partial hedge against rising interest rates 
if exercised at an opportune time.  Pre-printed bonds are municipal bonds for
which the issuer has previously provided money and/or securities to pay the 
principal, any premium, and the interest on the bonds to their maturity date
or to a specific call date.  The bonds are payable from principal and interest
on an escrow account invested in U.S. government obligations, rather than from
the usual tax base or revenue stream.  As a result, the bonds are rated AAA by
the rating agencies.

    Each Fund may purchase floating and variable rate demand notes, which are 
municipal securities normally having a stated maturity payment in excess of 
one year, but which permit the holder to demand payment of principal at any 
time, or at specified intervals.  The issuer of such notes normally has a
corresponding right, after a given period, to prepay at its discretion upon 
notice to the note holders the outstanding principal amount of the notes 
plus accrued interest.  The interest rate on a floating rate demand note
is based on a known lending rate, such as a bank's prime rate, and is 
adjusted automatically each time such rate is adjusted.  The interest rate 
on a variable rate demand note is adjusted automatically at specified 
intervals.  There generally is no secondary market for these notes, although
they are redeemable at face value.  Each note purchased by the Fund will meet
the criteria established for the purchase of municipal securities.

    Medium and Lower Grade Municipal Securities.  Municipal securities which 
are in the medium and lower grade categories generally offer a higher 
cur-rent yield than is offered by municipal securities which are in the
high grade categories, but they also generally involve greater price 
volatility and greater credit and market risk.  Credit risk relates to the 
issuer's ability to make timely payment of principal and interest when due.  
Market risk relates to the changes in market value that occur as a result of 
variation in the level of prevailing interest rates and yield relationships 
in the municipal securities market.  Generally, prices for longer maturity 
issues tend to fluctuate more than for shorter maturity issues accordingly 
the Intermediate Fund will invest in obligations with a dollar weighted 
average portfolio maturity of more than three years but not more than ten 
years.  Additionally, the Fund will seek to reduce risk through portfolio 
diversification, credit analysis, and attention to current developments and 
trends in the economy and financial and credit markets.

    Many issuers of medium and lower grade municipal securities choose not 
to have a rating assigned to their obligations by one of the rating agencies;
hence each Fund's portfolio may at times contain unrated securities.  Unrated
securities may carry a greater risk and a higher yield than rated securities.
Although unrated securities are not necessarily lower quality, the market for
them may not be so broad as for rated securities.  Each Fund will purchase 
only those unrated securities which the Investment Manager believes are 
comparable to rated securities that qualify for purchase by the respective 
Fund.

    Hawaii Bonds.  Four types of Hawaii bonds have been authorized for issuance
(bonds, notes and other instruments of indebtedness).  They are:

    1. General Obligation bonds (all bonds for the payment of the principal and
interest of which the full faith and credit of the State or a political 
subdivision are pledged and, unless otherwise indicated, including 
reimbursable general obligation bonds);

    2. Bonds issued under special improvements statutes;

    3. Revenue bonds or bond anticipation notes (all bonds payable from 
revenues, or user taxes, or any combination of both, of a public undertaking,
improvement, system or loan program); and

    4. Special purpose revenue bonds (all bonds payable from rental or other 
payments made or any issuer by a person pursuant to contract and security) 
including anti-pollution revenue bonds.  Such bonds shall only be authorized 
or issued to finance manufacturing, processing or industrial enterprise 
facilities, utilities serving general public, health care facilities 
provided to the general public by not-for-profit corporations or low and
moderate income governmental housing programs.

    All bonds other than special purpose revenue bonds may be authorized by 
a majority vote of the members of each House of the State Legislature.  
Special purpose revenue bonds may be authorized by two-thirds vote of the 
members of each House of the State Legislature.

    The constitutional limitation on issuance of State general obligation bonds
is the amount of bonds outstanding that would cause the debt service (principal
and interest payable on such bonds, (either the higher or the current projected
debt service )) to exceed 18 1/2% of the average net general fund revenues of 
Hawaii in the three fiscal years just preceding such issuance (general fund 
revenue excludes grants from the federal government and receipts excluded in
computing the total State debt).  This limitation on the power of the State
to incur indebtedness, applies only to the issuance of general obligation 
bonds, is computed at the time of issuance and includes only issued general 
obligation bonds.

    Because each Fund will ordinarily invest 80% or more of its net assets in 
Hawaii obligations, it is more susceptible to factors affecting Hawaii issuers
than is a comparable municipal bond fund not concentrated in the obligations 
of issuers located in a single state.

    The Hawaiian economy is concentrated in tourism, agriculture, construction 
and military operations.  Tourism is Hawaii's largest economic sector. 1996 
marked the stabilization of the Hawaii visitor industry following the 1991-1993
slump.  With visitor arrivals on a record setting pace, statewide occupancies 
reaching pre-slump levels and average daily room rates continuing to make up 
for ground lost during the slump, the Hawaii tourism industry appears well on 
the way to recovery.

    Sugar, the State's prime traditional crop, gives clear evidence of 
contracting to a fraction of its long-held size and perhaps disappearing 
altogether in the not so distant future.  Pineapple production and exports 
have declined with the end of plantation operations on Lanai and a cannery 
closing on Oahu.  The shift to a more even mix of plantation and non-
plantation crops means that the decrease in a portion of Hawaii's merchandise
exports will be partly offset by an increase in import-substituting local 
production.

    Hawaii's construction industry settled into a cyclical trough in 1995 from 
which it is expected to rebound in 1997-98 only if private construction grows 
enough to offset the stabilization of public construction at levels dictated 
by county, state and federal government fiscal austerity.  From a current-
dollar value of $4.5 billion in the 12 months ending in July 1991, the peak 
year for taxable contracting receipts in the previous construction cycle, 
construction fell to a cyclical low of $3.15 billion in 1995, a level 
expected to persist through 1996.

    The federal government maintains 26 military installations in the State, 
encompassing approximately 5% of the land area of the State.  To reduce the 
number of military installations in the United States, and to ensure the 
impartiality of the decision-making process, the Defense Base Closure and 
Realignment Commission was established pursuant to the Defense Base Closure 
and Realignment Act of 1993.  On July 1, 1995, the Commission reported to 
President Clinton its final determinations as to the timely closure and 
realignment of domestic military installations.  Barber Point Naval Air 
Station will be closed in 1999.  Air squadrons will be redeployed to Seattle,
Washington and to the Kaneohe Marine Corps. Base, Hawaii.

    As of the date of this SAI, general obligation bonds issued by the State 
of Hawaii are rated Aa by Moody's and AA by S&P.  There can be no assurance 
that the economic conditions on which these ratings are based will continue 
or that particular bond issues may not be adversely affected by changes in 
economic, political or other conditions.

    The State's overall debt levels are high with debt service equaling about 
13% of current expenditures.  This is due, in part, to the State's assumption 
of many local government functions, including local education.  Revenue is 
derived primarily from general excise taxes and individual and corporate 
income tax.  The State General Fund has operated either within planned 
deficits or with ending fund balances since 1962.  The State's historically 
strong financial position is under pressure as the sluggish economy reduces 
growth in sales and income taxes.  Total revenues for fiscal 1995 declined 
5.7 percent.

    The State's real gross state product has been slow to build momentum.  
Estimates published by the Research and Economic Analysis Division, Hawaii 
Department of Business and Economic Development, show the State's growth 
rate to have been only 0.3 percent annually from 1992 to 1994, following a 
slight decline in 1991.  DBED's preliminary estimate of growth for 1995 is 
0.8 percent, pointing to a slight gain as Hawaii's economic adjustments of 
the early 1990's come to an end.

    U.S. Government Securities.  Government Securities include (1) U.S. 
Treasury obligations, which differ only in their interest rates, maturities 
and times of issuance: U.S. Treasury bills (maturity of one year or less),
U.S. Treasury notes (maturities of one to 10 years), and U.S. Treasury bonds 
(generally maturities of greater than 10 years), and separated or divided U.S.
Treasury securities (stripped by the U.S. Treasury) whose payments
of principal and interest are all backed by the full faith and credit of the 
United States; and (2) obligations issued or guaranteed by U.S. Government 
agencies or instrumentalities, some of which are backed by the full faith and
credit of the U.S. Treasury, e.g., direct pass-through certificates of the 
Government National Mortgage Association (generally referred to as "GNMA"); 
some of which are supported by the right of the issuer to borrow from the U.S.
Government, e.g., obligations of Federal Home Loan Banks; and some of which are
backed only by the credit of the issuer itself, e.g., obligations of the 
Student Loan Marketing Association.

    Investments in taxable securities will be substantially in securities 
issued or guaranteed by the United States Government (such as bills, notes 
and bonds), its agencies, instrumentalities or authorities, highly-rated
corporate debt securities (rated AA, or better, by S&P or Aa3, or better, by 
Moody's); prime commercial paper (rated A-1 + or A-2 by S&P or P-1 or P-2 by 
Moody's) and certificates of deposit of the 100 largest domestic banks in 
terms of assets which are subject to regulatory supervision by the U.S. 
Government or state governments and the 50 largest foreign banks in terms 
of assets with branches or agencies in the United States.  Investments in 
certificates of deposit of foreign banks and foreign branches of U.S. banks 
may involve certain risks, including different regulation, use of different 
accounting procedures, political or other economic developments, exchange 
controls, withholding income taxes at the source, or possible seizure or 
nationalization of foreign deposits.  When the Fund takes a temporary 
defensive position, the Fund will not be pursuing policies designed to 
achieve its investment objective.

Investment Practices of Each Fund.

    Hedging.  Hedging is a means of offsetting, or neutralizing, the price 
movement of an investment by making another investment, the price of which 
should tend to move in the opposite direction from that of the original 
investment.  If the Investment Manager deems it appropriate to hedge 
partially or fully the Fund's portfolio against market value changes, the 
Fund may buy or sell financial futures contracts and options thereon,
such as municipal bond index future contracts and the related put or call 
options contracts on such index futures.

    Both parties entering into a financial futures contract are required by 
the contract marketplace to post a good faith deposit, known as "initial 
margin." Thereafter, the parties must make additional deposits equal to any
net losses due to unfavorable price movements of the contract, and are 
credited with an amount equal to any net gains due to favorable price 
movements.  These additional deposits or credits are calculated and required 
daily and are known as "maintenance margin." In situations in which the Fund 
is required to deposit additional maintenance margin, if the Fund has 
insufficient cash, it may have to sell portfolio securities to meet such
maintenance margin requirements at a time when it may be disadvantageous to 
do so. When the Fund engages in the purchase or sale of futures contracts or
the sale of options thereon, it will deposit the initial margin
required for such contracts in a segregated account maintained with the 
Fund's custodian, in the name of the futures commission merchant with whom 
the Fund maintains the related account.  Thereafter, if the Fund is
required to make maintenance margin payments with respect to the futures 
contracts, or mark-to-market payments with respect to such option sale 
positions, the Fund will make such payments directly to such futures
commission merchant.  The SEC currently requires mutual funds to demand 
promptly the return of any excess maintenance margin or mark-to-market 
credits in its account with futures commission merchants.  The fund will
comply with SEC requirements concerning such excess margin.

    The Fund may also purchase and sell put and call options on financial 
futures, including option on municipal bond index futures.  An option on a 
financial future gives the holder the right to receive, upon exercise
of the option, a position in the underlying futures contract.  When the Fund
purchases an option on a financial futures contract, it receives in exchange
for the payment of a cash premium the right, but not the obligation, to
enter into the underlying futures contract at a price (the "strike price") 
determined at the time the option was purchased, regardless of the 
comparative market value of such futures position at the time the option is
exercised.  The holder of a call option has the right to receive a long (or 
buyer's) position in the underlying futures and the holder of a put option 
has the right to receive a short (or seller's) position in the underlying
futures.

    When the Fund sells an option on a financial futures contract, it receives
a cash premium which can be used in whatever way is deemed most advantageous 
to the Fund.  In exchange for such premium, the Fund grants to the option 
purchaser the right to receive from the Fund, at the strike price, a long 
position in the underlying futures contract, in the case of a call option, 
or a short position in such futures contract, in the case of a put
option, even though the strike price upon exercise of the option is less 
(in the case of a call option) or greater (in the case of a put option) than
the value of the futures position received by such holder.  If the value of 
the underlying futures position is not such that exercise of the option would
be profitable to the option holder, the option will generally expire without 
being exercised.  The Fund has no obligation to return premiums paid to it 
whether or not the option is exercised.  It will generally be the policy of
the Fund, in order to avoid the exercise of an option sold by it, to cancel 
its obligation under the option by entering into a closing purchase
transaction, if available, unless it is determined to be in the Fund's 
interest to deliver the underlying futures position.  A closing purchase 
transaction consists of the purchase by the Fund of an option having the 
same term as the option sold by the Fund, and has the effect of canceling 
the Fund's position as a seller.  The premium which the Fund will pay in 
executing a closing purchase transaction may be higher than the premium 
received when the option was sold, depending in large part upon the relative 
price of the underlying futures position at the time of each transaction.  
The Securities and Exchange Commission requires that the obligations of 
mutual funds, such as the Fund, under option sale positions must be "covered."

    The Fund does not intend to engage in transactions in futures contracts or 
related options for speculative purposes but only as a hedge against changes in
the values of securities in their portfolios resulting from market conditions, 
such as fluctuations in interest rates.  In addition, the Fund will not enter 
into futures contracts or related options (except in closing transactions) if,
immediately thereafter, the sum of the amount of its initial margin deposits 
and premiums paid for its open futures and options positions, less the amount
by which any such options are "in-the-money", would exceed 5% of the Fund's 
total assets (taken at current value).

    Investments in financial futures and related options entail certain risks.
Among these are the possibility that the cost of hedging could have an adverse
effect on the performance of the Fund if the Investment Manager predictions as
to interest rate trends are incorrect or due to the imperfect correlation 
between movement in the price of the futures contracts and the price of the 
Fund's actual portfolio of municipal securities.  Although the contemplated 
use of these contracts should tend to minimize the risk of loss due to a 
decline in the value of the securities in the Funds portfolio, at the same 
time hedging transactions tend to limit any potential gains which might 
result in an increase in the value of such securities.  In addition, futures 
and options markets may not be liquid in all circumstances due, among other 
things, to daily price movement limits which may be imposed under the rules 
of the contract marketplace, which could limit the Fund's ability to enter 
into positions or close out existing positions, at a favorable price.  If 
the Fund is unable to close out a futures position in connection with adverse 
market movements, the Fund would be required to make daily payments on 
maintenance margin until such position is closed out.  Also, the daily 
maintenance margin requirement in futures and option sales transactions 
creates greater potential financial exposure than do option purchase 
actions, where the Fund's exposure is limited to the initial cost of the 
option.

    Income earned or deemed to be earned, if any, by the Fund from its 
hedging activities will be distributed to its shareholders in taxable 
distributions.

    The Fund's hedging activities are subject to special provisions of the 
Internal Revenue Code.  These provisions may, among other things, limit the 
use of losses of the Fund and affect the holding period of the securities 
held by the Fund and the nature of the income realized by the Fund.  These 
provisions may also require the Fund to mark-to-market some of the positions 
in its portfolio (i.e., treat them as if they were closed out), which may 
cause the Fund to recognize income without the cash to distribute such 
income and to incur tax at the Fund level.  The Fund and its shareholders 
may recognize taxable income as a result of the Fund's hedging activities.  
The Fund will monitor its transactions and may make certain tax elections in 
order to mitigate the effect of these rules and prevent disqualification of 
the Fund as a regulated investment company.

    If the Manager deems it appropriate to seek to hedge the Fund's portfolio 
against market value changes, the Fund may buy or sell financial futures 
contracts and related options, such as municipal bond index futures contracts
and the related put or call options contracts on such index futures.  A tax 
exempt bond index fluctuates with changes in the market values of the tax 
exempt bonds included in the index.  An index future is an agreement pursuant
to which two parties agree to receive or deliver at settlement an amount of 
cash equal to a specified dollar amount multiplied by the difference between 
the value of the index at the close of the last trading day of the contract 
and the price at which the future was originally written.  A financial future
is an agreement between two parties to buy and sell a security for a set 
price on a future date.  An index future has similar characteristics to a 
financial future except that settlement is made through delivery of cash 
rather than the underlying securities.  An example is the Long-Term 
Municipal Bond futures contract traded on the Chicago Board of Trade.  
It is based on the Bond Buyer's Municipal Bond Index, which represents an 
adjusted average price of the forty most recent long-term municipal issues 
of $50 million or more ($75 million in the instance of housing issues) rated 
A or better by either Moody's Investor Service, Inc. or Standard & Poor's 
Corporation, maturing in no less than nineteen years, having a first call in
no less than seven nor more than sixteen years, and callable at par.

    "When-issued" and "delayed delivery" transactions.  The Fund may engage in 
"when issued" and "delayed delivery" transactions and utilize futures contracts
and options thereon for hedging purposes.  The Securities and Exchange 
Commission ("SEC") generally requires that when mutual funds, such as the 
Fund, effect transactions of the foregoing nature, such funds must either 
segregate cash or readily marketable portfolio securities with its custodian 
in an amount of its obligations under the foregoing transactions, or cover 
such obligations by maintaining positions in portfolio securities, futures 
contracts or options that would serve to satisfy or offset the risk of such 
obligations.  When effecting transactions of the foregoing nature, the Fund 
will comply with such segregation or cover requirements.

    Reverse Repurchase Agreements.  The Fund may enter into reverse repurchase
agreements with selected commercial banks or broker-dealers, under which the 
Fund sells securities and agrees to repurchase them at an agreed upon time 
and at an agreed upon price.  The difference between the amount the Fund 
receives for the securities and the amount it pays on repurchase is deemed 
to be a payment of interest by the Fund.  The Fund will maintain in a 
segregated account having an aggregate value with its custodian, cash, 
treasury bills, or other U.S. Government securities having an aggregate 
value equal to the amount of such commitment to repurchase, including 
accrued interest, until payment is made.  Reverse repurchase agreements are 
treated as a borrowing by the Fund and will be used by it as a source of 
funds on a short-term basis, in an amount not exceeding 5% of the net assets
of the Fund (which 5% includes bank borrowings) at the time of entering into
any such agreement.  The Fund will enter into reverse repurchase agreements 
only with commercial banks whose deposits are insured by the Federal Deposit
Insurance Corporation and whose assets exceed $500 million or broker-dealers
who are registered with the SEC.  In determining whether to enter into a 
reverse repurchase agreement with a bank or broker-dealer, the Fund will 
take into account the credit worthiness of such party and will monitor
such credit worthiness on an ongoing basis.

                 DESCRIPTION OF MUNICIPAL SECURITIES RATINGS

    Standard & Poor's Corporation - A brief description of the applicable 
Standard & Poor's Corporation ("S&P") rating symbols and their meanings 
(as published by S&P) follows:

    An S&P corporate or municipal debt rating is a cur-rent assessment of the 
credit worthiness of an obligor with respect to a specific obligation.  This 
assessment may take into consideration obligors such as guarantors, insurers,
or lessees.

    The debt rating is not a recommendation to purchase, sell, or hold a 
security, inasmuch as it does not comment as to market price or suitability 
for a particular investor.

    The ratings are based on current information furnished by the issuer 
or obtained by S&P from other sources it considers reliable.  S&P does not 
perform an audit in connection with any rating and may, on occasion, rely 
on audited financial information.  The ratings may be changed, suspended, or
withdrawn as a result of changes in, or unavailability of, such information,
or for other circumstances.

    The ratings are based, in varying degrees, on the following considerations:

    1. Likelihood of default-capacity and willingness of the obligor as to the 
       timely payment of interest and repayment of principal in accordance with
       the terms of the obligation;
    2. Nature of and provision of the obligation;
    3. Protection afforded by, and relative position of, the obligation in the 
       event of bankruptcy, reorganization, or other arrangement under the laws
       of bankruptcy and other laws affecting creditors' rights.

  1.   Municipal bonds.

AAA  Debt rated "AAA" has the highest rating assigned by S&P. Capacity to 
     pay interest and repay principal is extremely strong.

AA   Debt rated "AA" has a very strong capacity to pay interest and repay 
     principal and differs from the highest rated issued only in small degree.

A    Debt rated "A" has a strong capacity to pay interest and repay principal 
     although it is somewhat more susceptible to the adverse effects of 
     changes in circumstances and economic conditions than debt in higher 
     rated categories.

BBB  Debt rated "BBB" is regarded as having an adequate capacity to pay 
     interest and repay principal.  Whereas it normally exhibits adequate 
     protection parameters, adverse economic conditions or changing 
     circumstances are more likely to lead to a weakened capacity to 
     pay interest and repay principal for debt in this category than 
     in higher rated categories.

BB   Debt rated "BB", "B", "CCC", or "CC" is regarded, on balance, as 
B    predominantly speculative with respect to capacity to pay interest and 
CCC  repay principal in accordance with the terms of the obligation.  "BB" 
CC   indicates the lowest degree of speculation and "CC" the highest degree 
     of speculation.  While such debt will likely have some quality and 
     protective characteristics, these are outweighed by large uncertainties 
     or major risk exposures to adverse conditions.

       Plus (+) or Minus (-): The ratings from "AA" to "B" may be modified by 
       the addition of a plus or minus sign to show relative standing within 
       the major rating categories.

       Provisional Ratings:  The letter "p" indicates that the rating is 
       provisional.  A provisional rating assumes the successful completion 
       of the project being financed by the debt being rated and indicates 
       that payment of debt service requirements is largely or entirely 
       dependent upon the successful and timely completion of the project.  
       This rating, however, while addressing credit quality subsequent to 
       completion of the project, makes no comment on the likelihood of, or
       the risk of default upon failure of, such completion.  The investor 
       should exercise judgment with respect to such likelihood and risk.

       L: The letter "L" indicates that the rating pertains to the principal 
       amount of those bonds where the underlying deposit collateral is fully
       insured by the Federal Savings & Loan Insurance Corp. or the Federal 
       Deposit Insurance Corp.

       + Continuance of the rating is contingent upon S&P's receipt of closing 
       documentation confirming investments and cash flow.

       * Continuance of the rating is contingent upon S&P's receipt of an 
       executed copy of the escrow agreement.

NR     Indicates no rating has been requested, that there is insufficient 
       information on which to base a rating, or that S&P does not rate a 
       particular type of obligation as a matter of policy.

   2.  Short-term tax exempt notes

    S&P's tax exempt note ratings are generally given to such notes that mature
 in five years or less.  The three rating categories are as follows:

    SP-1    Very strong or strong capacity to pay principal and interest.  
            These issues determined to possess overwhelming safety 
            characteristics will be given plus (+) designation.
    SP-2    Satisfactory capacity to pay principal and interest.
    SP-3    Speculative capacity to pay principal and interest.

    3. Tax-exempt Commercial Paper

    An S&P commercial paper rating is a current assessment of the likelihood 
of timely payment of debt having an original maturity of no more than 365 
days.  Ratings are graded into four categories, ranging from "A" for the 
highest quality obligations to "D" for the lowest.  The two categories the 
Fund will invest in are as follows:

       A    Issues assigned this highest rating are regarded as having the 
            greatest capacity for timely payment.  Issues in this category 
            are further refined with the designation 1, 2 and 3 to indicate 
            the relative degree of safety.  These issues determined to 
            possess overwhelming safety characteristics are denoted with 
            a plus (+) sign designation.
       A-1  This designation indicates that the degree of safety regarding 
            timely payment is very strong.
       A-2  Capacity for timely payment on issues with this designation is 
            strong.  However, the relative degree of safety is not as 
            overwhelming as for issues designated "A-1".
       A-3  Issues carrying this designation have a satisfactory capacity 
            for timely payments They are, however, somewhat more vulnerable 
            to the adverse effects of changes in circumstances than
            obligations carrying the higher designations.
       B    Issues rated "B" are regarded as having only an adequate 
            capacity for timely payment.  However, such capacity may be 
            damaged by changing conditions or short-term adversities.

    Moody's Investors Service, Inc. - A brief description of the applicable 
Moody's Investors Service, Inc. ("Moody's") rating symbols and their meanings
(as published by Moody's) follows:

    1. Municipal bonds

    Aaa-Bonds which are rated Aaa are judged to be of the best quality.  They 
carry the smallest degree of investment risk and are generally referred as 
"gilt edge".  Interest payments are protected by a large or by an 
exceptionally stable margin and principal is secure.  While the various 
protective elements are likely to change, such changes as can be visualized 
are most unlikely to impair the fundamentally strong position of such issues.

    Aa-Bonds which are rated Aa are judged to be of high quality by all 
standards.  Together with the Aaa group they comprise what are generally 
known as high grade bonds.  They are rated lower than the best bonds
because margins of protection may not be as large as in Aaa securities or 
fluctuation of protective elements may be of greater amplitude or there may 
be other elements present which make the long term risks appear somewhat
larger than in Aaa securities.

    A-Bonds which are rated A possess many favorable investment attributes and 
are to be considered as upper medium grade obligations.  Factors giving 
security to principal and interest are considered adequate but elements may
be present which suggest a susceptibility to impairment sometime in the 
future.

    Baa-Bonds which are rated Baa are considered as medium grade obligations, 
i.e. they are neither highly protected nor poorly secured.  Interest payments 
and principal security appear adequate for the present but certain protective 
elements may be lacking or may be characteristically unreliable over any great
length of time.  Such bonds lack outstanding investment characteristics and in
fact have speculative characteristics as well.

    Ba-Bonds which are rated Ba are judged to have speculative elements; their 
future cannot be considered as well assured.  Often the protection of interest 
and principal payments may be very moderate and thereby not well safeguarded 
during both good and bad times over the future.  Uncertainty of position 
characterizes bonds in this class.

    B-Bonds which are rated B generally lack characteristics of the desirable 
investment.  Assurance of interest and principal payments or of maintenance of
other terms of the contract over any long period of time may be small.

    Con.(...)-Bonds for which the security depends upon the completion of some 
act or the fulfillment of some condition are rated conditionally.  These are 
bonds secured by (a) earnings of projects under construction, (b) earnings of
projects unseasoned in operating experience, (c) rentals which begin when 
facilities are completed, or (d) payments to which some other limiting 
condition attaches.  Parenthetical rating denotes probable credit stature 
upon completion of construction or elimination of basis of condition.

    Note: Those bonds in the Aa, A, Baa, Ba and B groups which Moody's believes
possess the strongest investment attributes are designated by the symbols Aa 1,
A 1, Baa 1, and B 1.

    2. Short-term tax exempt notes

    Short-term Notes.  The four ratings of Moody's for short-term notes are 
MIG 1, MIG 2, MIG 3 and MIG 4; MIG 1 denotes "best quality, enjoying strong 
protection from established cash flows"; MIG 2 denotes "high quality" with 
"ample margins of protection"; MIG 3 notes are of "favorable quality .... 
but lacking the undeniable strength of the preceding grades"; MIG 4 notes 
are of "adequate quality, carrying specific risk but having protection ... 
and not distinctly or predominantly speculative."

    3. Tax-exempt commercial paper

    Moody's commercial paper ratings are opinions of the ability of issuers 
to repay punctually promissory obligations not having an original maturity 
in excess of nine months. Moody's employs the following three designations, 
all judged to be investment grade, to indicate the relative repayment 
capacity of rated issuers:

       Issuers rated Prime-1 (or related supporting institutions) have a 
       superior capacity for repayment of short-term promissory obligations.

       Issuers rated Prime-2 (or related supporting institutions) have a strong
       capacity for repayment of short-term promissory obligations.

       Issuers rated Prime-3 (or related supporting institutions) have an 
       acceptable capacity for repayment of short-term promissory obligations.

       Issuers rated Not Prime do not fall within any of the Prime rating 
       categories.


                            OFFICERS AND DIRECTORS

    The officers and directors of First Pacific Mutual Fund, Inc., their 
principal occupations for the last five years and their affiliation, if any,
with the Manager, or the Fund's Distributor, are shown below.  Interested
persons of the Fund as defined in the Investment Company Act of 1940 are 
indicated by an asterisk in the table below.




Name, Age
and Address
Position & Office With the Fund
Principal Occupation During the Past Five Years


*Terrence K.H. Lee (39)
1441 Victoria St #901
Honolulu, HI  96822
Director, President
President, First Pacific Management Corp.;
President, First Pacific Securities


Samuel L. Chesser (41)
180 Miller Ave., #6
Mill Valley, CA  94941
Director
Market Maker and Member Pacific Stock
Exchange: Formerly President, First Pacific
Securities; Vice President, First Pacific
Management Corporation


Clayton W.H. Chow (44)
896 Puuikena Dr.
Honolulu, HI  96821
Director
Sr. Account Executive, Federal Express


Lynden Keala (41)
47-532 Hui Iwa St.
Kaneohe, HI  96744
Director
Market Analyst, Vanier Graphics, Inc.


Stuart S. Marlowe (55)
274 Poipu Drive
Honolulu, HI  96825
Director
President, Record Service, Inc.


*Jean M. Chun (40)
920 Ward Ave., #12G
Honolulu, HI 96814
Secretary
Corporate Secretary, First Pacific
Management Corporation; Corporate
Secretary, First Pacific Securities


*Charlotte A. Meyer (43)
PO Box 2834
Kamuela, HI  96743
Treasurer
Corporate Treasurer, First Pacific
Management Corporation; Corporate
Treasurer, First Pacific Securities



    The compensation of the officers who are interested persons (as defined in
the Investment Company Act of 1940) of the Manager is paid by the Manager.  
The Fund pays the compensation of all other officers of the Fund who are not
interested persons for services or reimbursed for expenses incurred in 
connection with attending meetings of the Board of Directors.  The directors 
of the Fund are not compensated for services or reimbursed for expenses 
incurred in connection with attending meetings of the Board of Directors.  
The directors and officers as a group own less than 1% of the Fund's shares.

                                  CUSTODIAN

    Union Bank of California, N.A., of San Francisco, California, is the 
custodian of each Fund and has custody of all securities and cash.  The 
custodian, among other things, attends to the collection of principal and
income, and payment for the collection of proceeds of securities bought and 
sold by each Fund.

                               FUND ACCOUNTING

    First Pacific Recordkeeping, Inc., a wholly-owned subsidiary of First 
Pacific Management Corporation provides fund accounting for the Fund.  The 
accounting fee schedule for the Fund is as follows:


$21,500               Minimum to      $ 20 Million of Average Net Assets
 .0000325              On Next         $ 30 Million of Average Net Assets
 .00026                On Next         $ 50 Million of Average Net Assets
 .000195               On Next         $100 Million of Average Net Assets
 .0001625              Over            $200 Million of Average Net Assets


                             INDEPENDENT AUDITORS

    The independent auditors for the Fund are Tait, Weller & Baker, 
Philadelphia, Pennsylvania.

                       INVESTMENT MANAGEMENT AGREEMENT

    The investment management agreement between the Manager and the Fund 
provides that the Manager will provide portfolio management services to the 
Fund and to supply investment research including the selection of securities
for the Fund to purchase, hold or sell and the selection of brokers through 
whom the Fund's portfolio transactions are executed.  The Manager also 
administers the business affairs of the Fund, furnishes offices, necessary 
facilities and equipment, provides administrative services, and permits its 
officers and employees to serve without compensation as directors and 
officers of the Fund if duly elected to such positions.

    The agreement provides that the Manager shall not be liable for any error 
of judgment or of law, or for any loss suffered by the Fund in connection with
the matters to which the agreement relates, except a loss resulting from 
willful misfeasance, bad faith or gross negligence on the part of the 
Manager in the performance of its obligations and duties, or by reason of 
its reckless disregard of its obligations and duties under the agreement.

    The Manager's activities are subject to the review and supervision of the 
Fund's Board of Directors, to whom the Manager renders periodic reports of the
Fund's investment activities.

    Fees paid by Bond Fund for the three most recent fiscal years:
<TABLE>
<S>   <C>                      <C>        <C>                    <C>    

      Investment Management    Management Shareholder Services    Service
            Agreement          Fees Waived     Agreement         Fees Waived
1996       $265,680              $0             $53,136               $0
1995       $245,192              $13,597        $49,050               $0
1994       $275,965              $11,858        $55,193               $0
</TABLE>

    Fees paid by Intermediate Fund for the three most recent fiscal years:

<TABLE>
<S>   <C>                      <C>        <C>                    <C>
      Investment Management    Management Shareholder Services    Service
            Agreement          Fees Waived     Agreement         Fees Waived
1996         $29,311             $11,697        $5,862             $5,862
1995         $20,231             $10,437        $4,046             $4,046
1994         $ 1,427             $ 1,427        $  285             $  285

</TABLE>


                            PORTFOLIO TRANSACTIONS

    The Manager will place orders for portfolio transactions for the Fund with 
broker-dealer firms giving consideration to the quality, quantity and nature of
each firm's professional services.  These services include execution, clearance
procedures, wire service quotations and statistical and other research
information provided to the Fund and the Manager, including quotations 
necessary to determine the value of the Fund's net assets.  Any research 
benefits derived are available for all clients of the Manager.  Since 
statistical and other research information is only supplementary to the 
research efforts of the Manager and still must be analyzed and reviewed by 
its staff, the receipt of research information is not expected to materially 
reduce its expenses.   In selecting among the firms believed to meet the 
criteria for handling a particular transaction, the Fund or the Manager may 
(subject always to best price and execution) take into consideration that 
certain firms have sold or are selling shares of the Fund, and/or that 
certain firms provide market, statistical or other research information to 
the Fund.  Securities may be acquired through firms that are affiliated with 
the Fund, its Manager, or its Distributor and other principal underwriters 
acting as agent, and not as principal.  Transactions will only be placed 
with affiliated brokers if the price to be paid by the Fund is at least as 
good as the price the Fund would pay to acquire the security from other 
unaffiliated parties.

    If it is believed to be in the best interests of the Fund the Manager may 
place portfolio transactions with unaffiliated brokers or dealers who provide 
the types of service (other than sales) described above, even if it means the 
Fund will have to pay a higher commission (or, if the dealer's profit is part 
of the cost of the security, will have to pay a higher price for the security)
than would be the case if no weight were given to the brokers or dealer's 
furnishing of those services.  This will be done, however, only if, in the 
opinion of the Manager, the amount of additional commission or increased 
cost is reasonable in relation to the value of the services.

    If purchases or sales of securities of the Fund and of one or more other 
clients advised by the Manager are considered at or about the same time, 
transactions in such securities will be allocated among the several clients 
in a manner deemed equitable to all by the Manager, taking into account the 
respective sizes of the funds and the amount of securities to be purchased 
or sold.  Although it is possible that in some cases this procedure could
have a detrimental effect on the price or volume of the security as far as 
the Fund is concerned, it is also possible that the ability to participate 
in volume transactions and to negotiate lower brokerage commissions
generally will be beneficial to the Fund.

    The Directors have adopted certain policies incorporating the standards of 
Rule 17e-1 issued by the Securities and Exchange Commission under the 
Investment Company Act of 1940 which requires that the commission paid to 
the Distributor and other affiliates of the Fund must be reasonable and fair
compared to the commissions, fees or other remuneration received or to be 
received by other brokers in connection with comparable transactions 
involving similar securities during a comparable period of time.  The 
rule and procedures also contain review requirements and require First 
Pacific Securities to furnish reports to the Directors and to maintain 
records in connection with such reviews.

    Commissions, fees or other remuneration paid to the Distributor for 
portfolio transactions for the Bond Fund and Intermediate Fund for the three 
most recent fiscal years: 1996-none, 1995-none; 1994-none.

                               THE DISTRIBUTOR

    Shares of the Fund are offered on a continuous basis through First Pacific 
Securities, Inc. 2756 Woodlawn Drive, #6-201, Honolulu, Hawaii 96822 (the 
"Distributor"), a wholly-owned subsidiary of the Manager.  Pursuant to a 
distribution agreement, First Pacific Securities will purchase shares of the 
Fund for resale to the public, either directly or through securities dealers 
and brokers, and is obligated to purchase only those shares for which it has 
received purchase orders.  A discussion of how to purchase and redeem the 
Fund's shares and how the Fund's shares are priced is contained in the 
Prospectus.

    Under the Distribution Agreement between the Fund and the Distributor, the 
Distributor pays the expenses of distribution of Fund shares, including 
preparation and distribution of literature relating to the Fund and its 
investment performance and advertising and public relations material.  The 
Fund bears the expenses of registration of its shares with the Securities 
and Exchange Commission and of sending prospectuses to existing shareholders.  
The Distributor pays the cost of qualifying and maintaining qualification of 
the shares for sale under the securities laws of the various states and 
permits its officers and employees to serve without compensation as 
directors and officers of the Fund if duly elected to such positions.

    Under the Distribution Plan, each Fund will pay the distributor for 
expenditures which are primarily intended to result in the sale of the 
respective Fund's shares such as advertising, marketing and distributing 
the fund's shares and servicing Fund investors, including payments for 
reimbursement of and/or compensation to brokers, dealers, certain financial 
institutions, (which may include banks) and other intermediaries for 
administrative and accounting services for Fund investors who are also their 
clients.  Such third party institutions will receive fees based on the 
average daily value of the Fund's shares owned by investors for whom the
institution performs administrative and accounting services.  The Glass-
Steagall Act from engaging in the business of underwriting, selling or 
distributing securities.  Accordingly, each Fund will engage banks only to
perform administrative and investor servicing functions.  The Funds' 
management believes that such laws should not preclude a bank from 
performing these services.  However, if a bank were prohibited by law from 
so acting, its investor clients would be permitted to remain Fund investors 
and alternative means for continuing the servicing of such investors would 
be sought.

    The Distribution Agreement continues in effect from year to year if 
specifically approved at least annually by the shareholders or directors of 
the Fund and by the Fund's disinterested directors in compliance, with the 
Investment Company Act of 1940.  The agreement may be terminated without 
penalty upon thirty days written notice by either party and will 
automatically terminate if it is assigned.

    Distribution Plan payments by the Bond Fund, by category, for the most 
recent fiscal year are as follows:  Advertising $9,475; Seminars and 
Meetings $3,905; Printing $2,680; Rent $16,635; Utilities $3,790; Telephone
$3,202; Salaries and Wages $41,370; Employee Benefits $1,198; Miscellaneous
$3,791; Total $86,046.

    Distribution Plan payments by the Intermediate Fund, by category, for the 
most recent fiscal year are as follows:  Advertising $1,376; Seminars and 
Meetings $214; Printing $1,243; Salaries and Wages $1,000; 
Miscellaneous $657; Total $4,490.

                                TRANSFER AGENT

    First Pacific Recordkeeping, Inc., Honolulu, Hawaii, a wholly owned 
subsidiary of First Pacific Management Corporation, serves as transfer agent,
dividend disbursing agent and redemption agent for redemptions pursuant to a 
Transfer and Dividend Disbursing Agency Agreement approved by the Board of
Directors of First Pacific Mutual Fund, Inc. at a meeting held for such 
purpose on March 15, 1994.  The agreement is subject to annual renewal by 
the Board of Directors, including the directors who are not interested
persons of the Fund or of the Transfer Agent.  Pursuant to the agreement, 
the Transfer Agent will receive a fee calculated at an annual rate of $16.50 
per shareholder account and will be reimbursed out-of-pocket expenses
incurred on the Fund's behalf.

    The Transfer Agent acts as paying agent for all Fund expenses and provides
all the necessary facilities, equipment and personnel to perform the usual or
ordinary services of Transfer and Dividend Paying Agent - including:  
receiving and processing orders and payments for purchases of shares, opening
stockholder accounts, preparing annual stockholder meeting lists, mailing 
proxy material, receiving and tabulating proxies, mailing stockholder 
reports and prospectuses, withholding certain taxes on nonresident alien 
accounts, disbursing income dividends and capital distributions, preparing 
and filing U.S. Treasury Department Form 1099 (or equivalent) for all 
stockholders, preparing and mailing confirmation forms to stockholders for 
all purchases and redemptions of the Fund's shares and all other confirmable 
transactions in stockholders' accounts, recording reinvestment of dividends 
and distributions of the Fund's shares and causing redemption of shares for 
and disbursements of proceeds to withdrawal plan stockholders.

                                 PERFORMANCE

    Current yield and total return quotations used by the Fund are based on 
standardized methods of computing performance mandated by Securities and 
Exchange Commission rules.  An explanation of those and other methods used 
by the Portfolios to compute or express performance follows:

    As indicated below, current yield is determined by dividing the net 
investment income per share earned during the period by the maximum offering 
price per share on the last day of the period and annualizing the result.  
Expenses accrued for the period include any fees charged to all shareholders 
during the 30-day base period.  According to the new Securities and Exchange 
Commission formula:

            Yield = 2 [(a-b + 1)6-1]
                        cd
where
    a= dividends and interest earned during the period.
    b= expenses accrued for the period (net of reimbursements).
    c= the average daily number of shares outstanding during the period that 
       were entitled to receive dividends.
    d= the maximum offering price per share on the last day of the period.

The yields for the Funds for the 30-day periods ending September 30, 1996 and 
December 31, 1996 are set forth below:

                                          Month Ended      Month Ended
                                            09/30/96         12/31/96

First Hawaii Municipal Bond Fund             4.64%             4.45%
First Hawaii Intermediate Municipal Fund     4.16%             4.02%


    Tax equivalent yield is calculated by dividing that portion of the current 
yield (calculated as described above) which is tax exempt by I minus a stated 
tax rate and adding the quotient to that portion of the yield of the Fund 
that is not tax exempt.

    As the following formula indicates, the average annual total return is 
determined by multiplying a hypothetical initial purchase order of $1,000 by 
the average annual compound rate of return (including capital appreciation/
depreciation and dividends and distributions paid and reinvested) for the 
stated period less any fees charged to all shareholder accounts and 
annualizing the result.  The calculation assumes that all dividends and
distributions are reinvested at the public offering price on the reinvestment
dates during the period.  The quotation assumes the account was completely 
redeemed at the end of each period and the deduction of all applicable 
charges and fees.  According to the new Securities and Exchange Commission 
formula:

            P(1 + T)n = ERV
where
       P =  a hypothetical initial payment of $ 1,000 
       T =  average annual total return 
       n =  number of years
       ERV = ending redeemable value at the end of 1, 5 or 10 year periods of 
             a hypothetical $1,000 payment made at the beginning of the 1, 5 
             or 10 year periods.

The average annual total return for the Funds for the  periods  indicated  and
ended  September 30, 1996 are set forth below:

<TABLE>
<S>                                <C>        <C>        <C>
                                   One Year   Five Year   Since
                                                         Inception
First Hawaii Municipal Bond Fund
(Inception November 23, 1988)        5.62%     6.52%       7.20%

First Hawaii Intermediate Municipal Fund
(Inception July 5, 1994)             3.95%     -----       5.58%

</TABLE>

The average annual total return for the Funds for  the  periods  indicated  
and  ended  December 31, 1996 are set forth below:

<TABLE>
<S>                               <C>          <C>          <C>
 
                                  One Year     Five Year     Since
                                                            Inception
First Hawaii Municipal Bond Fund
(Inception November 23, 1988)      4.17%         6.34%        7.25%

First Hawaii Intermediate Municipal Fund
(Inception July 5, 1994)           3.77%         -----        5.63%

</TABLE>

Comparisons and Advertisements
    To help investors better evaluate how an investment in the Fund might 
satisfy their investment objective, advertisements regarding the Fund may 
discuss yield or total return for the Fund as reported by various financial
publications and/or compare yield or total return to yield or total return 
as reported by other investments, indices, and averages.

    The Lehman Municipal Bond Index measures yield, price and total return 
for the municipal bond market.  The Bond Buyer 20 Bond Index is an index of 
municipal bond yields based on yields of 20 general obligation bonds 
maturing in 20 years.  The Bond Buyer 40 Bond Index is an index of municipal 
bond yields of 40 general obligation bonds maturing in 40 years.


Financial Statements
    The Financial Statements of each Fund will be audited at least annually 
by Tait Weller & Baker, Independent Auditors.  The 1996 Annual Report to 
Shareholders is incorporated by reference to this Statement of Additional 
Information.

                    STATEMENT OF ADDITIONAL INFORMATION
                             February 1, 1997


                       LEAHI TAX-FREE INCOME TRUST
                                    
                       210 Ward Avenue, Suite 129
                         Honolulu, Hawaii 96814
                             (808) 522-7777

       Leahi Tax-Free Income Trust (the "Fund") is a mutual fund whose 
investment objective is providing investors with the maximum level of 
income exempt from federal and Hawaii income taxes, consistent with 
preservation of capital.  The Fund seeks to achieve its objective by 
investing primarily in obligations which pay interest exempt from federal 
and Hawaii income taxes.  The Fund is a series of Leahi Investment Trust, a 
Massachusetts business trust.

       A prospectus for the Fund, dated February 1, 1997, provides the basic 
information you should know before purchasing shares of the Fund and may be 
obtained without charge from the Fund at the address stated above.  This 
Statement of Additional Information is not a prospectus.  It contains 
information in addition to and more detailed than the information set forth 
in the Fund's Prospectus.  It is intended to provide you with additional 
information regarding the activities and operations of the Fund, and should 
be read in conjunction with the Prospectus.


                             TABLE OF CONTENTS



The Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . B2
Investment objective and Policies. . . . . . . . . . . . . . . . . . . . B2
Investment Restrictions. . . . . . . . . . . . . . . . . . . . . . . . . B6
Distributions and Tax Information. . . . . . . . . . . . . . . . . . . . B8
Trustees and officers. . . . . . . . . . . . . . . . . . . . . . . . . .B12
Management of the Fund . . . . . . . . . . . . . . . . . . . . . . . . .B13
Execution of Portfolio Transactions. . . . . . . . . . . . . . . . . . .B14
Additional Purchase and Redemption Information . . . . . . . . . . . . .B14
Determination of Share Price . . . . . . . . . . . . . . . . . . . . . .B15
Promotion and Marketing of Fund Shares . . . . . . . . . . . . . . . . .B15
General Information. . . . . . . . . . . . . . . . . . . . . . . . . . .B18
Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . .B19
Appendix Description of Municipal Securities Ratings . . . . . . . . . .B20



                                 THE TRUST


       The Leahi Investment Trust (the "Trust") is an open-end, non-diversified
management investment company organized on July 23, 1987 as a Massachusetts 
business trust.  The Trust currently issues shares of beneficial interest, 
$ .01 par value per share, in one series, the Leahi Tax-Free Income Trust.


                     INVESTMENT OBJECTIVE AND POLICIES

       The following discussion supplements the discussion of the Fund's 
investment objective and policies as set forth in the Prospectus.  There can
be no assurance, however, that the objective of the Fund will be attained.


                           MUNICIPAL SECURITIES

       The Prospectus describes the general categories and characteristics of 
municipal securities.  Discussed below are the major attributes of the various
municipal and other securities in which the Fund may invest.

Municipal Notes:

       Tax anticipation notes are used to finance working capital needs of 
municipalities and are issued in anticipation of various seasonal tax 
revenues, to be payable from these specific future taxes.  They are usually 
general obligations of the issuer, secured by the taxing power of the issuer 
for the payment of principal and interest.

       Revenue anticipation notes are issued in expectation of receipt of other
kinds of revenue, such as federal revenues available under the Federal Revenue 
Sharing Program.  They also are usually general obligations of the issuer.

       Bond anticipation notes normally are issued to provide interim financing
until long-term financing can be arranged.  The long-term bonds then provide 
the money for the repayment of the notes.

       Construction loan notes are sold to provide construction financing for 
specific projects.  After successful completion and acceptance, many projects 
receive permanent financing through the Federal Housing Administration under 
the Federal National Mortgage Association or the Government National Mortgage
Association.

       Short-term discount notes (tax-exempt commercial paper) are short-term
(365 days or less) promissory notes issued by municipalities to supplement 
their cash flow.

Municipal Bonds:

       Municipal bonds, which meet longer term capital needs and generally have
maturities of more than one year when issued, have two principal 
classifications: general obligation bonds and revenue bonds.

       General obligation bonds are issued by states, counties, cities, towns, 
and regional districts.  The proceeds of these obligations are used to fund a 
wide range of public projects, including construction or improvement of 
schools, highways and roads, and water and sewer systems.  The basic 
security behind general obligation bonds is the issuer's pledge of its 
full faith, credit and taxing power for the payment of principal and 
interest.  The taxes that can be levied for the payment of debt service 
may be limited or unlimited as to the rate or amount of special assessments.

       Revenue bonds are not secured by the full faith, credit and taxing power
of their issuer.  Rather, the principal security for revenue bonds is generally
the net revenue derived from a particular facility, group of facilities, or, in
some cases, the proceeds of a special excise or other specific revenue source. 
Revenue bonds are issued to finance a wide variety of capital projects 
including: electric, gas, water and sewer systems; highways, bridges, and 
tunnels; port and airport facilities; colleges, universities and hospitals.  
Although the principal security behind these bonds may vary, many provide 
additional security in the form of a debt service reserve fund whose money 
may be used to make principal and interest payments on the issuer's 
obligations.  Housing finance authorities have a wide range of security,
including  partially or fully insured mortgages,   rent subsidized and/or 
collateralized mortgages, and/or the net revenues from housing or other 
public projects.  Some authorities are provided further security in
the form of a state's assurance (although without obligation) to make up 
deficiencies in the debt service reserve fund.

       Industrial development bonds are in most cases revenue bonds and are 
issued by or on behalf of public authorities to raise money to finance 
various privately-operated facilities for business, manufacturing, housing, 
sports, and pollution control.  These bonds are also used to finance public
facilities such as airports, mass transit systems, ports, and parking.  The 
payment of the principal and interest on such bonds depends solely on the 
ability of the facility's user to meet its financial obligations and the 
pledge, if any, of the real and personal property so financed as security 
for such payment.  The Fund will not purchase industrial development bonds 
to the extent that the interest paid by particular bonds is not excluded 
from gross income for federal income tax purposes pursuant to the Tax Reform
Act of 1986.

       There may, of course, be other types of municipal securities that 
become available which are similar to the foregoing described municipal 
securities in which the Fund may invest.

Other Municipal Securities:

       Variable or floating rate demand notes ("VRDN's") are tax-exempt 
obligations which contain a floating or variable interest rate adjustment 
formula and an unconditional right of demand to receive payment of the 
unpaid principal balance plus accrued interest upon a short notice period 
prior to specified dates, either from the issuer or by drawing on a bank 
letter of credit, a guarantee or insurance issued with respect to such 
instrument.  The interest rates are adjustable, at intervals ranging from 
daily to up to six months, to some prevailing market rate for similar 
investments, such adjustment formula being  calculated to maintain the 
market value of the VRDN at approximately the par value of the VRDN
upon the adjustment date.  The adjustments are typically based upon the 
prime rate of a bank or some other appropriate interest rate adjustment 
index.

       The Fund will decide which variable or floating rate demand instruments 
it will purchase in accordance with procedures prescribed by the Trust's Board 
of Trustees to minimize credit risks. Any VRDN must be of high quality as 
determined by the Board of Trustees, with respect to both its long-term
and short-term aspects, except that where credit support for the instrument 
is provided even in the event of default on the underlying security, the 
Fund may rely only on the high quality character of the short-term aspect of
the demand instrument, i.e., the demand feature.  A VRDN which is unrated must 
have high quality characteristics similar to those rated in accordance with 
policies and guidelines determined by the Trust's Board of Trustees.  If the
quality of any VRDN falls below the high quality level required by the Board 
of Trustees, the Fund must dispose of the instrument within a reasonable 
period of time by exercising the demand feature or by selling the VRDN in 
the secondary market, whichever is believed by the Investment Manager to be 
in the best interests of the Fund and its shareholders.

       The Fund may also invest in VRDN's in the form of participation 
interests ("Participating VRDN's") in variable or floating rate tax-exempt 
obligations held by a financial institution, typically a commercial bank 
("institution").  Participating VRDN's provide the Fund with a specified 
undivided interest (up to 100%) of the underlying obligation and the right to 
demand payment of the unpaid principal balance plus accrued interest on the 
Participating VRDN's from the institution upon a specified number of days' 
notice. In addition, the Participating VRDN is backed by an irrevocable
letter of credit or guarantee of the institution. The Fund has an undivided 
interest in the underlying obligation and thus participates on the same basis
as the institution which typically retains fees out of the interest paid on 
the obligation for servicing the obligation, providing the letter of credit 
and issuing the repurchase commitment.

       The Fund may purchase from banks, brokers or dealers, or other financial
institutions, specified municipal securities with puts.  A "put" is a right to 
sell a defined underlying security within a specified period of time and at a 
specified exercise price, which may be sold only with the underlying security.
 A "standby commitment" is a put that entitles the holder to achieve same-day 
settlement and to receive an exercise price equal to the amortized cost of the
underlying security plus accrued interest, if any, at the time of exercise.

       There are diversification requirements with respect to puts which may be
acquired by the Fund, to insure that the Fund's liquidity will not be impaired 
by relying too heavily upon the same institution or a group of institutions.  
For purposes of the diversification requirements, a put will be considered to 
be from the institution to which the Fund must look for payment of the 
exercise price.  In the case of a standby commitment, the put would be from 
the institution that has agreed to repurchase the underlying security, while
in the case of a demand feature, the put would be from the party that has
provided a letter of credit or other credit facility to insure payment of 
the exercise price.  The diversification limitations discussed in the 
Prospectus are applied to the securities subject to puts from the same 
institution and not to the puts themselves.

       A standby commitment may not be used to affect the Fund's valuation 
of the municipal security underlying the commitment.  Any consideration paid 
by the Fund for the standby commitment, whether paid in cash or by paying 
a premium for the underlying security, which increases the cost of the 
security and reduces the yield otherwise available from the same security, 
will be accounted for by the Fund as unrealized depreciation until the 
standby commitment is exercised or expires. 

       Management understands that the Internal Revenue Service (the "Service")
has issued a revenue ruling to the effect that, under specified circumstances, 
a registered investment company will be the owner of tax-exempt municipal 
obligations acquired subject to a put option.  The Service has also issued 
private letter rulings to certain taxpayers (which do not serve as precedent 
for other taxpayers) to the effect that tax-exempt interest received by a 
regulated investment company with respect to such obligations will be 
tax-exempt in the hands of the company and may be distributed to its 
shareholders as exempt-interest dividends. The Service has subsequently 
announced that it will not ordinarily issue advance ruling letters as to 
the identity of the true owner of property in cases involving the sale of
securities or participation interests therein if the purchaser has the right 
to cause the security, or the participation interest therein, to be purchased
by either the seller or a third party.  The Fund intends to take the position
that it is the owner of any municipal obligations acquired subject to a 
standby commitment or other put and that tax-exempt interest earned with 
respect to such municipal obligations will be tax-exempt in its hands.  
There is no assurance that standby commitments will be available to the
Fund nor has the Fund assumed that such commitments would continue to be 
available under all market conditions.

       The Fund may also purchase escrow secured bonds, which are created 
when an issuer refunds in advance of maturity (or pre-refunds) an outstanding
bond issue which is not immediately callable and it becomes necessary or 
desirable to set aside funds for redemption of the bonds at a future date.  
In an advance refunding the issuer will use the proceeds of a new bond issue
to purchase high grade interest-bearing debt securities which are then 
deposited in an irrevocable escrow account held by a trustee bank to secure 
all future payments of principal and interest of the advance refunded bond. 
Escrow secured bonds will often receive a triple A rating from the major 
rating services.

       U.S. Government obligations which may be owned by the Fund are issued by
the U.S. Treasury and include bills, certificates of indebtedness, notes and 
bonds, or are issued by agencies and instrumentalities of the U.S. Government
and backed by the full faith and credit of the U.S. Government.

       Certificates of deposit are short-term obligations of commercial banks. 
Commercial paper are promissory notes issued by municipalities or corporations 
in order to finance their short-term credit needs.

REPURCHASE AGREEMENTS

       The Fund may invest its assets in eligible U.S. Government securities 
and concurrently enter into repurchase agreements with respect to such 
securities.  Under such agreements, the seller of the securities agrees to 
repurchase such securities at a mutually agreed upon time and price.  The
repurchase price may be higher than the purchase price, the difference being 
income to the Fund, or the purchase and repurchase prices may be the same, 
with interest at a stated rate due to the Fund together with the repurchase 
price upon repurchase.  In either case, the income to the Fund is unrelated 
to the interest rate on the U.S. Government securities. such repurchase 
agreements will be made only with member banks of the federal reserve system 
and primary government securities dealers whose creditworthiness has been 
evaluated as satisfactory by the Investment Manager in accordance with
guidelines adopted by the Trust's Board of Trustees.  The Fund will not 
generally enter into repurchase agreements with more than seven days to 
maturity if, as a result, more than 5% of the value of the Fund's total 
assets would be invested in such repurchase agreements.

       For purposes of the Investment Company Act of 1940 (the "1940 Act"), a 
repurchase agreement is deemed to be a loan from the Fund to the seller of the
U.S. Government securities subject to the repurchase agreement.  It is not 
clear whether a court would consider the U.S. Government securities
acquired by the Fund subject to a repurchase agreement as being owned by the
Fund or as being collateral for a loan by the Fund to the seller.  In the 
event of the commencement of bankruptcy or insolvency proceedings with 
respect to the seller of the U.S. Government securities before its 
repurchase under a repurchase agreement, the Fund may encounter delays and 
incur costs before being able to sell the securities.  Delays may involve 
loss of interest or a decline in price of the U.S. Government securities.  
If a court characterizes the transaction as a loan and the Fund has not 
perfected a security interest in the U.S. Government securities, the Fund 
may be required to return the securities to the seller's estate and be 
treated as an unsecured creditor of the seller.  As an unsecured creditor, 
the Fund would be at the risk of losing some or all of the principal and 
income involved in the transaction.  As with any unsecured debt instrument 
purchased for the Fund, the Investment Manager seeks to minimize the risk of
loss through repurchase agreements by analyzing the creditworthiness of the 
obligor, in this case the seller of the U.S. Government securities.

       Apart from the risk of bankruptcy or insolvency proceedings, there is 
also the risk that the seller may fail to repurchase the securities.  
However, the Fund will always receive as collateral for any repurchase 
agreement securities, the market value of which is equal to at least 100% 
of the amount invested by the Fund plus accrued interest, and the Fund will 
make payment against such securities only upon account of its Custodian.  If 
the market value of the U.S. Government securities subject to the repurchase
agreement becomes less than the repurchase price (including interest), the 
Fund will direct the seller of the U.S. Government securities to deliver 
additional securities so that the market value of all securities subject to 
the repurchase agreement will equal or exceed the repurchase price plus 
accrued interest.  It is possible that the Fund will be unsuccessful in 
seeking to impose on the seller a contractual obligation to deliver 
additional securities.

INVESTMENT RESTRICTIONS

       The following policies and investment restrictions have been adopted 
by the Fund and (unless otherwise noted) are fundamental and cannot be 
changed without the affirmative vote of a majority of the Fund's 
outstanding voting securities as defined in the 1940 Act.  The Fund may not:

1.  As of the last day of each fiscal quarter, have more than 25% of its total 
assets invested in the securities of any one issuer (other than the U.S. 
Government and its agencies and instrumentalities), or, with respect to at 
least 50% of the Fund's total assets, (a) have more than 5% of the total 
assets of the Fund invested in any one such issuer or (b) own more than 
10% of the outstanding voting securities or any one issuer.

2.  Make loans to others, except (a) through the purchase of debt securities 
in accordance with its investment objective and policies, and (b) to the 
extent the entry into a repurchase agreement is deemed to be a loan.

3.  (a)     Borrow money, except temporarily for extraordinary or emergency 
purposes from a bank and then not in excess of 25% of its total net assets 
(at the lower of cost or fair market value).  Any such borrowing will be 
made only if immediately thereafter there is an asset coverage of at least 
300% of all borrowings, and no additional investments may be made while any
such borrowings are in excess of 5% of total assets.

    (b)     Mortgage, pledge or hypothecate any of its assets except in 
connection with any such borrowings.

4.  Purchase securities on margin, sell securities short, participate on a 
joint or joint and several basis in any securities trading account, or 
underwrite securities except insofar as the Fund may be technically deemed 
an underwriter under the federal securities laws in connection with the 
disposition of portfolio securities. (This restriction does not preclude 
the Fund from obtaining such short-term credit as may be necessary for the 
clearance of purchases and sales of its portfolio securities.)

5.  Buy or  sell interests in oil, gas or mineral exploration or development 
programs, or real estate, provided that this limitation shall not prohibit 
the purchase  of municipal and other debt securities secured by real estate 
or interests therein.

6.  Purchase or hold securities of any issuer, if, at the time of purchase or 
thereafter, any of the Trustees or officers of the Trust or the Fund's 
Investment Manager owns beneficially more than 1/2 of 1%, and all such 
Trustees or officers holding more than 1/2 of 1% together own beneficially 
more than 5%, of the issuer's securities.

7.  Purchase or sell common stocks, preferred stocks, warrants or other equity 
securities, commodities or commodity contracts, or futures contracts, or 
invest in put, call, straddle or spread options, except that the Fund may
purchase, hold and dispose of "obligations with puts attached" in accordance
with its investment policies.

8.  Invest in securities of other investment companies (except as they 
may be acquired as part of a merger, consolidation or acquisition of 
assets) which would result in the Fund (i) owning more than 3% of the 
total outstanding voting stock of another registered investment company; 
(ii) investing more than 5% of its total assets in the securities of a 
single registered investment company; or (iii) investing more than 10% of 
its total assets in the securities (other than treasury stock) of registered 
investment companies. (This is an operating policy which may be changed upon 
notice to shareholders.)

9.  Invest, in the aggregate, more than 10% of its assets in securities with 
legal or contractual restrictions on resale, securities which are not readily
marketable, and repurchase agreements with more than seven days to maturity.

10. Invest in any issuer for the purposes of exercising control or management.

11. Issue senior securities, as identified in the 1940 Act,  except that this 
restriction shall not be deemed to prohibit the Fund from (a) making any 
permitted borrowings, mortgages or pledges, or (b) entering  into repurchase
transactions.

       If a percentage restriction is adhered to at the time of investment, 
a subsequent increase or decrease in the percentage resulting from a change 
in values or assets will not constitute a violation of that restriction.


                     DISTRIBUTIONS AND TAX INFORMATION

DISTRIBUTIONS:

       The Fund declares dividends from net investment income daily and pays
such dividends on a monthly basis as stated in its Prospectus.  The Fund's 
policy is to declare as dividends 100% of its net investment income during 
each calendar year.  The Fund will also declare a distribution of net
realized long-term and undistributed short-term capital gains, if any, 
shortly after the Fund's fiscal year-end, although an additional 
distribution may be made in December if necessary to avoid federal excise
tax.

TAX INFORMATION:

Federal Taxation

       The Fund has elected to be treated as a regulated investment company 
under Subchapter M of the Internal Revenue Code of 1986, as amended (the 
"Code") and qualified as such for its fiscal year ended September 30, 1996.
It intends to continue to so qualify, which requires compliance with
certain requirements regarding the source of its income, diversification 
of its assets, and timing of its distributions.  The Fund's policy is to 
distribute to its shareholders all of its investment company taxable income, 
its net tax-exempt income, and any net realized capital gains for each fiscal
year in a manner which complies with the distribution requirements of the 
Code, so that the Fund will not be subject to any Federal income or excise 
taxes.


       A regulated investment company qualifying under Subchapter M of the 
Code is required to distribute to its shareholders at least 90% of its 
tax-exempt net investment income and at least 90% of its taxable net 
investment income (including net short-term capital gains), if any, and is 
not subject to federal income tax to the extent that it distributes annual 
taxable net investment income and net realized capital gains in the manner 
required under the Code.

       The Fund will be subject to a 4% nondeductible annual excise tax on 
amounts required to be but not distributed under a prescribed formula.  The
formula requires payment to shareholders during a calendar year of 
distributions representing at least 98% of the Fund's ordinary income for 
the calendar year (including investment company income and net capital 
gains, and excluding gains and losses from the sale or exchange of capital 
assets and the dividends-paid deductions) and at least 98% of the excess of 
its capital gains over capital losses realized during the one-year period 
ending October 31 during such year.

       Subchapter M of the Code permits the character of tax-exempt 
dividends distributed by a regulated investment company to flow through 
as tax-exempt interest to its shareholders, provided that at least 50% of 
the value of its assets at the end of each quarter of its taxable year is 
invested in state, municipal and other obligations, the interest on which 
is exempt under Section 103(a) of the Code.  The Fund intends to satisfy 
this 50%  requirement in order to permit its distributions of tax-exempt 
interest to be treated as such for federal income tax purposes in the hands 
of the shareholders.  Distributions to shareholders of tax-exempt interest 
earned by the Fund for the taxable year are therefore not subject to
federal income tax, although they may be subject to the individual or 
corporate alternative minimum taxes described below.  A portion of 
original issue discount relating to stripped municipal bonds and
their coupons may be treated as taxable income under certain circumstances.

       Distributions of net investment company income, including the excess of 
net short-term capital gains over net long-term capital losses, are taxable to 
shareholders as ordinary income.  Distributions of the excess of net long-term 
capital gain over net short-term capital loss are taxable to shareholders as 
long-term capital gain, regardless of the length of time the shares of the 
Fund have been held by such shareholders.  Such distributions are not 
eligible for the dividends received deduction.  Any loss realized upon the 
redemption of shares within six months from the date of their purchase will 
be disallowed to the extent of tax-exempt dividends received during such 
period or will be treated as a long-term capital loss to the extent of any 
amounts treated as distributions of long-term capital gain during such 
six-month period.

       If any net realized long-term capital gains in excess of net realized 
short-term capital losses are retained by the Fund for reinvestment, 
requiring federal income taxes to be paid thereon by the Fund, the Fund 
will elect to treat such capital gains as having been distributed to 
shareholders.  As a result, shareholders will report such capital gains as 
long-term capital gains, and will be able to claim their share of federal 
income taxes paid by the Fund on such gains as a credit against their own 
federal income tax liability, and will be entitled to increase the adjusted 
tax basis of their Fund shares by the difference between their pro rata 
share of such gains and their tax credit.

       Distributions of any net investment company taxable income and net 
realized capital gains will be taxable as described above, whether received 
in shares or in cash.  Shareholders electing to receive distributions in the
form of additional shares will have a cost basis for federal income tax 
purpose in each share so received equal to the net asset value of a share 
on the reinvestment date.

       All distributions of taxable and tax-exempt income and net realized 
capital gain, whether received in shares or in cash, must be reported by
shareholders on their federal income tax returns.

       Interest on indebtedness incurred by shareholders to purchase or carry 
shares of the Fund will not be deductible for federal income tax purposes.  
Under rules used by the Internal Revenue Service to determine when borrowed 
funds are used for the purpose of purchasing or carrying particular assets,
the purchase of shares may be considered to have been made with borrowed 
funds even though the borrowed funds are not directly traceable to the 
purchase of shares.

       Under the federal income tax law, the Fund will be required to report to
the Internal Revenue Service all distributions of taxable income and capital 
gains as well as gross proceeds from the redemption or exchange of Fund 
shares, except in the case of exempt shareholders, which include most 
corporations.  Pursuant to the backup withholding provisions of Section 3406 
of the Code, distributions of any taxable income and capital gains and 
proceeds from the redemption of Fund shares may be subject to withholding of 
federal income tax at the rate of 31% in the case of nonexempt shareholders 
who fail to furnish the Fund with their taxpayer identification numbers and 
with required certifications regarding their status under the federal income 
tax law or if the Fund is notified by the Internal Revenue Service or a 
broker that the number furnished by the shareholder is incorrect or that the 
shareholder is subject to withholding due to a failure to report all interest
and dividend income.  Under a special exception, distributions made by the 
Fund will not be subject to backup withholding if the Fund reasonably
estimates that at least 95% of all such distributions will consist of 
tax-exempt dividends.  If the withholding provisions are applicable, any 
such distributions and proceeds, whether taken in cash or reinvested in 
additional shares, will be reduced by the amounts required to be withheld.  
Corporate shareholders should certify their exempt status in order to avoid 
possible erroneous application of backup withholding.

       Up to 85% of an individual's social security or tier I railroad 
retirement benefits may be included in federal taxable income for benefit 
recipients whose adjusted gross income (including income from tax-exempt 
sources such as tax-exempt bonds and the Fund) plus 50% of their benefits 
exceeds certain base amounts.  Income from the Fund is still tax-exempt to
the extent described in the Prospectus; it is only included in the 
calculation of whether a recipient's income exceeds certain established 
amounts.

       Section 147(a) of the Code prohibits exemption from taxation of 
interest on certain governmental obligations to persons who are "substantial 
users" (or persons related thereto) of facilities financed by such 
obligations.  The Fund has not undertaken any investigation as the users of 
the facilities financed by tax-exempt bonds in its portfolio.

       Federal tax legislation enacted in 1986 included several provisions that
may affect the supply of, and the demand for, tax-exempt bonds, as well as the 
tax-exempt nature of interest paid thereon.  For example:

    (i)     Interest on certain private activity bonds issued after August 15, 
1986 (or, in certain cases, on or after September 1, 1986) is generally not 
exempt from regular tax, although it might have been exempt under prior law.
These include bonds the proceeds of which are used to finance sports
facilities, convention facilities, industrial parks, and nuclear waste 
disposal facilities; 

    (ii)    Interest on all private activity bonds issued on or after August 8,
1986 (or, in certain cases, September 1, 1986) other than qualified Section 
501(c)(3) bonds or refundings of bonds originally issued before such dates 
is subject to the individual or corporate alternative minimum tax;

    (iii)   Interest on all tax-exempt bonds, regardless of when issued, 
constitutes a tax preference item subject to the corporate alternative 
minimum tax because 50% of the difference between pre-tax adjusted book 
income and alternative minimum taxable income or 75% of the difference 
between adjusted current earnings and alternative minimum taxable income 
is subject to the corporate alternative minimum tax; and

    (iv)    Due to the substantial number and range of requirements to be 
satisfied by tax-exempt bonds in the future, the risk of retroactive 
revocation of the tax-exempt status of bonds due to acts or omissions 
on the part of issuers or conduit borrowers after the date of issuance 
will in general be greater than under prior law but will vary for different 
types of bonds.

       The foregoing discussion of U.S. federal income tax law relates solely 
to the application of that law to U.S. persons, i.e., U.S. citizens and 
residents and U.S. domestic corporations, partnerships, trusts and estates.  
Each shareholder who is not a U.S. person should consider the U.S. and 
foreign tax consequences of ownership of shares of the Fund, including the 
possibility that such a shareholder may be subject to a U.S. withholding 
tax at a rate of 30% (or at a lower rate under an applicable income tax
treaty) on amounts constituting ordinary income received by such persons.

State Taxation

       The Hawaii Department of Taxation, in an opinion letter issued to 
the Fund, has indicated that income received by the Fund, as a regulated 
investment company under the Code, and distributed to shareholders who are 
subject to Hawaii income taxation in compliance with the Code, will
be treated for Hawaii income tax purposes in the same manner as though it 
were received by the shareholders directly from the issuer.  The Hawaii 
income tax treatment of dividends and distributions of the Fund will, 
therefore, depend on the source of such dividends.
 
       Hawaii income tax law provides that interest paid with respect to 
obligations issued by the State of Hawaii, including any political 
subdivision, agency or instrumentality thereof, shall be treated by 
Hawaiian recipients thereof as items of interest excludable from income for 
Hawaii income tax purposes.  Hawaii also does not tax interest where 
prohibited by federal law, as is the case with interest derived from 
obligations of U.S. possessions, including Puerto Rico, Guam, and the 
Virgin Islands.

       Therefore, investment income of the Fund derived  from  Hawaii 
obligations and obligations of the U.S. Government and certain of its 
possessions, when distributed to individuals, estates, trusts and 
corporations subject to Hawaii income taxation, will not be required to 
be included in the personal or corporate Hawaii income tax of such 
shareholders.  Dividends derived from other sources and capital gains 
distributions will be taxable to Hawaii shareholders under the Hawaii 
income tax law.

General

       Each distribution by the Fund is accompanied by a brief explanation 
of the form and character of the distribution.  In January of each year the
Fund will issue to each shareholder a statement of the federal income tax 
status of all distributions, including a statement of the percentage of the 
prior calendar year's distributions which the Fund has designated as tax 
exempt, and the percentage of such tax-exempt distributions treated as a 
tax-preference item for purposes of the alternative minimum tax.

       Shareholders should consult their tax advisers about the application 
of the provisions of tax law described in this Statement of Additional 
Information in light of their particular tax situations.

                           TRUSTEES AND OFFICERS

       The Trustees of the Trust serve for an indefinite term.  The Trustees 
are responsible for the overall management of the Fund, including general 
supervision and review of its investment activities.  The Trustees, in turn, 
elect the officers of the Trust, who are responsible for administering the
day-to-day operations of the Trust and the Fund.  The addresses of the 
current Trustees and executive officers are set forth below.

Ernest W. Albrecht - 1010 Wilder Avenue #802, Honolulu, Hawaii  96822.

Gail A. Chew - 50 Bates Street #G, Honolulu, Hawaii  96817.

Ronald E. Kent* - 210 Ward Avenue, Suite 129, Honolulu, Hawaii  96814.

Karen T. Nakamura - 3160 Waialae Avenue, Honolulu, Hawaii  96816.

Dianne J. Qualtrough* - 210 Ward Avenue, Suite 129, Honolulu, Hawaii  96814.

Kim F. Scoggins - 220 South King Street, Suite 1806, Honolulu, Hawaii  96813

David Walker - 4611 Kilauea Avenue, Honolulu, Hawaii  96816.
__________
*   Mr. Kent and Ms. Qualtrough are "interested persons" of the Trust.

    The Trustees of the Fund who are not affiliated with the Fund's Investment 
Manager receive $100.00 for each meeting attended.  The officers of the Fund 
receive no compensation directly from the Fund for performing the duties of 
their offices.


    As of November 30, 1996, the Trustees and officers of the Trust as a 
group owned less than 1% of the outstanding shares of the Fund.


                     
                          MANAGEMENT OF THE FUND

    The following information supplements, and should be read in con unction
with, the section in the Fund's prospectus entitled "Management of the Fund".

Investment Manager

    The Investment Manager serves as the Fund's Investment Manager pursuant 
to an Investment Management Agreement with the Fund which was first approved
by the Board of Trustees, including those Trustees who are not "interested 
persons" (as defined in the 1940 Act) of the Trust or the Investment Manager 
(the "Independent Trustees"), on October 29, 1992, and by a majority of the 
Fund's outstanding shares at a special meeting of shareholders held on 
January 7, 1993.  The Investment Management Agreement continues in effect 
if approved annually by (i) the Board of Trustees of the Trust, or (ii) the 
vote of a majority of the Fund's outstanding voting securities (as defined 
in the 1940 Act), provided that in either event the continuance also is 
approved by a majority of the Independent Trustees, cast in person at a 
meeting called for the purpose of voting on such approval.  The Investment
Management Agreement was last approved by the Board of Trustees of the Trust,
including a majority of the Independent Trustees, on October 31, 1996.  The 
Investment Management Agreement is terminable without penalty on 60 days' 
written notice, by the Board of Trustees of the Trust, by vote of the 
holders of a majority of the Fund's shares, or by the Investment Manager.  
The Investment Management Agreement will terminate automatically in the 
event of its assignment (as defined in the 1940 Act).

    The Investment Management Agreement provides that the Investment 
Manager will not be liable to the Trust or any shareholder for any act or 
omission in connection with its services to the Trust, in the absence of 
willful misfeasance, bad faith, gross negligence or reckless disregard of 
its obligations or duties under the Agreement.

    The Investment Manager, Leahi Management Company, Inc., is a Hawaii 
corporation.  Ronald E. Kent is the principal shareholder and President of 
the Investment Manager.  Dianne J. Qualtrough is the Vice President of the 
Investment Manager and Portfolio Manager of the Fund.

    The use of the name "Leahi" by the Trust and the Fund is pursuant to a 
license granted by the Investment Manager, and in the event the Investment 
Management Agreement with the Fund is terminated, the Investment Manager 
has reserved the right to require the Trust to amend its Declaration
of Trust to remove the reference to the name "Leahi" and to cease using 
such name in the name of the Fund.

    For the fiscal year ended September 30, 1994, the Investment Manager was 
paid $219,675, no part of which was waived. Total expenses paid by the Fund 
for the fiscal year ended September 30, 1994, amounted to 0.85% of average 
net assets. For the fiscal year ended September 30, 1995, the Investment
Manager was paid $214,800, no part of which was waived. Total expenses 
paid by the Fund for the fiscal year ended September 30, 1995, amounted 
to .83% of average net assets. For the fiscal year ended September 30, 
1996, the Investment Manager was paid $233,778, no part of which was waived. 
Total expenses paid by the Fund for the fiscal year ended September 30, 1996,
amounted to .85% of average net assets.


                    EXECUTION OF PORTFOLIO TRANSACTIONS

    Under the Investment Management Agreement, the selection of brokers and 
dealers to execute transactions is made by the Investment Manager in 
accordance with criteria set forth in the Investment Management Agreement 
and any directions which the Trustees may give.  Since most purchases made
by the Fund are principal transactions at net prices, the Fund incurs little 
or no brokerage commissions. The Fund will not purchase securities on a 
principal basis from any broker-dealer which is affiliated with the Fund or 
the Investment Manager.

    The Fund deals directly with the selling or purchasing principal or market 
maker without incurring charges for the services of a broker on its behalf 
unless it is determined that a better price or execution may be obtained by 
utilizing the services of a broker.  Purchases from dealers include a spread
between the bid and asked price and purchases of portfolio securities from 
underwriters include a commission or concession paid by the issuer to the 
underwriter.  The Fund seeks to obtain prompt execution of orders at the 
most favorable net price.  Transactions may be directed to dealers for 
services rendered by such dealers in the execution of orders or in return 
for the Investment Manager's receipt of special research and statistical 
information which the Investment Manager may lawfully and appropriately 
use in its investment advisory capacities.  It is not possible to place a 
dollar value on the special executions or on the research services received 
by the Investment Manager from dealers effecting transactions in portfolio 
securities.  The allocation of transactions in order to obtain additional 
research services permits the Investment Manager to supplement its own 
research and analysis activities and to obtain the views and information of
individuals and research staffs of other securities firms.  Provided
that the best execution is obtained, sales of Fund shares may also be 
considered as a factor in the selection of broker-dealers to execute the 
Fund's portfolio transactions.  For the fiscal years ended 1994, 1995 and 
1996 the Fund paid no brokerage commissions.

    If purchases or sales of securities of the Fund and one or more other 
investment companies or clients supervised by the Investment Manager (or any 
of its affiliates) are considered at or about the same time, transactions in 
such securities will be allocated among the several investment companies and
clients in a manner deemed equitable to all by the Investment Manager, taking
into account the respective sizes of the entities and the amount of 
securities to be purchased or sold.  It is possible that in some cases this 
procedure could have a detrimental effect on the price or volume of the 
security so far as the Fund is concerned.  In other cases, however, it is 
possible that the ability to participate in volume transactions and to 
negotiate lower commissions will be beneficial to the Fund.


              ADDITIONAL PURCHASE AND REDEMPTION INFORMATION

    The Trust reserves the right in its sole discretion (i) to suspend the 
continued offering of the Fund's shares, (ii) to reject purchase orders in 
whole or in part when, in the judgment of the Investment Manager, such 
rejection is in the best interest of the Fund, and (iii) to reduce or waive 
the minimum for initial and subsequent investments for certain fiduciary 
accounts or under circumstances where certain economics can be achieved in 
sales of the Fund's shares.

    Payments to shareholders for shares of the Fund redeemed directly from 
the Fund will be made as Promptly as possible but no later than seven days 
after receipt by the Fund's Transfer Agent of the written request in proper 
form, with the appropriate documentation as stated in the Prospectus, except
that the Fund may suspend the right of redemption or postpone the date of 
payment during any period when (a) trading on the New York Stock Exchange 
is restricted as determined by the securities and Exchange Commission 
("SEC") or such Exchange is closed for other than weekends and holidays; 
(b) an emergency exists as determined by the SEC making disposal of portfolio
securities or valuation of net assets of the Fund not reasonably practicable;
or (c) for such other period as the SEC may permit for the protection of the 
Fund's shareholders.  At various times, the Fund may be requested to redeem 
its shares for which it has not yet received good payment.  In this 
circumstance, the Fund may delay the mailing of redemption checks until the 
payment has been collected for the purchase of such shares.

    The Fund intends to pay cash (U.S. dollars) for all shares redeemed, but 
under abnormal conditions which make payment in cash unwise, the Fund may 
make payment wholly or partly in securities with a current market value 
equal to the redemption price.  In such case an investor may incur brokerage 
costs in converting such securities to cash.  The Fund has elected to be 
governed by the provisions of Rule 18f-1 under the 1940 Act, which contains 
a formula for determining the redemption amounts that must be paid in cash.

    The value of shares on redemption may be more or less than the investor's 
cost, depending upon the market value of the Fund's portfolio securities at 
the time of redemption.


                       DETERMINATION OF SHARE PRICE

    As noted in the Prospectus, the net asset value and offering price of 
shares of the Fund will be determined once daily as of the close of trading 
on the New York Stock Exchange, on each day such Exchange is open for 
trading.  It is expected that the Exchange will be closed on Saturdays and 
Sundays and on New Year's Day, Presidents' Day, Good Friday, Memorial Day, 
Independence Day, Labor Day, Thanksgiving Day, and Christmas Day . The Fund 
does not expect to determine the net asset value of its shares on any day 
when the Exchange is not open for trading even if there is sufficient 
trading in its portfolio securities on such days to materially affect the 
net asset value per share.

    The net asset value per share of the Fund is calculated as follows: all 
liabilities incurred or accrued are deducted from the valuation of total 
assets (as described in the Prospectus); the resulting net assets are 
divided by the number of shares of the Fund outstanding at the time of the 
calculation and the result (adjusted to the nearest cent) is the net asset 
value per share.


                  PROMOTION AND MARKETING OF FUND SHARES

    The Fund has adopted a plan (the "Plan"), pursuant to Rule 12b-1 under 
the 1940 Act, whereby it may reimburse the Investment Manager each month up
to a maximum of 0.25% per annum of its average daily net assets for actual 
expenses incurred in the promotion and marketing of the Fund's shares.  The
basic terms of the Plan are set forth in the Prospectus.

    The Board of Trustees has determined that a continuous cash flow resulting 
from the sale of new shares is necessary and appropriate to enable the Fund to 
meet redemptions and to take advantage of buying opportunities without having 
to make unwarranted liquidations of portfolio securities.  Because the Fund 
imposes no sales charge, the Board of Trustees determined that it would 
benefit the Fund to have additional monies available for the promotion and 
marketing activities undertaken on behalf of the Fund by the Investment 
Manager in connection with the continuous sale of the Fund's shares.  The 
Board of Trustees, including the Trustees who are not interested persons as 
defined in the 1940 Act, concluded that in the exercise of their reasonable 
business judgment and in light of their fiduciary duties, there is a
reasonable likelihood that the Plan will benefit the Fund and its shareholders.

    The Plan covers not only reimbursements for expenses incurred in the 
promotion and marketing activities with respect to the Fund's shares, but 
also payments pursuant to the Investment Management Agreement and 
Distribution Agreement and any other payments made by the Fund in the 
ordinary course of its business to the extent such payments, although 
primarily intended to cover operational and not promotion-related activities,
may be deemed primarily intended to result in the sale of the Fund's shares,
within the context of Rule 12b-1 under the 1940 Act.  The costs and 
activities, the payment of which is intended to be within the scope of the 
Plan if deemed to be primarily intended to result in the sale of the
Fund's shares may include, but are not limited to, the costs of preparation 
and mailing of all required reports and notices to shareholders, prospectuses 
and proxy materials; all fees and expenses relating to the qualification 
of the Fund and/or its shares under the Securities Act of 1933 and the 
1940 Act; all costs in preparation and mailing of confirmations of shares 
sold or redeemed, reports of share balances, and responding to telephone 
or mail inquiries of investors or prospective investors; and payments to
financial institutions, advisers, or other firms.

    As stated in the Prospectus, the Plan permits the Investment Manager 
to receive reimbursement each month for actual expenses incurred in 
connection with the promotion and marketing of the Fund shares and permits 
the Investment Manager to include as part of such expenses for which is 
received reimbursement under the Plan a pro rata portion of its overhead 
expenses attributable to such activities.  These overhead expenses include 
leases, communications, salaries, training, supplies, photocopying and
any other category of the Investment Manager's expenses attributable to the 
promotion and marketing activities undertaken by the Investment Manager with 
respect to the Fund's shares.

    To the extent promotion and marketing expenses of the Investment Manager 
covered by the Plan in any one year are not fully reimbursed because they 
exceed 0.25% per annum of the Fund's average daily net assets, the Plan 
permits the Investment Manager to carry forward such expenses (without
carrying charge) for a maximum of three years.  Reimbursement for expenses 
under the Plan will be made on a "first -in, first-out" basis.  To the 
extent the amount permitted to be paid under the Plan exceeds the Investment 
Manager's reimbursable expenses (including those carried forward from prior
years), the amount receivable by the Investment Manager under the Plan will 
be reduced for that year so as not to exceed the level of Investment 
Manager's actual expenses.

    The Plan was last renewed for the an additional year on October 31, 1996, 
and must be renewed annually by the Board of Trustees, including a majority of
the Independent Trustees, cast in person at a meeting called for that purpose.
It is also required that the selection and nomination of such Trustees who are
not interested persons (should any election be necessary) be made by the 
current Trustees who are not interested persons.  The Plan and any marketing 
or service agreement entered into pursuant to the Plan may be terminated at 
any time, without any penalty, on 60 days' written notice, by such Trustees,
by the Investment Manager, or by vote of a majority of the Fund's outstanding
shares (as defined in the 1940 Act).  Any dealer or other firm which enters 
into a marketing or service agreement pursuant to the Plan may also terminate
such marketing or services agreement at any time upon written notice to the 
other party.  The Plan will terminate automatically upon termination of the 
Investment Management Agreement.

    The Plan and any related marketing or service agreement may not be amended
to increase materially the amount spent for promotion and marketing without 
approval by a majority of the Fund's outstanding shares, and all such 
material amendments to the Plan or any related marketing or service agreement
also must be approved by the Trustees who are not interested persons, cast 
in person at a meeting called for the purpose of voting on any such amendment.

    The Investment Manager is required to report in writing to the Trustees at
least quarterly on the amounts and purpose of any payment made under the Plan 
and any related marketing or service agreement, as well as to furnish the 
Trustees with such other information as may reasonably be requested
in order to enable the Trustees to make an informed determination of whether
the Plan should be continued.

    For the fiscal year ended September 30, 1996, the expenses incurred by the 
Investment Manager which were reimbursable by the Fund pursuant to the Plan 
were:

<TABLE>
<S>                                <C>

Advertising                        $    2,250
Distribution                            6,070
Printing                                  416
Promotion and Marketing                   560

                    Total          $    9,296
</TABLE>

          Reimbursements  of $10,791 and $17,617 were made by the Fund to the 
Investment Manager for 1993 and 1994 carry forwards  stated under the Plan.  
The Investment Manager carried forward $15,800 from the 1995 fiscal year, as 
permitted under the Plan.

Distribution Agreement

          The Fund has entered into a Distribution Agreement with Linsco/
Private Ledger Corp. (the "Distributor") which provides that the Distributor 
is the principal distributor of the shares of the Fund.  The Agreement is 
renewable annually by the Trust's Board of Trustees or by vote of a majority 
of the Fund's outstanding shares, and in either event by vote of a majority 
of the Trustees who are not interested persons of the Distributor or the 
Trust.  The Agreement may be terminated on 60 days' notice by either party, 
and is automatically terminated upon assignment.

          The Distributor is responsible for certain of the expenses of 
distribution of the Fund's shares, including advertising expenses, costs 
of printing sales material and prospectuses used to offer shares to the 
public, and expenses of preparing and printing amendments to the Trust's 
registration statement necessitated solely by the activities of the 
Distributor.  These expenses may be paid or reimbursed by the Investment 
Manager, and are included in the expenses eligible for reimbursement by
the Fund under the Plan.

          The branch office of the Distributor located in Honolulu, Hawaii 
will be the office primarily responsible for the sale of Fund shares.

          The Distribution Agreement contains provisions with respect to 
renewal and termination similar to those in the Investment Management 
Agreement.  Pursuant to the Distribution Agreement, the Trust has agreed 
to indemnify the Distributor to the extent permitted by applicable law 
against certain liabilities under the Securities Act of 1933.


                            GENERAL INFORMATION

          Investors in the Fund will be informed of the Fund's progress through
periodic reports.  Financial statements certified by independent public 
accountants will be submitted to shareholders at least annually.

          The First National Bank of Boston, 150 Royall Street, Canton, 
Massachusetts 02021, acts as Custodian of the securities and other assets of 
the Fund.  The Custodian does not participate in decisions relating to the 
purchase and sale of securities by the Fund.

          Tait, Weller & Baker, Two Penn Center, Suite 700, Philadelphia, 
Pennsylvania 19102, are independent auditors for the Trust.

          Sullivan & Worcester LLP, One Post Office Square, Boston, 
Massachusetts 02109, are legal counsel to the Trust and the Fund.

          The shareholders of a Massachusetts business trust could, under 
certain circumstances, be held personally liable as partners for its 
obligations.  However, the Trust's Agreement and Declaration of Trust 
("Declaration of Trust") contains an express disclaimer of shareholder 
liability for acts or obligations of the Trust.  The Declaration of Trust 
also provides for indemnification and reimbursement of expenses out of the 
Fund's assets for any shareholder held personally liable for obligations of 
the Fund or Trust.  The Declaration of Trust provides that the Trust shall, 
upon written request, assume the defense of any claim made against any 
shareholder for any act or obligation of the Fund or Trust and satisfy any
judgment thereon.  All such rights are limited to the assets of the Fund. 
The Declaration of Trust further provides that the Trust may maintain 
appropriate insurance (for example, fidelity bonding and errors and
omissions insurance) for the protection of the Trust, its shareholders, 
trustees, officers, employees and agents to cover possible tort and other 
liabilities.  Furthermore, the activities of the Trust as an
investment company as distinguished from an operating company would not 
likely give rise to liabilities in excess of the Fund's total assets.  Thus,
the risk of a shareholder incurring financial loss on account of
shareholder liability is limited to circumstances in which both 
inadequate insurance exists and the Fund itself is unable to meet its 
obligations.

          The Declaration of Trust and Bylaws of the Trust further provide that
no officer or Trustee of the Trust will be personally liable for any 
obligations of the Trust, nor will any officer or Trustee be personally 
liable to the Trust or its shareholders except by reason of his own bad 
faith, willful misfeasance, gross negligence in the performance of his 
duties or reckless disregard of his obligations and duties.  With these 
exceptions, the Declaration of Trust provides that an officer or Trustee 
of the Trust is entitled to be indemnified against all liabilities and 
expenses incurred by the officer or Trustee in connection with the 
defense or disposition of any proceeding in which he may be involved 
or with which he may be threatened by reason of his being or having 
been an officer or Trustee.

          The Trust is registered with the SEC as a management investment 
company.  Such registration does not involve supervision of the management 
or policies of the Fund.  The Prospectus of the Fund and this Statement of 
Additional Information omit certain of the information contained in the
Registration Statement filed with the SEC.  Copies of such information 
may be obtained from the SEC upon payment of the prescribed fee.

          As of December 30, 1996, no shareholder of record directly or 
beneficially owned 5% or more of the outstanding shares of the Fund.


                           FINANCIAL STATEMENTS

          The audited financial statements of the Fund set forth in its Annual 
Report to Shareholders for the year ended September 30, 1996, filed with the 
Securities and Exchange Commission, are incorporated herein by reference.  
Any person not receiving a copy of the Annual Report with this Statement of 
Additional Information may call or write to the Trust and obtain a free
copy.  Investment Manager carried forward    $15,800 from the 1995 fiscal 
year, as permitted under the Plan.


           APPENDIX DESCRIPTION OF MUNICIPAL SECURITIES RATINGS


          The following paragraphs summarize the descriptions for the rating 
symbols of municipal securities.

                              Municipal Bonds

Moody's Investors Services:

Aaa:      Municipal bonds which are rated Aaa are judged to be of the  best 
          quality. They carry the smallest degree of investment risk and  
          are generally referred to as "gilt edge". Interest payments are 
          protected by a large or by an exceptionally stable margin and  
          principal is secure. While the various protective elements are 
          likely to change, such changes as can be anticipated are most 
          unlikely to impair the fundamentally strong position of such
          issues.

Aa:       Municipal bonds which are rated Aa are judged to be of high quality 
          by all standards.  Together with the Aaa group, they comprise what  
          are generally known as high grade bonds. They are rated lower than 
          Aaa bonds because margins of protection may not be as large or 
          fluctuation of protective elements may be of greater amplitude or 
          there may be other elements present which make the long term risks
          appear somewhat larger than in Aaa.

A:        Municipal bonds which are rated A possess many favorable  investment
          attributes and are to be considered as upper medium grade 
          obligations.  Factors giving security to principal  and  interest
          are  considered adequate, but elements may be present which 
          suggest a susceptibility to impairment sometime in the future.

Bbb:      Bonds which are rated Bbb are considered as medium grade obligations;
          i.e., they are neither highly protected nor poorly secured. Interest 
          payments and principal security appear adequate for the present  but 
          certain protective elements may be lacking or may be 
          characteristically unreliable over any great length of time. Such 
          bonds lack outstanding investment characteristics and in fact have 
          speculative characteristics as well.

Conditional Rating:  Bonds for which the security depends upon the completion 
of some act or the fulfillment of some condition are rated conditionally. These
are bonds secured by (a) earnings of projects under construction, (b) earnings 
of projects unseasoned in operations experience, (c) rentals which begin
when facilities are completed, or (d) payments to which some other limiting 
condition attaches. Parenthetical rating denotes probable credit stature 
upon completion of construction of elimination of basis of condition.

Rating Refinements: Moody's may apply numerical modifiers, 1, 2 and 3 in each 
generic rating classification from Aa through B in its municipal bond rating 
system.  The modifier 1 indicates that the security ranks in the higher end 
of its generic rating category; the modifier 2 indicates a mid-range ranking; 
and modifier 3 indicates that the issue ranks in the lower end of its generic 
rating category.


Standard & Pool's Corporation:

AAA: Municipal bonds rated AAA are highest grade obligations. They  possess the
     ultimate degree of protection as to principal and  interest.  The market 
     they move with interest rates, and hence provide  the  maximum safety on 
     all counts.

AA:  Municipal bonds rated AA also qualify as high grade obligations, and in 
     the majority of instances differ from AAA issues only in small degree.  
     Here, too, prices move with the long-term money market.

A:   Municipal bonds rated A are regarded as upper medium grade.  They have 
     considerable investment strength but are not entirely free from adverse
     effects of changes in economic and trade  conditions.  Interest  and 
     principal are regarded as safe.  They predominantly reflect money rates 
     in their market behaviors, but also to some extent, economic conditions.

BBB: Bonds rated BBB are regarded as having an adequate capacity to pay 
     principal and interest

     Whereas they normally exhibit adequate protection parameters, adverse 
economic conditions or changing circumstances are more likely to lead to a 
weakened capacity to pay principal and interest for bonds in this category 
than for bonds in the A category.

Provisional Ratings:  The letter "p" indicates that the rating is provisional. 
A provisional rating assumes the successful completion of the project being 
financed by the bonds being rated and indicates that payment of debt service 
requirements is largely or entirely dependent upon the successful and timely
completion of the project.  This rating, however, while addressing credit 
quality subsequent to completion of the project, makes no comment on the 
likelihood of, or the risk of default upon failure of, such completion.  
The investor should exercise his own judgment with respect to such likelihood 
and risk.

Note:  The S&P ratings may be modified by the addition of a plus (+) or minus 
(-) sign to show relative standing within the major rating categories.

Moody's:

          Moody's ratings  for  state  and  municipal and  other short-term 
obligations will be designated Moody's Investment Grade ("MIG").  This 
distinction is in recognition of the differences between short-term credit 
risk and long-term risk.  Factors affecting the liquidity of the borrower 
are uppermost in importance in short-term borrowing, while various factors 
of the first importance in long-term borrowing risk are of lesser importance 
in the short run.  Symbols used will be as follows:

MIG1:  Notes are of the best quality enjoying strong protection from 
established cash flows of funds for their servicing of from established 
and broad-based access to the market for refinancing, or both.

MIG2:  Notes are of high quality, with margins of protections ample, although 
not so large as in the preceding group.

MIG3:  Notes are of favorable quality, with all security elements accounted 
for, but lacking the undeniable strength of the preceding grades.  Market 
access for refinancing, in particular, is likely to be less well established.

MIG4:  Notes are of adequate quality, carrying specific risk but having 
protection and not being distinctly or predominantly speculative.

Standard & Poor's:

          For municipal note issues due in three years or less the ratings 
below usually will be assigned.  Notes maturing beyond three years will most 
likely receive a bond rating of the type recited above.

SP1:  Issues carrying this designation have a very strong or strong capacity 
to pay principal and interest.  Issues determined to possess overwhelming 
safety characteristics will be given a "plus" (+) designation.

SP2:  Issues carrying this designation have a satisfactory capacity to 
pay principal and interest.


                             Commercial Paper

Moody's:

          Moody's Commercial Paper ratings, which are also applicable to 
municipal paper investments permitted to be made by the Trust, are opinions 
of the ability of issuers to repay punctually their promissory obligations 
not having an original maturity in excess of nine months.  Moody's employs
the following designations, all judged to be investment grade, to indicate 
the relative repayment capacity of rated issuers:

P1 (Prime-1):  Superior capacity for repayment.

P2 (Prime-2):  Strong capacity for repayment.

P2 (Prime-3):  Acceptable capacity for repayment.


Standard & Poor's:

          S & P ratings are a current assessment of the likelihood of timely 
payment of debt having an original maturity of no more than 365 days.  
Ratings are graded into four categories, ranging from "A" for the highest 
quality obligations to "D" for the lowest.  Issues within the "A" category 
are delineated with the numbers 1, 2, and 3 to indicate the relative degree 
of safety, as follows:

A1:       This designation indicates the degree of safety regarding timely 
          payment is very strong A "plus" (+) designation indicates an even 
          stronger likelihood of timely payment 

A2:       Capacity for timely payment on issues with this designation is 
          strong However, the relative degree of safety is not as 
          overwhelming as for issues designated A-1. 

A3:       Issues carrying this designation have a satisfactory capacity for 
          timely payment They are, however, somewhat more vulnerable to the 
          adverse effects of changes in circumstances than obligations 
          carrying the higher designations 

B:        Issues rated "B" are regarded as having only an adequate capacity 
          for timely payment  However, such capacity may be damaged by 
          changing conditions or short-term adversities.

          The Commercial Paper Rating is not a recommendation to purchase or 
sell a security The ratings are based on current information furnished to 
Standard & Poor's by the issuer and obtained by Standard & Poor's from other 
sources it considers reliable The ratings may be changed, suspended, or 
withdrawn as a result of changes in or unavailability of, such information.


November 26, 1996

                                                         FIRST HAWAII
                                                    Municipal Bond Fund    
                                                Intermediate Municipal Fund

Dear Shareholders,

1996 has been an exciting year for the First Hawaii family of funds.  A 
slowly growing economy, coupled with low inflaction and reduced government 
spending led to a rewarding year for municipal bond investors.  Additionally,
the First Hawaii Municipal Bond Fund received national recognition after 
being awarded Morningstar's highest rating of 5 stars.

For the year ended September 30, 1996:

      The First Hawaii Municipal Bond Fund had a distribution rate of 5.03% 
      (free from Federal and State of Hawaii taxes).  This is a taxable 
      equivalent yield of 8.10% for shareholders in the 31% Federal tax 
      bracket.  Net assets grew 5.93% to $54,164,927.

      The First Hawaii Intermediate Municipal Fund had a distribution rate 
      of 4.32% (free from Federal and State of Hawaii taxes).  This is a 
      taxable equivalent yield of 6.96% for shareholders in the 31% Federal 
      tax bracket.  Net assets grew 39.16% to $6,624,234.

On the following pages you will find our Funds' 1996 Annual report.  If you 
have any questions or would like us to provide information about the Funds 
to your family or friends, please call us at 988-8088.

We would like to thank you for your business as well as the referrals we've 
received.  It has been our pleasure serving you.  As we begin our ninth year,
we look forward to providing you with the same high levels of performance 
and service which you have come to expect.

On behalf of the staff and management of the Funds, I would like to extend 
to you and your family our very best wishes for a safe and happy holiday 
season.

Sincerely,

\s\

Terrence KH Lee
President


Ratings as of September 30, 1996.  Morningstar proprietary ratings are 
subject to change every month.  Past performance is no guarantee of future
results.  Morningstar ratings are calculated from the fund's three-, five-, 
and ten-year average annual returns in excess of 90-day Treasury bill returns
with appropriate fee adjustments, and a risk factor that reflects fund 
performance below 90-day T-bill returns.  Morningstar fund returns are 
adjusted for fees but not sales loads.  Ten percent of the funds in an 
investment category receive five stars, 22.5% receive four stars, 35% 
receive three stars, 22.5% receive two stars, and 10% receive one star.  
There were 1745 funds in the Municipal Bond Fund category for 1 year, 1013 
funds in this category for 3 years, and 561 funds in this category for 5 
years.  The Fund had a ranking of 5 stars and 5 stars for the 3 and 5 year 
periods ending 9/30/96.  Some income may be subject to the Federal 
alternative minimum tax for certain investors.  Some of the fund's fees 
were waived during this period.  If such expenses had been paid by the
fund, returns would have been lower.


                           Tait, Weller & Baker



            REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




Board of Directors and Shareholders
First Pacific Mutual Fund, Inc.
Honolulu, Hawaii


We have audited the accompanying statements of assets and liabilities of 
First Hawaii Municipal Bond Fund and First Hawaii Intermediate Municipal 
Fund (each a series of shares of First Pacific Mutual Fund, Inc.), including
the schedules of investments, as of September 30, 1996, and the related 
statements of operations for the year then ended, the statements of changes 
in net assets and the financial highlights for the periods indicated thereon.
These financial statements and financial highlights are the responsibility
of the Funds' management.  Our responsibility is to express an opinion on 
these financial statements and financial highlights based on our audits.

We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audits to 
obtain reasonable assurance about whether the financial statements and 
financial highlights are free of material misstatement.  An audit includes 
examining, on a test basis, evidence supporting the amounts and disclosures 
in the financial statements.  Our procedures included confirmation of 
securities owned as of September 30, 1996, by correspondence with the
custodian and brokers.  An audit also includes assessing the accounting 
principles used and significant estimates made by management, as well as 
evaluating the overall financial statement presentation.  We believe that 
our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements and financial highlights referred 
to above present fairly, in all material respects, the financial
position of First Hawaii Municipal Bond Fund and First Hawaii Intermediate 
Municipal Fund as of September 30, 1996, the results of their operations for 
the year then ended, the changes in their net assets and the financial 
highlights for the periods referred to above, in conformity with generally 
accepted accounting principles.



                                        TAIT, WELLER & BAKER


Philadelphia, Pennsylvania
November 6, 1996




The following two tables, including average annual total return information,
were presented as graphs in the annual report to shareholders dated
September 30, 1996:

FIRST HAWAII MUNICIPAL BOND FUND AS COMPARED TO THE LEHMAN MUNI
BOND INDEX
       (Comparison of Change in Value of $10,000 Investment)

<TABLE>
<S>                     <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>
                        9/1989   9/1990   9/1991   9/1992   9/1993   9/1994   9/1995   9/1996

First Hawaii            10,815   11,233   12,593   13,873   15,415   15,079   16,349   17,268
Municipal Bond Fund

Lehman Muni Bond Index  10,717   11,426   12,848   14,015   15,707   15,442   16,999   18,303

</TABLE>

Average Annual Total Return

1 Year           5.62%
5 Years          6.52%
Inception        7.20%


The graph above compares the increase in value of a $10,000 investment in 
the First Hawaii Muncipal Bond Fund with the performance of the Lehman Muni 
Bond Index.  The objective of the graph is to permit you to compare the 
performance of the Fund with the current market and to give perspective to
market conditions and investments strategies and techniques pursued by the
investment manager that materially affected the performance of the Fund.  
The Lehman Muni Bond Index reflects reinvestment of dividends but not the 
expenses of the Fund. Past performance is not indicative of future results.




FIRST HAWAII INTERMEDIATE MUNICIPAL FUND AS COMPARED TO
             THE LEHMAN MUNI BOND INDEX
(Comparison of Change in Value of $10,000 Investment)


                                 9/1993   9/1994   9/1995   9/1996

First Hawaii                     10,000   10,072   10,864   11,293
Intermediate Municipal Fund

Lehman Muni Bond Index           10,000   10,070   11,197   11,943


Average Annual Total Return

1 Year           3.95%
Inception        5.58%

The graph above compares the increase in value of a $10,000 investment in the 
First Hawaii Intermediate Muncipal Fund with the performance of the Lehman Muni
Bond Index.  The objective of the graph is to permit you to compare the 
performance of the Fund with the current market and to give perspective to 
market conditions and investments strategies and techniques pursued by the 
investment manager that materially affected the performance of the Fund.  The 
Lehman Muni Bond Index reflects reinvestment of dividends but not the expenses
of the Fund. Past performance is not indicative of future results.



FIRST HAWAII MUNICIPAL BOND FUND
SCHEDULE OF INVESTMENTS
September 30, 1996


                                                        Value
Par Value                                             (Note 1)
                      HAWAII MUNICIPAL BONDS - 92.08%

          Hawaii County
           General Obligation Bonds - 3.66%
$1,150,000     7.050%,  6/01/01                      $1,259,250 
   100,000     6.800%, 12/01/01                         104,000 
   565,000     7.200%,  6/01/06                         621,500 
                                                      1,984,750 

          Hawaii State
           General Obligation Bonds - .94%
   135,000     6.000%, 10/01/08                         142,763 
   330,000     7.125%,  9/01/09                         364,237 
                                                        507,000 

           Airport Systems Revenue Bonds - 5.25%
   400,000     5.125%,  7/01/00                         405,500 
   345,000     6.300%,  7/01/01                         366,131 
   560,000     7.000%,  7/01/20                         611,800 
 1,325,000     7.500%,  7/01/20                       1,460,813 
                                                      2,844,244 

           Department of Budget & Finance Special 
            Purpose Revenue Bonds
            Citizens Utilities Company - .94%
   400,000     7.375%,  11/01/15                        408,876 
   100,000     7.375%,   9/01/18                        102,122 
                                                        510,998 

            Hawaiian Electric Company, Inc. - 4.30%
 1,655,000     7.625%,  12/01/18                      1,789,469 
   310,000     7.600%,   7/01/20                        334,025 
   200,000     7.600%,   5/01/26                        205,500 
                                                      2,328,994 

             Kapiolani Hospital - 3.86%
 1,550,000     6.400%,   7/01/13                      1,594,562 
   430,000     7.650%,   7/01/19                        493,425 
                                                      2,087,987 

             Kaiser Permanente Center - 4.08%
 2,150,000     6.250%,   3/01/21                      2,211,812 

             Queen's Medical Center Program - 6.69%
   200,000     6.800%,   7/01/00                        211,500 
   300,000     5.200%,   7/01/04                        303,375 
   540,000     6.900%,   7/01/04                        575,775 
   250,000     6.125%,   7/01/11                        272,188 
   600,000     6.200%,   7/01/22                        655,500 
 1,635,000     5.750%,   7/01/26                      1,604,343 
                                                      3,622,681 

             St. Francis Medical Center - 3.47%
 1,765,000     6.500%,   7/01/22                      1,879,725 

             Wahiawa General Hospital - 6.26%
   230,000     7.125%,   7/01/98                        236,900 
 2,985,000     7.500%,   7/01/12                      3,152,906 
                                                      3,389,806 

           Department of Transportation
             Special Facilities Revenue Bonds - 4.08%
 2,250,000     5.750%,   3/01/13                      2,210,625 

           Harbor Capital Improvements Revenue Bonds, Series 1989 - 3.74%
   300,000     5.650%,   7/01/02                        311,250 
   100,000     6.200%,   7/01/03                        106,750 
   280,000     6.300%,   7/01/04                        301,350 
   125,000     7.250%,   7/01/10                        136,563 
   260,000     7.250%,   7/01/13                        270,182 
   540,000     7.000%,   7/01/17                        584,550 
   300,000     6.500%,   7/01/19                        316,875 
                                                      2,027,520 

           Highway Revenue Bonds, Series 1993 - 2.45%
   200,000     5.000%,   7/01/09                        192,250 
   150,000     5.000%,   7/01/11                        142,125 
 1,000,000     5.600%,   7/01/14                        995,000 
                                                      1,329,375 

           Housing Authority
             Single Family Mortgage Purpose Revenue Bonds - 15.18%
   145,000     6.300%,   7/01/99                        149,350 
   525,000     8.000%,   7/01/08                        544,688 
   390,000     8.000%,   7/01/10                        409,012 
   405,000     7.000%,   7/01/11                        425,250 
   100,000     5.700%,   7/01/13                         98,125 
   590,000     6.900%,   7/01/16                        616,550 
   305,000     7.375%,   7/01/16                        313,006 
 1,505,000     8.125%,   7/01/17                      1,582,131 
   530,000     9.250%,   7/01/17                        538,613 
   495,000     8.125%,   7/01/19                        520,369 
   455,000     6.750%,   7/01/20                        468,081 
   540,000     7.100%,   7/01/24                        564,300 
 1,865,000     5.900%,   7/01/27                      1,851,519 
   135,000     7.800%,   7/01/29                        141,581 
                                                      8,222,575 

             Multi-Family Mortgage Purpose Revenue Bonds - 6.50%
    70,000     4.000%,   7/01/97                         69,783 
   180,000     4.500%,   1/01/99                        178,875 
   200,000     4.800%,   1/01/01                        197,750 
   205,000     4.800%,   7/01/01                        203,975 
   210,000     4.900%,   1/01/02                        207,375 
   215,000     4.900%,   7/01/02                        213,656 
 1,000,000     5.700%,   7/01/18                        961,250 
 1,500,000     6.100%,   7/01/30                      1,488,750 
                                                      3,521,414 

             Public Housing Authority Bonds - .35%
   185,000     5.750%,   8/01/00                        189,520 

             University Faculty Housing - 4.18%
    90,000     4.350%, 10/01/00                          89,550 
   330,000     4.450%, 10/01/01                         327,938 
   345,000     4.550%, 10/01/02                         342,412 
 1,500,000     5.700%, 10/01/25                       1,505,625 
                                                      2,265,525 


            Honolulu City & County
               Board of Water Supply - 1.58%
   100,000     5.000%,  7/01/04                         100,750 
   750,000     5.800%,  7/01/21                         754,688 
                                                        855,438 

             General Obligation Bonds - 2.84%
   100,000     7.300%,  7/01/03                         114,250 
   200,000     7.350%,  7/01/06                         234,250 
   100,000     7.250%,  2/01/08                         107,875 
 1,000,000     7.300%,  2/01/09                       1,080,000 
                                                      1,536,375 

             Halawa Business Park - 1.81%
   170,000     6.300%, 10/15/00                         179,350 
   370,000     6.500%, 10/15/02                         398,675 
   365,000     6.600%, 10/15/03                         399,675 
                                                        977,700 

             Housing Authority 
               Multi-Family Mortgage Purpose Revenue Bonds - 1.93%
 1,000,000     6.900%,  6/20/35                        1,046,250 

             Kauai County
               General Obligation Bonds - 5.02%
   595,000     6.700%,  8/01/97                          609,869 
   255,000     6.100%,  2/01/99                          257,076 
   300,000     5.100%,  2/01/01                          304,875 
   410,000     5.850%,  8/01/07                          428,450 
   780,000     5.850%,  8/01/07                          815,100 
   295,000     5.900%,  2/01/12                          300,531 
                                                       2,715,901 

             Maui County
               General Obligation Bonds - 1.54%
   740,000     8.000%,  1/01/01                          834,350 

             Water System Revenue - 1.43%
   315,000     5.850%, 12/01/00                          332,325 
   400,000     6.600%, 12/01/07                          440,500 
                                                         772,825 
              Total Hawaii Municipal Bonds            49,873,390 


                    PUERTO RICO MUNICIPAL BONDS - 5.00%
             Puerto Rico Commonwealth
               Electric Power Authority Revenue Bonds - .73%
   100,000      7.125%,  7/01/14                         108,750 
   100,000      7.125%,  7/01/14                         108,750 
   110,000      7.125%,  7/01/14                         117,837 
    55,000      7.125%,  7/01/14                          58,919 
                                                         394,256 

             General Obligation Bonds - .14%
    70,000      7.750%,  7/01/13                          75,688 

             Housing Finance Corp.
               Multi-Family Mortgage Revenue Bonds - 1.17%
   455,000      7.500%,  4/01/22                         477,181 
   150,000      7.650%, 10/15/22                         157,875 
                                                         635,056 

             Industrial, Medical & Environmental Pollution Control
               Abbott Laboratories - .55%
   295,000      6.500%,  7/01/09                         296,516 

             Baxter Travenol Laboratories - .60%
   300,000      8.000%,  9/01/12                         326,250 

             Upjohn Co. Project - 1.66%
   825,000      7.500%, 12/01/23                         898,219 

             Public Building Authority
               Health Facilities & Services - .15%
    75,000      7.250%,  7/01/17                          80,156 

              Total Puerto Rico Municipal Bonds        2,706,141 


                  VIRGIN ISLANDS MUNICIPAL BONDS - .86%
              Virgin Islands
                Port Authority Airport Revenue Bonds - .64%
   325,000      8.100%, 10/01/05                         346,531 

              Public Finance Authority, Series A - .22%
   100,000      7.300%, 10/01/18                         121,375
  
               Total Virgin Islands Municipal Bonds      467,906 

Total Investments (Cost $51,274,306) (a)    97.94%    53,047,437 
Other Assets Less Liabilities                2.06      1,117,490 

         Net Assets                        100.00%  $ 54,164,927 

(a)  Aggregate cost for federal income tax purposes is $51,278,944.

     At September 30, 1996, unrealized appreciation (depreciation)
      of securities for federal income tax purposes is as follows:
  
    Gross unrealized appreciation                     $  1,875,398 
    Gross unrealized depreciation                         (106,905)
  
      Net unrealized appreciation                     $  1,768,493 

See accompanying notes to financial statements



   
First Hawaii Intermediate Municipal Fund
Schedule of Investments
September 30, 1996

Par Value                                            Value
                                                    (Note 1)

                    HAWAII MUNICIPAL BONDS - 96.10%
         Hawaii County
           General Obligation Bonds - 4.06%
$  65,000    6.350%,  5/15/01                         $65,093 
  100,000    6.800%, 12/01/01                         104,000 
  100,000    6.500%,  5/15/06                         100,160 
                                                      269,253 

         Hawaii State
           General Obligation Bonds - 1.56%
  100,000    5.500%,  7/01/01                         103,625 

           Airport Systems Revenue Bonds - 14.75%
  500,000    5.125%,  7/01/00                         608,250 
  105,000    6.400%,  7/01/02                         113,006 
  250,000    5.700%,  7/01/07                         255,625 
                                                      976,881 

           Department of Budget & Finance Special Purpose Revenue Bonds
            Citizens Utilities Company - 4.62%
  300,000    7.375%,  9/01/18                         306,366 

            Kapiolani Hospital - 8.08%
  200,000    5.500%,  7/01/05                         202,500 
  290,000    7.650%,  7/01/19                         332,775 
                                                      535,275 

            Queen's Medical Center Program - 6.25%
  200,000    6.800%,  7/01/00                         211,500 
  200,000    5.200%,  7/01/04                         202,250 
                                                      413,750 

            St. Francis Medical Center - 4.12%
  270,000    5.250%,  7/01/97                         272,730 

            Wahiawa General Hospital - 4.51%
  290,000    7.125%,  7/01/98                         298,700 

         Harbor Capital Improvements Revenue Bonds, Series 1989 - 4.73%
  200,000    5.650%,   7/01/02                        207,500 
  100,000    5.850%,   7/01/02                        105,500 
                                                      313,000 

           Highway Revenue Bonds, Series 1993 - 3.02%
  200,000    4.800%,   7/01/03                        200,000 

           Housing Authority 
            Single Family Mortgage Purpose Revenue Bonds - 5.14%
  200,000    6.300%,   7/01/99                        206,000 
  130,000    6.800%,   7/01/99                        134,225 
                                                      340,225 

            Multi-Family Mortgage Purpose Revenue Bonds - 3.99%
  165,000    4.000%,   1/01/97                        164,705 
  100,000    4.000%,   7/01/97                         99,690 
                                                      264,395 

            Public Housing Authority Bonds - 3.09%
  200,000    5.750%,   8/01/00                        204,886 


            University Faculty Housing - 3.45%
  230,000    4.350%, 10/01/00                         228,850 

           University of Hawaii - 4.32%
            University Revenue Bonds
  280,000    5.450%, 10/01/06                         286,300

         Honolulu City & County
           Board of Water Supply - 4.56%
  300,000    5.000%,   7/01/04                        302,250 

           General Obligation Bonds - 1.53%
  100,000    5.000%, 10/01/02                         101,125 

           Halawa Business Park - 3.19%
  200,000    6.300%, 10/15/00                         211,000 

         Kauai County
           General Obligation Bonds  - 4.57%
  300,000    6.100%,   2/01/99                        302,442 

         Maui County
           General Obligation Bonds - 3.23%
  190,000    8.000%,   1/01/01                        214,225 

           Water System Revenue - 3.33%
  100,000    6.600%, 12/01/07                         110,125 
  100,000    6.700%, 12/01/11                         110,625 
                                                      220,750 
             Total Hawaii Municipal Bonds           6,366,028 


                   PUERTO RICO MUNICIPAL BONDS - 4.01%
         Puerto Rico Commonwealth
           Electric Power Authority Revenue Bonds - 1.48%
   90,000    7.125%,   7/01/14                         97,875 

           General Obligation Bonds - 1.50%
   90,000    7.750%,   7/01/17                         99,225 

           Housing Finance Corp.
            Single Family Mortgage Revenue Bonds - 1.03%
   65,000    6.150%,   8/01/03                         68,087 

             Total Puerto Rico Municipal Bonds        265,187 

Total Investments (Cost $6,527,604) (a)    100.11%  6,631,215 
Liabilities in Excess of Other Assets        (.11)     (6,976)

         Net Assets                        100.00% $6,624,239 


(a)  Aggregate cost for federal income tax purposes is $6,527,604.

  At September 30, 1996, unrealized appreciation (depreciation)
  of securities for federal income tax purposes is as follows:

     Gross unrealized appreciation                       $   104,933 
     Gross unrealized depreciation                            (1,322)

      Net unrealized appreciation                        $   103,611 

See accompanying note to financial statements


First Hawaii Municipal Bond Fund
First Hawaii Intermediate Municipal Fund
Statement of Assets and Liabilities
September 30, 1996

<TABLE>

<S>                                                 <C>            <C>
ASSETS
 Investments at market value
   (Identified cost $51,274,306 
    and $6,527,604, respectively) (Note 1(A))        $53,047,437    $6,631,215 
 Cash                                                  1,337,019        95,685 
 Interest receivable                                     866,616       103,680 
 Receivable for fund shares sold                           -               916 
     Total assets                                     55,251,072     6,831,496 


LIABILITIES
 Payable for investments purchased                     1,001,350       200,618 
 Accrued expenses                                         26,174         3,904 
 Distributions payable                                    58,621         2,735 
     Total liabilities                                 1,086,145       207,257 

NET ASSETS
 (applicable to 4,972,944 and 1,294,198 
   shares outstanding, $.01 par value, 
    20,000,000 shares authorized)                    $54,164,927    $6,624,239 

NET ASSET VALUE, OFFERING AND REPURCHASE PRICE PER SHARE
 ($54,164,927 / 4,972,944 shares)                         $10.89 
 ($6,624,239 / 1,294,198 shares)                                         $5.12 

NET ASSETS
 At September 30, 1996, net assets consisted of:
   Paid-in capital                                   $52,621,279    $6,505,223 
   Accumulated net realized gain (loss) on investments  (229,483)       15,405 
   Net unrealized appreciation                         1,773,131       103,611 

                                                     $54,164,927    $6,624,239 
</TABLE>

See accompanying notes to financial statements



First Hawaii Municipal Bond Fund
First Hawaii Intermediate Municipal Fund
Statement of Operations
September 30, 1996
<TABLE>
<S>                                            <C>             <C>
                                               Municipal       Intermediate
                                                 Bond           Municipal
                                                 Fund              Fund
INVESTMENT INCOME
    Interest income                             $3,173,398     $297,127 

    Expenses
      Management fee (Note 2)                      265,680       29,311 
      Distribution costs (Note 2)                   57,119        4,491 
      Transfer agent fees (Note 2)                  47,215       14,400 
      Shareholder services (Note 2)                 53,136        5,862 
      Accounting fees (Note 2)                      39,222       23,865 
      Legal and audit fees                          24,927        4,263 
      Printing                                      14,920        1,379 
      Custodian fees                                10,311        3,000 
      Insurance                                      7,519          767 
      Registration fees                              1,599          528 
      Directors fees                                   800           -    

      Total expenses                               522,448       87,866 
      Fee reductions (Note 4)                      (17,405)      (5,365)
      Expenses reimbursed or waived  (Note 2)         -         (38,462)
      Net expenses                                 505,043       44,039 
         Net investment income                   2,668,355      253,088 


REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
    Net realized gain from security transactions    21,217       17,216 
    Increase (decrease) in unrealized appreciation 
     of investments                                202,015      (35,876)

          Net gain (loss) on investments           223,232      (18,660)

          Net increase in net assets resulting 
             from operations                    $2,891,587     $234,428 

</TABLE>

See accompanying notes to financial statements


First Hawaii Municipal Bond Fund
Statement of Changes in Net Assets
Years ended September 30, 1996 and 1995

<TABLE>
<S>                                                 <C>               <C>
                                                      1996            1995
                
INCREASE (DECREASE) IN NET ASSETS FROM
  Operations
   Net investment income                                $2,668,355   $2,559,984
   Net realized gain (loss) on investments                  21,217     (264,520)
   Increase in unrealized appreciation of investments      202,015    1,552,334

    Net increase in net assets resulting from operations 2,891,587    3,847,798

  Distributions to shareholders from
   Net investment income
    ($.55 and $.55 per share, respectively)             (2,668,355)  (2,559,984)
   Realized capital gains
    ($.06 per share)                                         -         (393,211)

  Capital share transactions (a)
   Increase (decrease) in net assets resulting 
     from capital share transactions                     2,810,813   (1,993,708)

         Total increase (decrease) in net assets         3,034,045   (1,099,105)

NET ASSETS
     Beginning of year                                  51,130,882   52,229,987

     End of year                                       $54,164,927  $51,130,882

</TABLE>

(a) Summary of capital share activity follows:  

<TABLE>
<S>                            <C>                      <C>

                                      1996                        1995
                                Shares      Value          Shares      Value
Shares sold                     982,410   $10,706,770      857,509   $9,080,787
Shares issued on reinvestment
   of distributions             173,650     1,892,040      200,904    2,110,188
                              1,156,060    12,598,810    1,058,413   11,190,975
Shares redeemed                (900,255)   (9,787,997)  (1,261,140) (13,184,683)

    Net increase (decrease)     255,805    $2,810,813     (202,727) $(1,993,708)

</TABLE>

See accompanying notes to financial statements




First Hawaii Intermediate Municipal Fund
Statement of Changes in net assets
Years ended September 30, 1996 and 1995

<TABLE>

<S>                                         <C>                <C>
                                              1996                1995

INCREASE (DECREASE) IN NET ASSETS FROM
  Operations
   Net investment income                     $253,088            $187,328
   Net realized gain (loss) on investments     17,216              (1,811)
   Increase in unrealized appreciation 
     of investments                           (35,876)            150,634

       Net increase in net assets resulting 
        from operations                       234,428             336,151

   Distributions to shareholders from
      Net investment income ($.22 and $.23 
        per share, respectively)             (253,088)           (187,328)

   Capital share transactions (a)
      Increase in net assets resulting from 
        capital share transactions          1,882,838           2,164,414

        Total increase in net assets        1,864,178           2,313,237

NET ASSETS
     Beginning of year                      4,760,061           2,446,824

     End of year                           $6,624,239          $4,760,061

</TABLE>

(a) Summary of capital share activity follows:  

<TABLE>

<S>                             <C>                       <C>

                                       1996                     1995
                                 Shares      Value         Shares      Value
Shares sold                      688,964   $3,522,684      730,169   $3,638,418
Shares issued on reinvestment
          of distributions        43,852      224,869       34,948      176,499
                                 732,816    3,747,553      765,117    3,814,917
Shares redeemed                 (364,169)  (1,864,715)    (329,433)  (1,650,503)

         Net increase            368,647   $1,882,838      435,684    $2,164,414

</TABLE>

See accompanying notes to financial statements


First Hawaii Municipal Bond Fund
Financial Highlights
(For a share outstanding throughout the period)


                                         Years ended September 30,

<TABLE>
<S>                                    <C>       <C>       <C>       <C>       <C> 

                                         1996      1995      1994      1993      1992
Net asset value 
  Beginning of year                     $10.84    $10.62    $11.48    $10.90    $10.47

Income from investment operations
  Net investment income                    .55       .55       .55       .58       .60
  Net gain (loss) on securities  
   (both realized and unrealized)          .05       .31      (.80)      .60       .43

  Total from investment operations         .60       .86      (.25)     1.18      1.03

Less distributions
  Dividends from net investment income    (.55)     (.55)     (.55)     (.58)     (.60)
  Distributions from capital gains          -       (.09)     (.06)     (.02)       -
          Total distributions             (.55)     (.64)     (.61)     (.60)     (.60)

  End of year                           $10.89    $10.84    $10.62    $11.48    $10.90

Total return                              5.62%     8.42%    (2.18)%   11.11%    10.16%

Ratios/Supplemental Data
  Net assets, end of period (in 000's)  $54,165  $51,131   $52,230   $57,396   $39,291

  Ratio of expenses to average net assets
     Before expense reimbursements          .98%    1.00%      .97%      .95%      .95%
     After expense reimbursements           .98% (a) .97% (a)  .95%      .95%      .95%

  Ratio of net investment income to average net assets
     Before expense reimbursements         5.03%    5.19%     4.99%     5.21%     5.67%
     After expense reimbursements          5.03%    5.22%     5.01%     5.21%     5.67%

  Portfolio turnover                      15.16%   17.08%    40.22%    27.77%    18.44%

</TABLE>

(a)  Ratio of expenses to average net assets after the reduction of custodian 
fees under a custodian agreement were .95% in 1996 and 1995.  Prior to 1995, 
such reductions were reflected in the expense ratios.

See accompanying notes to financial statements



First Hawaii Intermediate Municipal Fund
Financial Highlights
(For a share outstanding throughout the period)


<TABLE>
<S>                                   <C>              <C>        <C>
                                                                     Period
                                                                  July 5, 1994*
                                                                       to
                                       Years ended September 30,  September 30,
                                               1996      1995         1994     
Net asset value 
  Beginning of period                          $5.14     $4.99        $5.00

Income from investment operations
  Net investment income                          .22       .23          .05
  Net gain (loss) on securities (unrealized)    (.02)      .15         (.01)
          Total from investment operations       .20       .38          .04

Less distributions
  Dividends from net investment income          (.22)     (.23)        (.05)

  End of year                                  $5.12     $5.14        $4.99

Total return                                    3.95%     7.86%         .72%

Ratios/Supplemental Data
   Net assets, end of period (in 000's)       $6,624    $4,760       $2,447

   Ratio of expenses to average net assets
      Before expense reimbursements             1.50%     1.90%        4.48% (a)
      After expense reimbursements               .84% (b)  .66% (b)       0% (a)

   Ratio of net investment income to average net assets
      Before expense reimbursements             3.66%     3.39%         .12% (a)
      After expense reimbursements              4.32%     4.63%        4.60% (a)

   Portfolio turnover                          17.76%    10.04%           0%

</TABLE>

*    Commencement of operations

(a)  Annualized

(a)  Ratio of expenses to average net assets after the reduction of custodian 
fees under a custodian agreement were .75% and .64% for 1996 and 1995, 
respectively.  Prior to 1995, such reductions were reflected in the expense 
ratios.

See accompanying notes to financial statements




First Hawaii Municipal Bond Fund
First Hawaii Intermediate Municipal Fund
Notes to Financial Statements
September 30, 1996

(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  First Hawaii Municipal Bond Fund and First Hawaii Intermediate Municipal Fund
  ("Funds") are each a series of shares of First Pacific Mutual Fund, Inc. 
  which is registered under the Investment Company Act of 1940, as a 
  non-diversified open-end management company.

  The investment objective of the Funds is to provide investors with the 
  maximum level of income exempt from federal and Hawaii income taxes 
  consistent with the preservation of capital.  The Funds seek to achieve 
  their objective by investing primarily in municipal securities which pay 
  interest that is exempt from federal and Hawaii income taxes.

  The Funds are subject to the risk of price fluctuation of the municipal 
  securities held in its portfolio which is generally a function of the 
  underlying credit rating of an issuer, the maturity length of the 
  securities, the securities' yield, and general economic and interest rate 
  conditions.

  Since the Funds invest primarily in obligations of issuers located in Hawaii,
  the marketability and market value of these obligations may be affected by 
  certain Hawaiian constitutional provisions, legislative measures, executive
  orders, administrative regulations, voter initiatives, and other political 
  and economic developments.  If any such problems arise, they could adversely
  affect the ability of various Hawaiian issuers to meet their financial 
  obligation.

  In preparing financial statements in conformity with generally accepted 
  accounting principles, management makes estimates and assumptions that 
  affect the reported amounts of assets and liabilities at the date of the 
  financial statements, as well as the reported amounts of income and 
  expenses during the reported period.  Actual results could differ from 
  those estimates.

  (A)     SECURITY VALUATION

     Portfolio securities, which are fixed income securities, are valued by
     an independent pricing service using market quotations, prices provided
     by market-makers, or estimates of market values obtained from yield data
     relating to instruments or securities with similar characteristics, in 
     accordance with procedures established in good faith by the Board
     of Directors.  Securities with remaining maturities of 60 days or less 
     are valued on the amortized cost basis as reflecting fair value.  All 
     other securities are valued at their fair value as determined in good 
     faith by the Board of Directors.

  (B)     FEDERAL INCOME TAXES

     It is the Funds' policy to comply with the requirements of the Internal 
     Revenue Code applicable to regulated investment companies and to 
     distribute their taxable income, if any, to their shareholders. 
     Therefore, no federal income tax provision is required.

  (C)     SECURITY TRANSACTIONS, INVESTMENT INCOME AND DISTRIBUTIONS TO 
             SHAREHOLDERS

     Security transactions are recorded on the trade date. Interest income 
     is recorded on the accrual basis.  Bond discounts and premiums are 
     amortized as required by the Internal Revenue Code.  Distributions to 
     shareholders are declared daily and reinvested or paid in cash monthly.
     Premiums and discounts are amortized in accordance with income tax 
     regulations.


(2)  INVESTMENT MANAGEMENT FEE AND OTHER TRANSACTIONS WITH
AFFILIATES

  First Pacific Management Corporation ("FPMC") provides the Funds with 
  management and administrative services pursuant to a management agreement. 
  In accordance with the terms of the management agreement, FPMC receives 
  compensation at the annual rate of .50% of each Fund's average daily net 
  assets.

  FPMC also provides the Funds with certain clerical, bookkeeping and 
  shareholder services pursuant to a service agreement approved by the 
  Funds' directors.  As compensation for these services FPMC receives a fee, 
  computed daily and payable monthly, at an annualized rate of .10% of each 
  Fund's average daily net assets.

  The Funds' distributor, First Pacific Securities ("FPS"), a wholly-owned 
  subsidiary of FPMC, received $57,119 for costs incurred in connection with
  the sale of First Hawaii Municipal Bond Fund's shares.  FPS also received 
  $4,491 for costs incurred with the sale of First Hawaii Intermediate 
  Municipal Fund's shares (See Note 3).

  First Pacific Recordkeeping, ("FPR"), a wholly-owned subsidiary of FPMC, 
  serves as the transfer agent and accounting agent for the Funds.


  For the year ended September 30, 1996, FPMC and FPR voluntarily waived 
   certain management, transfer agent, shareholder services, and accounting 
   fees in the amount of $38,462 for First Hawaii Intermediate Municipal Fund.

   Certain officers and directors of the Funds are also officers of FPMC, 
   FPS and FPR.


(3)  DISTRIBUTION COSTS

  The Funds' Board of Directors, including a majority of the Directors who 
  are not "interested persons" of the Funds, as defined in the Investment 
  Company Act of 1940, adopted a distribution plan pursuant to Rule 12b-1 
  of the Act.  The Plan regulates the manner in which a regulated investment 
  company may assume costs of distributing and promoting the sales of its 
  shares.

  The Plan provides that the Funds may incur certain costs, which may not 
  exceed .25% per annum of the Funds' average daily net assets, for payment 
  to the distributor for items such as advertising expenses, selling 
  expenses, commissions or travel reasonably intended to result in sales of 
  shares of the Funds.


(4)  PURCHASES AND SALES/CUSTODY OF SECURITIES

  Purchases and sales of securities aggregated $10,867,149 and $7,895,674, 
  respectively for the First Hawaii Municipal Bond Fund.  Purchases and 
  sales of securities for First Hawaii Intermediate Municipal Fund 
  aggregated $5,639,020 and $3,203,068, respectively.  Under an agreement 
  with the Custodian Bank, custodian fees are reduced by credits for cash 
  balances.  During the year ended September 30, 1996, such reductions 
  amounted to $17,405 and $5,365 for the First Hawaii Municipal Bond Fund
  and the First Hawaii Intermediate Municipal Bond Fund, respectively.




INVESTMENT MANAGER
First Pacific Management Corporation
2756 Woodlawn Drive, #6-201
Honolulu, Hawaii 96822

DISTRIBUTOR
First Pacific Management Corporation
2756 Woodlawn Drive, #6-201
Honolulu, Hawaii 96822

CUSTODIAN
Bank of California
San Francisco, California

LEGAL COUNSEL TO FUND
Stradley, Ronon, Stevens & Young
2600 One Commerce Square
Philadelphia, Pennsylvania  19103-7098

INDEPENDENT AUDITORS
Tait, Weller & Baker
Two Penn Center Plaza, Suite 700
Philadelphia, Pennsylvania 19102

TRANSFER AGENT
First Pacific Recordkeeping, Inc.
2756 Woodlawn Drive, #6-201
Honolulu, Hawaii 96822

LEGAL COUNSEL TO INVESTMENT MANAGER
Goodsill Anderson Quinn & Stifel
1099 Alakea Street, Suite 1800
Alii Place
Honolulu, Hawaii 96813






FIRST HAWAII MUNICIPAL BOND FUND
SCHEDULE OF INVESTMENTS
March 31, 1997 (Unaudited)


                                                               Value
Par Value                                                     (Note 1)
                         HAWAII MUNICIPAL BONDS (91.33%)
          Hawaii County
                General Obligation Bonds - 3.57%
$1,150,000           7.050%, 6/01/01                        $  1,242,000
   100,000           6.800%, 12/01/01                            102,689
   565,000           7.200%, 6/01/06                             613,025
                                                               1,957,714

          Hawaii State
                General Obligation Bonds - .92%
   135,000           6.000%, 10/01/08                            143,775
   330,000           7.125%, 9/01/09                             358,875
                                                                 502,650

                Airport Systems Revenue Bonds - 5.14%
   400,000           5.125%, 7/01/00                             404,500
   345,000           6.300%, 7/01/01                             364,406
   560,000           7.000%, 7/01/20                             605,500
 1,330,000           7.500%, 7/01/20                           1,448,037
                                                               2,822,443

                Hawaiian Electric Company, Inc. - 4.91%
 1,660,000           7.625%, 12/01/18                          1,776,200
   310,000           7.600%, 7/01/20                             331,700
   200,000           7.600%, 5/01/26                             201,750
   400,000           5.875%, 12/01/26                            386,000
                                                               2,695,650

                Kapiolani Hospital - 3.78%
 1,550,000           6.400%, 7/01/13                           1,581,000
   430,000           7.650%, 7/01/19                             485,900
    10,000           6.875%, 4/01/12                              10,273
                                                               2,077,173

                Kaiser Permanente Center - 4.02%,
 2,150,000           6.250%, 3/01/21                           2,206,438

                Queen's Medical Center Program - 6.54%
   200,000           6.800%, 7/01/00                             209,000
   300,000           5.200%, 7/01/04                             302,625
   540,000           6.900%, 7/01/04                             569,025
   250,000           6.125%, 7/01/11                             269,375
   600,000           6.200%, 7/01/22                             648,750
 1,635,000           5.750%, 7/01/26                           1,592,081
                                                               3,590,856

                St. Francis Medical Center - 3.38%
 1,765,000           6.500%, 7/01/22                           1,855,456

                Wahiawa General Hospital - 6.15%
   230,000           7.125%, 7/01/98                             234,887
 2,985,000           7.500%, 7/01/12                           3,141,713
                                                               3,376,600

                Department of Transportation Special 
                   Facilities Revenue Bonds - 4.02%
 2,250,000           5.750%, 3/01/13                           2,205,000

          Harbor Capital Improvements Revenue Bonds, Series 1989 - 4.41%
   300,000           5.650%, 7/01/02                             308,625
   100,000           6.200%, 7/01/03                             105,750
   280,000           6.300%, 7/01/04                             298,900
   125,000           7.250%, 7/01/10                             135,312
   305,000           7.250%, 7/01/13                             312,921
   540,000           7.000%, 7/01/17                             578,475
   300,000           6.500%, 7/01/19                             312,750
   400,000           5.500%, 7/01/27                             366,500
                                                               2,419,233

                Highway Revenue Bonds, Series 1993 - 2.39%
   200,000           5.000%, 7/01/09                             191,500
   150,000           5.000%, 7/01/11                             140,063
 1,000,000           5.600%, 7/01/14                             978,750
                                                               1,310,313

                Housing Authority
                   Single Family Mortgage Purpose Revenue Bonds - 15.05%
   145,000           6.300%, 7/01/99                             148,625
   525,000           8.000%, 7/01/08                             542,063
   390,000           8.000%, 7/01/10                             406,088
   405,000           7.000%, 7/01/11                             424,238
   100,000           5.700%, 7/01/13                             100,000
   590,000           6.900%, 7/01/16                             615,075
   305,000           7.375%, 7/01/16                             311,884
 1,505,000           8.125%, 7/01/17                           1,568,962
   530,000           9.250%, 7/01/17                             539,148
   495,000           8.125%, 7/01/19                             516,037
   400,000           6.750%, 7/01/20                             411,000
   540,000           7.100%, 7/01/24                             562,950
 2,015,000           5.900%, 7/01/27                           1,992,350
   115,000           7.800%, 7/01/29                             120,175
                                                               8,258,595

                Multi-Family Mortgage Purpose Revenue Bonds - 6.44%
    70,000           4.000%, 7/01/97                              69,922
   180,000           4.500%, 1/01/99                             179,100
   200,000           4.800%, 1/01/01                             198,250
   205,000           4.800%, 7/01/01                             204,231
   210,000           4.900%, 1/01/02                             207,638
   215,000           4.900%, 7/01/02                             213,925
 1,000,000           5.700%, 7/01/18                             972,500
 1,500,000           6.100%, 7/01/30                           1,490,625
                                                               3,536,191

                Public Housing Authority Bonds - .81%
   185,000           5.750%, 8/01/00                             189,458
   250,000           5.750%, 8/01/04                             255,690
                                                                 445,148

                University Faculty Housing - 4.06%
    90,000           4.350%, 10/01/00                             89,100
   330,000           4.450%, 10/01/01                            325,875
   345,000           4.550%, 10/01/02                            340,256
 1,500,000           5.700%, 10/01/25                          1,475,625
                                                               2,230,856


          Honolulu City & County
                Board of Water Supply - 1.53%
   100,000           5.000%, 7/01/04                             100,125
   750,000           5.800%, 7/01/21                             740,625
                                                                 840,750

                General Obligation Bonds - 3.20%
   100,000           7.300%, 7/01/03                             112,375
   200,000           7.350%, 7/01/06                             231,750
   100,000           7.250%, 2/01/08                             107,250
 1,000,000           7.300%, 2/01/09                           1,073,750
   240,000           5.500%, 9/01/16                             232,200
                                                               1,757,325

                Halawa Business Park - 1.73%
   170,000           6.300%, 10/15/00                            175,950
   370,000           6.500%, 10/15/02                            388,962
   365,000           6.600%, 10/15/03                            387,356
                                                                 952,268

                Housing Authority
                   Multi-Family Mortgage Purpose Revenue Bonds - 1.90%
 1,000,000           6.900%, 6/20/35                           1,045,000

          Kauai County
                General Obligation Bonds - 4.48%
   595,000           6.700%, 8/01/97                             600,635
   300,000           5.100%, 2/01/01                             303,750
   410,000           5.850%, 8/01/07                             429,988
   780,000           5.850%, 8/01/07                             818,025
   295,000           5.900%, 2/01/12                             301,637
                                                               2,454,035

          Maui County
                General Obligation Bonds - 1.50%
   740,000           8.000%, 1/01/01                             823,250

                Water System Revenue - 1.40%
   315,000           5.850%, 12/01/00                            329,175
   400,000           6.600%, 12/01/07                            435,000
                                                                 764,175

                       Total Hawaii Municipal Bonds           50,127,119


                        PUERTO RICO MUNICIPAL BONDS - 4.82%
          Puerto Rico Commonwealth
                Electric Power Authority Revenue Bonds - .71%
   100,000           7.125%, 7/01/14                            107,250 
   100,000           7.125%, 7/01/14                            107,250 
   110,000           7.125%, 7/01/14                            116,600 
    55,000           7.125%, 7/01/14                             58,438 
                                                                389,538 

                General Obligation Bonds - .14%
    70,000           7.750%, 7/01/13                             74,550 

                Housing Finance Corp.
                   Multi-Family Mortgage Revenue Bonds - 1.13%
   450,000           7.500%, 4/01/22                            472,500 
   140,000           7.650%, 10/15/22                           146,825 
                                                                619,325 

                Industrial, Medical & Environmental Pollution Control
                   Abbott Laboratories - .49%
   270,000           6.500%, 7/01/09                            271,374 

                   Baxter Travenol Laboratories - .59%
   300,000           8.000%, 9/01/12                            321,750 

                   Upjohn Co. Project - 1.62%
   825,000           7.500%, 12/01/23                           887,906 

                Public Building Authority
                   Health Facilities & Services - .14%
    75,000           7.250%, 7/01/17                             79,032 

                       Total Puerto Rico Municipal Bonds      2,643,475 


                      VIRGIN ISLANDS MUNICIPAL BONDS - .84%
          Virgin Islands
                Port Authority Airport Revenue Bonds - .62%
   325,000           8.100%, 10/01/05                           342,469 

                Public Finance Authority, Series A - .22%
   100,000           7.3005, 10/01/18                           119,625 

                     Total Virgin Islands Municipal Bonds       462,094 

     Total Investments (Cost $51,827,726) (a)       96.99%   53,232,688 
     Other Assets Less Liabilities                   3.01     1,653,447 

      Net Assets                                   100.00%  $54,886,135 


 (a) Aggregate cost for federal income tax purposes is $51,827,726.

     At March 31, 1997, unrealized appreciation (depreciation)
     of securities for federal income tax purposes is as follows:

                        Gross unrealized appreciation        $1,563,218 
                        Gross unrealized depreciation          (158,256)

                            Net unrealized appreciation      $1,404,962 

See accompanying notes to financial statements

FIRST HAWAII INTERMEDIATE MUNICIPAL FUND
SCHEDULE OF INVESTMENTS
March 31, 1997 (Unaudited)


                                                                Value
Par Value                                                     (Note 1)
                          HAWAII MUNICIPAL BONDS - 89.33%
          Hawaii County
                General Obligation Bonds - 4.23%
 $  65,000           6.350%, 5/15/01                       $     65,087 
   100,000           6.800%, 12/01/01                           102,689 
   100,000           6.500%, 5/15/06                            100,163 
                                                                267,939 
          Hawaii State
                General Obligation Bonds - 1.63%
   100,000           5.500%, 7/01/01                            102,875 

                Airport Systems Revenue Bonds - 15.35%
   600,000           5.125%, 7/01/00                            606,750 
   150,000           6.400%, 7/01/02                            111,694 
   250,000           5.700%, 7/01/07                            253,437 
                                                                971,881 

                Kapiolani Hospital - 9.99%
   100,000           6.650%, 7/01/98                            102,750 
   200,000           5.500%, 7/01/05                            201,750 
   290,000           7.650%, 7/01/19                            327,700 
                                                                632,200 

                Queen's Medical Center Program - 6.49%
   200,000           6.800%, 7/01/00                            209,000 
   200,000           5.200%, 7/01/04                            201,750 
                                                                410,750 

                St. Francis Medical Center - 4.28%
   270,000           5.250%, 7/01/97                            270,848 

                Wahiawa General Hospital - 4.68%
   290,000           7.125%, 7/01/98                            296,163 

            Harbor Capital Improvements Revenue Bonds, Series 1989 - 4.90%
   200,000           5.650%, 7/01/02                            205,750 
   100,000           5.850%, 7/01/02                            104,375 
                                                                310,125 
                Highway Revenue Bonds, Series 1993 - 3.14%
   200,000           4.800%, 7/01/03                            199,000 

                Housing Authority
                   Single Family Mortgage Purpose Revenue Bonds - 5.34%
   200,000           6.300%, 7/01/99                            205,000 
   130,000           6.800%, 7/01/99                            132,939 
                                                                337,939 

                Multi-Family Mortgage Purpose  Revenue Bonds - 1.58%
   100,000           4.000%, 7/01/97                             99,889 

                Public Housing Authority Bonds - 3.24%
   200,000           5.750%, 8/01/00                            204,820 

                University Faculty Housing - 3.60%
   230,000           4.350%, 10/01/00                           227,700 

                University of Hawaii - 4.49%
                   University Revenue Bonds
   280,000           5.450%, 10/01/06                           284,200 


                Honolulu City & County
                   Board of Water Supply - 4.75%
   300,000           5.000%, 7/01/04                            300,375 

                General Obligation Bonds - 1.59%
   100,000           5.000%, 10/01/02                           100,625 

                Halawa Business park - 3.27%
   200,000           6.300%, 10/15/00                           207,000 

                Maui County
                   General Obligation Bonds - 3.34%
   190,000           8.000%, 1/01/01                            211,375 

                Water System Revenue - 3.44%
   100,000           6.600%, 12/01/07                           108,750 
   100,000           6.700%, 12/01/11                           109,125 
                                                                217,875 

                       Total Hawaii Municipal Bonds           5,653,579 

                       PUERTO RICO MUNICIPAL BONDS - 3.98%

          Puerto Rico Commonwealth
                Electric Power Authority Revenue Bonds - 1.53%
    90,000           7.125%, 7/01/14                             96,525 

                General Obligation Bonds - 1.54%
    90,000           7.750%, 7/01/17                             97,762 

                Housing Finance Corp.
                   Single Family Mortgage Revenue Bonds - .91%
    55,000           6.150%, 8/01/03                             57,544 

                     Total Puerto Rico Municipal Bonds          251,831 

       Total Investments (Cost $5,825,082) (a)      93.31%    5,905,410
       Other Assets Less Liabilities                 6.69       423,263

       Net Assets                                  100.00%   $6,328,673


       (a) Aggregate cost for federal income tax purposes is $5,825,082.
           At March 31, 1997, unrealized appreciation (depreciation)
           of securities for federal income tax purposes is as follows:

                        Gross unrealized appreciation         $121,376 
                        Gross unrealized depreciation          (41,048)

                            Net unrealized appreciation      $  80,328 

See accompanying notes to financial statements


First Hawaii Municipal Bond Fund
First Hawaii Intermediate Municipal Fund
Statement of Assets and Liabilities
March 31, 1997 (Unaudited)

<TABLE>

<S>                                                <C>             <C>
                                                   Municipal       Intermediate
                                                     Bond            Municipal
                                                     Fund               Fund
ASSETS
  Investments at market value
   (Identified cost $51,827,726 
     and $5,825,082, respectively) (Note 1 (A))     $53,232,688     $5,905,410
   Cash                                               1,395,881        341,725
   Interest receivable                                  886,059         99,969
   Prepaid expenses                                        -             3,827
         Total assets                                55,514,628      6,350,931


LIABILITIES
   Payable for investments purchased                    370,750           -  
   Accrued expenses                                      24,533           -  
   Distributions payable                                233,210         22,258
         Total liabilities                              628,493         22,258

NET ASSETS
   (Applicable to 5,070,859 and 1,246,836 
     shares outstanding, $.01 par value, 
     20,000,000 shares authorized)                  $54,886,135     $6,328,673


NET ASSET VALUE OFFERING AND REPURCHASE PRICE PER SHARE
   ($54,886,135 / 5,070,859 shares)                      $10.82
   ($6,328,673 / 1,246,836 shares)                                       $5.08

NET ASSETS
   At March 31, 1997, net assets consisted of:
     Paid-in capital                                $53,701,099     $6,253,391
     Accumulated net realized loss on investments      (219,926)        (5,046)
     Net unrealized appreciation                      1,404,962         80,328

                                                    $54,886,135     $6,328,673

</TABLE>

See accompanying notes to financial statements



First Hawaii Municipal Bond Fund
First Hawaii Intermediate Municipal Fund
Statement of Operations
Six months ended March 31, 1997 (Unaudited)

<TABLE>
<S>                                                 <C>            <C>
                                                     Municipal     Intermediate
                                                       Bond          Municipal
                                                       Fund             Fund
INVESTMENT INCOME
   Interest income                                   $1,623,209      $160,715 

   Expenses
        Management fee (Note 2)                        137,649         16,046 
        Distribution costs (Note 2)                     27,662            -   
        Transfer agent fees (Note 2)                    18,068          5,083 
        Shareholder services (Note 2)                   27,530          3,209 
        Accounting fees (Note 2)                        19,264          5,871 
        Legal and audit fees                            14,068          1,904 
        Printing                                         7,500            952 
        Custodian fees                                   5,300            648 
        Insurance                                        6,558            635 
        Registration fees                                2,313             -   
        Directors fees                                     800             -   
        Total expenses                                 266,712         34,348 
        Fee reductions (Note 4)                         (5,300)          (648)
        Expenses reimbursed or waived (Note 2)             -           (9,622)
        Net expenses                                   261,412         24,078 
            Net investment income                    1,361,797        136,637 


REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
   Net realized gain (loss) from security transactions   9,557         (5,046)
   Decrease in unrealized appreciation of investments (368,169)       (23,283)
            Net loss on investments                   (358,612)       (28,329)

            Net increase in net assets resulting 
                      from operations               $1,003,185        $108,308 

</TABLE>

See accompanying notes to financial statements





First Hawaii Municipal Bond Fund
Statement of Changes in Net Assets
Six months ended March 31, 1997 (Unaudited)
Year ended September 30, 1996

<TABLE>

<S>                                        <C>               <C>
 
                                                1997               1996

INCREASE (DECREASE) IN NET ASSETS FROM
   Operations
     Net investment income                     $1,361,797       $2,668,355
     Net realized gain on investments               9,557           21,217
     Increase in (decrease) in unrealized 
         appreciation of investments             (368,169)         202,015
        Net increase in net assets 
           resulting from operations            1,003,185        2,891,587

   Distributions to shareholders from
     Net investment income
      ($.27 and $.55 per share, respectively)  (1,361,797)      (2,668,355)

   Capital share transactions (a)
     Increase in net assets resulting 
       from capital share transactions          1,079,820        2,810,813

         Total increase in net assets             721,208        3,034,045

NET ASSETS
   Beginning of period                         54,164,927       51,130,882

   End of period                              $54,886,135      $54,164,927

</TABLE>

(a) Summary of capital share activity follows:          

<TABLE>

<S>                             <C>                      <C>

                                      1997                     1996
                                Shares      Value        Shares      Value

Shares sold                     474,503   $5,199,455     982,410   $10,706,770
Shares issued on reinvestment
       of distributions          73,374      804,682     173,650     1,892,040
                                547,877    6,004,137   1,156,060    12,598,810
Shares redeemed                (449,962)  (4,924,317)   (900,255)   (9,787,997)

         Net increase            97,915   $1,079,820     255,805    $2,810,813

</TABLE>

See accompanying notes to financial statements



First Hawaii Intermediate Municipal Fund
Statement of Changes in Net Assets
Six months ended March 31, 1997 (Unaudited)
Year ended September 30, 1996

<TABLE>

<S>                                                    <C>           <C>

                                                           1997         1996
INCREASE (DECREASE) IN NET ASSETS FROM
  Operations
    Net investment income                                $136,637     $253,088
    Net realized gain (loss) on investments                (5,046)      17,216
    Decrease in unrealized appreciation of investments    (23,283)     (35,876)
    Net increase in net assets resulting from operations   108,308     234,428

  Distributions to shareholders from
    Net investment income
     ($.11 and $.22 per share, respectively)              (136,637)   (253,088)
    Capital gains ($.01 per share)                         (15,405)       -

  Capital share transactions (a)
    Increase (decrease) in net assets 
      resulting from capital share transactions           (251,832)  1,882,838

         Total increase (decrease) in net assets          (295,566)  1,864,178

NET ASSETS
  Beginning of period                                    6,624,239   4,760,061

  End of period                                         $6,328,673  $6,624,239

</TABLE>

(a) Summary of capital share activity follows:          

<TABLE>

<S>                        <C>                    <C>

                                  1997                     1996
                            Shares     Value         Shares     Value

Shares sold                175,054    $889,978     688,964    $3,522,684
Shares issued on reinvestment
     of distributions       21,519     110,598      43,852       224,869
                           196,573   1,000,576     732,816     3,747,553
Shares redeemed           (243,935) (1,252,408)   (364,169)   (1,864,715)

  Net increase (decrease)  (47,362)  $(251,832)    368,647    $1,882,838

</TABLE>

See accompanying notes to financial statements



First Hawaii Muncipal Bond Fund
Financial Highlights
(For a share outstanding throughout the period)


                              Years ended September 30,
<TABLE>

<S>                                   <C>        <C>        <C>        <C>        <C>        <C>

                                       1997(b)    1996       1995       1994       1993       1992

Net asset value 
  Beginning of year                    $10.89     $10.84     $10.62     $11.48     $10.90     $10.47

Income from investment operations 
  Net investment income                   .27        .55        .55        .55        .58        .60
  Net gain (loss) on securities 
  (both realized and unrealized)         (.07)       .05        .31       (.80)       .60        .43
  Total from investment operations        .20        .60        .86       (.25)      1.18       1.03

Less distributions
  Dividends from net investment income   (.27)      (.55)      (.55)      (.55)      (.58)      (.60)
  Distributions from capital gains         -          -        (.09)      (.06)      (.02)        -
         Total distributions             (.27)      (.55)      (.64)      (.61)      (.60)      (.60)

  End of year                          $10.82     $10.89     $10.84     $10.62     $11.48     $10.90

Total return                             3.66% (c)  5.62%      8.42%     (2.18)%    11.11%     10.16%

Ratios/Supplemental Data
 Net assets, end of period (in 000's) $54,866    $54,165    $51,131    $52,230    $57,396    $39,291

 Ratio of expenses to average net assets
    Before expense reimbursements         .97% (c)   .98%      1.00%       .97%       .95%       .95%
    After expense reimbursements          .97%(a)(c) .98%(a)    .97%(a)    .95%       .95%       .95%

 Ratio of net investment income to average net assets
    Before expense reimbursements        4.94%(c)   5.03%      5.19%      4.99%      5.21%      5.67%
    After expense reimbursements         4.94%(c)   5.03%      5.22%      5.01%      5.21%      5.67%

 Portfolio turnover                      1.64%     15.16%     17.08%     40.22%     27.77%     18.44%

</TABLE>

(a)  Ratio of expenses to average net assets after the reduction of 
     custodian fees under a custodian agreement were .95% in 1997, 1996 
     and 1995.  Prior to 1995, such reductions were reflected in the 
     expense ratios.

(b)  Six months ended March 31, 1997 (unaudited).

(c)  Annualized.

See accompanying notes to financial statements



First Hawaii Intermediate Municipal Fund
Financial Highlights
(For a share outstanding throughout the period)

<TABLE>
<S>                                   <C>       <C>         <C>   <C> 


                                       Six Months                 Period
                                         Ended                  July 5, 1994*
                                        March 31 Year ended           to
                                        1997     September 30,  September 30,
                                       (Unaudited)   1996     1995     1994
Net asset value 
  Beginning of period                       $5.12    $5.14    $4.99    $5.00

Income from investment operations
  Net investment income                       .11      .22      .23      .05
  Net gain (loss) on securities (unrealized) (.03)    (.02)     .15     (.01)
        Total from investment operations      .08      .20      .38      .04

Less distributions
  Dividends from net investment income       (.11)    (.22)    (.23)    (.05)
  Distribution from capital gains            (.01)      -        -        -
          Total distributions                (.12)    (.22)    (.23)    (.05)

  End of period                             $5.08    $5.12    $5.14    $4.99

Total return                                 3.07%(a) 3.95%    7.86%     .72%

Ratios/Supplemental Data
     Net assets, end of period (in 000's)  $6,329   $6,624   $4,760   $2,447

     Ratio of expenses to average net assets
       Before expense reimbursements         1.07%(a) 1.50%    1.90%    4.48%(a)
       After expense reimbursements           .77%(a)(b).84%(b) .66%(b)    0%(a)

     Ratio of net investment income to average net assets
       Before expense reimbursements         3.94%(a)  3.66%   3.39%     .12%(a)
       After expense reimbursements          4.26%(a)  4.32%   4.63%    4.60%(a)

     Portfolio turnover                      1.64%    17.76%  10.04%       0%

</TABLE>


*  Commencement of operations

(a)  Annualized

(b)  Ratio of expenses to average net assets after the reduction of 
     custodian fees under a custodian agreement were .75% for 1997 and 
     1996 and .64% for 1995.  Prior to 1995, such reductions were reflected 
     in the expense ratios.

See accompanying notes to financial statements



First Hawaii Municipal Bond Fund
First Hawaii Intermediate Municipal Fund
Notes to Financial Statements
March 31, 1997 (Unaudited)

(1)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   First Hawaii Municipal Bond Fund and First Hawaii Intermediate Municipal 
   Fund ("Funds") are each a series of shares of First Pacific Mutual Fund, 
   Inc. which is registered under the Investment Company Act of 1940, as a 
   non-diversified open-end management company.

   The investment objective of the Funds is to provide investors with the 
   maximum level of income exempt from federal and Hawaii income taxes 
   consistent with the preservation of capital.  The Funds seek to achieve 
   their objective by investing primarily in municipal securities which pay 
   interest that is exempt from federal and Hawaii income taxes.

   The Funds are subject to the risk of price fluctuation of the municipal 
   securities held in its portfolio which is generally a function of the 
   underlying credit rating of an issuer, the maturity length of the 
   securities, the securities' yield, and general economic and interest 
   rate conditions.

   Since the Funds invest primarily in obligations of issuers located in 
   Hawaii, the marketability and market value of these obligations may be 
   affected by certain Hawaiian constitutional provisions, legislative 
   measures, executive orders, administrative regulations, voter initiatives,
   and other political and economic developments.  If any such problems 
   arise, they could adversely affect the ability of various Hawaiian  
   issuers to meet their financial obligation.

   In preparing financial statements in conformity with generally accepted 
   accounting principles, management makes estimates and assumptions that 
   affect the reported amounts of assets and liabilities at the date of the 
   financial statements, as well as the reported amounts of income and 
   expenses during the reported period.  Actual results could differ from 
  those estimates.

   (A)  SECURITY VALUATION

          Portfolio securities, which are fixed income securities, are valued
          by an independent pricing service using market quotations, prices 
          provided by market-makers, or estimates of market values obtained 
          from yield data relating to instruments or securities with similar
          characteristics, in accordance with procedures established in good
          faith by the Board of Directors.  Securities with remaining 
          maturities of 60 days or less are valued on the amortized cost 
          basis as reflecting fair value.  All other securities are valued 
          at their fair value as determined in good faith by the Board of 
          Directors.

   (B)  FEDERAL INCOME TAXES

          It is the Funds' policy to comply with the requirements of the 
          Internal Revenue Code applicable to regulated investment
          companies and to distribute their taxable income, if any, to 
          their shareholders. Therefore, no federal income tax provision
          is required.

   (C)  SECURITY TRANSACTIONS, INVESTMENT INCOME AND DISTRIBUTIONS TO 
           SHAREHOLDERS

          Security transactions are recorded on the trade date.  Interest 
          income is recorded on the accrual basis. Bond discounts and
          premiums are amortized as required by the Internal Revenue Code. 
          Distributions to shareholders are declared daily and reinvested or
          paid in cash monthly.  Premiums and discounts are amortized in 
          accordance with income tax regulations.


(2)     INVESTMENT MANAGEMENT FEE AND OTHER TRANSACTIONS WITH
AFFILIATES

   First Pacific Management Corporation ("FPMC") provides the Funds with 
   management and administrative services pursuant to a management agreement.
   In accordance with the terms of the management agreement, FPMC receives 
   compensation at the annual rate of .50% of each Fund's average daily net
   assets.

   The Funds' distributor, First Pacific Securities ("FPS"), a wholly-owned 
   subsidiary of FPMC, received $27,662 for costs incurred in connection 
   with the sale of First Hawaii Municipal Bond Fund's shares (See Note 3).

   First Pacific Recordkeeping, ("FPR"), a wholly-owned subsidiary of FPMC, 
   serves as the transfer agent and accounting agent for the Funds.  FPR 
   also provides the Funds with certain clerical, bookkeeping and shareholder
   services pursuant to a service agreement approved by the Funds' directors.
   As compensation for these services FPR receives a fee, computed daily and 
   payable monthly, at an annualized rate of .10% of each Fund's average daily
   net assets.


   For the six months ended March 31, 1997, FPMC and FPR voluntarily waived 
    certain management, transfer agent, shareholder services, and accounting 
    fees in the amount of $9,622 for First Hawaii Intermediate Municipal Fund.

   Certain officers and directors of the Funds are also officers of FPMC, 
   FPS and FPR.


(3) DISTRIBUTION COSTS

   The Funds' Board of Directors, including a majority of the Directors who 
   are not "interested persons" of the Funds, as defined in the Investment 
   Company Act of 1940, adopted a distribution plan pursuant to Rule 12b-1 
   of the Act.  The Plan regulates the manner in which a regulated 
   investment company may assume costs of distributing and promoting the 
   sales of its shares.

   The Plan provides that the Funds may incur certain costs, which may not 
   exceed .25% per annum of the Funds' average daily net assets, for payment
   to the distributor for items such as advertising expenses, selling 
   expenses, commissions or travel reasonably intended to result in sales of
   shares of the Funds.


(4) PURCHASES AND SALES/CUSTODY OF SECURITIES

   Purchases and sales of securities aggregated $1,476,633 and $879,338, 
   respectively for the First Hawaii Municipal Bond Fund.  Purchases and 
   sales of securities for First Hawaii Intermediate Municipal Fund 
   aggregated $103,701 and $778,225, respectively.  Under an agreement 
   with the Custodian Bank, custodian fees are reduced by credits for 
   cash balances.  During the six months ended March 31, 1997, such 
   reductions amounted to $5,300 and $648 for the First Hawaii Municipal 
   Bond Fund and the First Hawaii Intermediate Municipal Bond Fund, 
   respectively.








                                   Ward Plaza
                                210 Ward Avenue
                                   Suite 129
                             Honolulu, Hawaii 96814
                                  808/522-7777

October 17, 1996


Dear Shareholder:

The last twelve months have seen a frenzy of stockmarket trading.  Time after
time the popular averages have made new records, and even experienced
investors find it difficult not to be tempted.  Unfortunately, market gyrations
often divert public attention from traditional fundamentals and intrinsic 
value, and make it difficult to appreciate quiet (realistic) investment 
success.

Leahi's primary objective is the same as it has been since our inception:
maximum income exemption from federal and Hawaii income taxes consistent
with prevention of capital.  Our $0.70 dividend in the latest twelve months 
is just one cent lower than payout over the same period last year, while net
asset value of $13.72 is down two cents from the value of the previous year.

Total return for the period was slightly over 5%, composed predominantly of the
tax-exempt income component.  We have also maintained the high quality of
Leahi's investment portfolio.  More than 95% of our holdings are in the top 
three grades of municipal bonds.  We will continue to emphasize this quality 
as we continue to pursue all of the objectives that are important to you.

Does this letter look vaguely familiar? It will might, since it is only 
slightly modified from our semi-annual report.  I hope you will share my 
satisfaction in a year that was moderately successful and comfortingly 
uneventful.

Warmest aloha,


\s\

Ronald E. Kent
Chairman, Board of Trustees



              REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




To the Shareholders and Board of Trustees
of Leahi Investment Trust:



We have audited the accompanying statement of assets and liabilities of the 
Leahi Tax-Free Income Trust (the "Trust"), a series of the Leahi Investment 
Trust, including the schedule of investments as of September 30, 1996,
and the related statement of operations for the year then ended, the 
statement of changes in net assets for each of the two years in the period 
then ended, and the financial highlights for each of the five years in the 
period then ended.  These financial statements and financial highlights 
are the responsibility of the Trust's management.  Our responsibility is 
to express an opinion on these financial statements and financial highlights 
based on our audits.

We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit 
to obtain reasonable assurance about whether the financial statements and
financial highlights are free of material misstatement.  An audit includes 
examining, on a test basis, evidence supporting the amounts and disclosures 
in the financial statements.  Our procedures included confirmation on
securities owned as of September 30, 1996, by correspondence with the 
custodian.  Our audit also includes assessing the accounting principles 
used and significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that our audits 
provide a reasonable basis for our opinion.

In our opinion the financial statements and financial highlights referred 
to above present fairly, in all material respects, the financial position 
of Leahi Tax-Free Income Trust as of September 30, 1996, the results of its
operations for the year then ended, the changes in its net assets for each 
of the two years in the period then ended, and the financial highlights for 
each of the five years in the period then ended in conformity with generally
accepted accounting principles.


                                                          TAIT, WELLER & BAKER

Philadelphia, Pennsylvania
October 17, 1996



                         LEAHI TAX-FREE INCOME TRUST
                           Schedule of Investments
                              September 30, 1996

 
    Face                                             S&P             Value
   Amount  Investments                               Rating  Percent (Note 1)
           Municipal Bonds - Hawaii
           Hawaii Country Hawaii General Obligation Bonds AAA  3.2% 
$  465,000        7.200%, 06/01/06, FGIC Pre-refunded              $  511,500
   200,000        7.200%, 06/01/05, FGIC Pre-refunded                 220,000
   300,000        5.600%, 05/01/11, FGIC                              303,375
   500,000        5.550%, 05/01/09, FGIC                              507,500


           Hawaii State General Obligation Bonds          AA   4.4%
   100,000        7.200%, 09/01/06, Pre-refunded                      110,625
   100,000        7.125%, 09/01/10, Pre-refunded                      110,375
   125,000        7.000%, 06/01/10, Pre-refunded                      135,625
   150,000        7.000%, 06/01/07, Pre-refunded                      162,750
   300,000        6.250%, 01/01/14                                    314,625
   500,000        6.250%, 01/01/13                                    521,250
   200,000        6.000%, 11/01/10                                    211,000
   500,000        5.700%, 10/01/04                                    525,000


           Hawaii State Airport System Revenue Bonds - AMT AAA  6.8%
 1,095,000        7.500%, 07/01/20, FGIC                            1,207,237
   545,000        7.000%, 07/01/20, FGIC                              595,413
   175,000        7.000%, 07/01/10, FGIC                              192,281
 1,025,000        6.750%, 07/01/21, MBIA                            1,091,625
   150,000        5.800%, 07/01/01, MBIA                              157,313


           Hawaii State Airport System Revenue Bonds - AMT A-   2.5%
   500,000        7.000%, 07/01/18                                   540,000
   200,000        7.000%, 07/01/07                                   218,750
   385,000        6.900%, 07/01/12                                   429,275


           Hawaii State Dept. Budget & Finance             AA+    0.3%
            Citizens Utilities Project 85
   125,000        7.375%, 11/01/15                                   127,718

           Hawaii State Dept. Budget & Finance            AAA    1.2%
            Hawaiian Electric Bonds - AMT
$  275,000        6.550%, 12/01/22, MBIA                          $  291,844
   250,000        6.200%, 05/01/26, MBIA                             256,875


           Hawaii State Dept. Budget & Finance             BBB+   4.1%
            Hawaiian Electric Bonds - AMT
 1,060,000        7.625%, 12/01/18                                 1,146,125
   250,000        7.600%, 07/01/20                                   269,375
   500,000        6.875%, 04/01/12                                   513,705


           Hawaii State Dept. Budget & Finance
            Maui Electric                                 BBB+    0.2%
   100,000        6.875%, 04/04/12                                   102,741


           Hawaii State Dept. Budget & Finance            AA     2.3%
            Kaiser Permanente Medical Refunding Bonds
   850,000        6.500%, 03/01/11                                   889,313
   175,000        6.250%, 03/01/21                                   180,031


           Hawaii State Dept. Budget & Finance            A     7.1%
            Kapiolani Healthcare System
   100,000        6.400%, 07/01/13                                   102,875
 1,285,000        6.300%, 07/01/08                                 1,339,613
   340,000        6.250%, 07/01/21                                   345,100
   600,000        6.200%, 07/01/16                                   609,000
   985,000        6.000%, 07/01/19                                   980,075


           Hawaii State Dept. Budget & Finance           AAA    7.5%
            Kapiolani Hospital Pali Momi Project 9
 3,120,000        7.600%, 07/01/10, Pre-refunded                   3,572,400

          Hawaii State Dept. Budget & Finance-Queens Hospital    AAA    1.2%
$  565,000        6.500%, 07/01/12, FGIC Pre-refunded             $  588,306


           Hawaii State Dept. Budget & Finance-Queens Hospital    AA     2.6%
   750,000        6.000%, 07/01/20                                   758,437
   500,000        5.750%, 07/01/26                                   490,625


           Hawaii State Dept. Budget & Finance   AAA    2.3%
            St. Francis Medical Center
 1,000,000        6.500%, 07/01/22, FGIC                           1,065,000


           Hawaii State Dept. of Transportation Revenue Bonds     A+     1.0%
   500,000        5.750%, 03/01/13                                   491,250


           Hawaii State Harbor Capital Improvement Revenue Bonds  A+     0.5%
   200,000        6.200%, 07/01/08                                   210,250


           Hawaii State Harbor Capital Improvement      AAA       3.6%
            Revenue Bonds - AMT
   390,000        7.250%, 07/01/13, AMBAC                            405,272
   100,000        7.250%, 07/01/10, MBIA                             109,250
   270,000        7.000%, 07/01/17, MBIA                             292,275
   500,000        6.500%, 07/01/19, FGIC                             528,125
   250,000        6.250%, 07/01/15, FGIC                             258,125
   105,000        6.200%, 07/01/03, FGIC                             112,088


           Hawaii State Housing Authority Revenue Bonds AAA       2.6%
 1,250,000        5.900%, 07/01/27                                 1,245,312


           Hawaii State Housing Authority Revenue Bonds  A        3.4%
   225,000        6.900%, 07/01/16                                   235,125
 1,370,000        5.900%, 07/01/27                                 1,354,587


           Housing Finance & Development Corp. Revenue Bonds   N/R       2.1%
            Affordable Rental Housing Program
$1,000,000        6.100%, 07/01/30                                $  992,500


           Honolulu City & County General Obligation Bonds      AA        0.6%
            Resource Recovery Improvement - AMT
   250,000        7.300%, 02/01/10                                   270,000


           Honolulu City & County General Obligation Water Bonds  AA      2.1%
   250,000        7.150%, 06/01/11, Pre-refunded                     274,375
   200,000        7.100%, 06/01/07, Pre-refunded                     219,000
   230,000        6.000%, 12/01/09                                   242,075
   250,000        5.800%, 07/01/16                                   252,500


           Honolulu City & County General Obligation Bond-AMT     AA      0.3%
   150,000        7.250%, 02/01/07                                   162,000


           Honolulu City & County General Obligation Bonds        AA     12.9%
   880,000        7.100%, 10/01/09, Pre-refunded                     942,700
   380,000        7.100%, 10/01/08, Pre-refunded                     407,075
   300,000        6.900%, 12/01/06, Pre-refunded                     330,000
   725,000        6.700%, 08/01/11, Pre-refunded                     797,500
   525,000        6.700%, 08/01/10, Pre-refunded                     577,500
   985,000        6.700%, 08/01/09, Pre-refunded                   1,083,500
   820,000        6.700%, 08/01/08, Pre-refunded                     902,000
   375,000        6.700%, 08/01/05, Pre-refunded                     412,500
   460,000        6.100%, 06/01/12                                   478,975
   200,000        6.000%, 06/01/10                                   207,500


           Honolulu City & County General Obligation Mortgage
            Revenue Bonds                         AAA    0.7%
   325,000        6.800%, 07/01/28, MBIA                             348,969


           Honolulu City & County Housing Bond   AAA    0.4%
            Waipahu Tower - AMT
$  200,000        6.900%, 06/20/35, GNMA                          $  209,250


           Kauai County General Obligation Bonds  AAA    2.4%
   100,000        7.350%, 08/01/05, MBIA Pre-refunded                105,750
   250,000        5.900%, 02/01/10, MBIA                             256,563
   250,000        5.900%, 02/01/11, MBIA                             255,625
   500,000        5.850%, 08/01/07, AMBAC                            522,500


           Maui County General Obligation Bonds   AAA    3.9%
   125,000        7.300%, 03/01/03, Pre-refunded                     132,344
   175,000        6.800%, 12/01/08, AMBAC Pre-refunded               191,844
   250,000        6.800%, 12/01/05, AMBAC Pre-refunded               274,063
   735,000        5.750%, 01/01/12, FGIC                             745,106
   235,000        5.750%, 06/01/13, MBIA                             238,231
   250,000        5.700%, 01/01/09, FGIC                             253,437


           Maui County Board of Water Supply      AAA    0.7%
            General Obligation
   300,000        6.500%, 12/01/06, FGIC Pre-refunded                328,875


           University of Hawaii Board of Regents  AAA    1.7%
            Revenue Bonds - AMBAC
   500,000        5.700%, 10/01/17                                   501,875
   300,000        5.650%, 10/01/16                     __________    301,125

             TOTAL HAWAII                               84.6%     40,153,593

           Municipal Bonds - Puerto Rico
           Puerto Rico Electric Power Authority Revenue Bonds    AAA  0.7%
$  300,000        6.250%, 07/01/17, FSA                           $  313,500


           Puerto Rico Commonwealth Electric Power Bonds         A-   0.3%
   120,000        7.000%, 07/01/07                                   127,950


           Puerto Rico Commonwealth General Obligation Bonds     AAA  1.9%
   100,000        7.300%, 07/01/20, Pre-refunded                     111,625
   100,000        6.250%, 07/01/10, MBIA                             105,750
   405,000        6.000%, 07/01/14, MBIA                             416,137
    45,000        7.125%, 07/01/02, FGIC - Pre-refunded               47,045
   230,000        7.125%, 07/01/02, FGIC                             239,041


           Puerto Rico Commonwealth General Obligation Bonds     A   2.9%
   300,00         6.500%, 07/01/23                                   320,250
   750,000        6.450%, 07/01/17                                   798,750
   250,000        6.250%, 07/01/10                                   260,000


           Puerto Rico Commonwealth Highway Authority Bonds      AAA  0.7%
   100,000        8.000%, 07/01/03, Pre-refunded                     108,500
   200,000        7.750%, 07/01/10, Pre-refunded                     226,250


           Puerto Rico Commonwealth Highway Authority Bonds      A   1.6%
   225,000        6.750%, 07/01/05                                   246,094
   530,000        6.000%, 07/01/20                                   531,987


           Puerto Rico Commonwealth Housing Bonds     AAA    0.6%
            Single Family Mortgage Portfolio - AMT
$  300,000        6.250%, 04/01/29, GNMA                          $  303,750


           Puerto Rico Commonwealth Housing Bonds       AA     0.4%
            Single Family Mortgage Portfolio
   175,000        7.500%, 10/01/15                                   183,969



           Puerto Rico Commonwealth Public Building     AAA          0.6%
            Improvement Bonds
   250,000        7.250%, 07/01/10, Pre-refunded                     278,125


           Puerto Rico Commonwealth Public Building     AAA          1.2%
            Authority - Public Education & Health Facilities
   225,000        7.875%, 07/01/16, Series G, Pre-refunded           236,450
   200,000        7.875%, 07/01/16, Series H, Pre-refunded           210,178
   105,000        7.875%, 07/01/07, Pre-refunded                     110,343


           Puerto Rico Medical & Environmental Center Bonds    AAA  1.0%
   440,000        6.250%, 07/01/24, MBIA                             459,250



           Puerto Rico University Revenue Bonds  A     1.8%
$  840,000        6.500%,  06/01/13                  _________   $  873,600

            TOTAL PUERTO RICO                          13.7%      6,508,544

      TOTAL MUNICIPAL BONDS (Cost: $44,645,481)(a)     98.3%     46,662,137
          Other Assets Less Liabilities                 1.7%        802,417
       TOTAL NET ASSETS                               100.0%    $47,464,554


(a) Aggregate cost for federal income tax purposes is $44,645,481.


At September 30, 1996, unrealized appreciation(depreciation) of securities 
for federal income tax purposes is as follows:

           Gross unrealized appreciation           $2,127,599
           Gross unrealized depreciation             (110,943)
             Total net unrealized appreciation     $2,016,656



The accompanying notes are an integral part of these financial statements



Leahi Tax-Free Income Trust
Statement of Assets and Liabilities
September 30, 1996

<TABLE>
<S>                                                     <C>
ASSETS:
Investment in securities, at value (cost $44,645,481)     $ 46,662,137
Cash                                                            90,409
Receivables:
     Interest                                                  800,329
     Funds shares sold                                           2,250
     Other assets                                                1,270
     TOTAL ASSETS                                           47,556,395

LIABILITIES:
Payables:
     Accrued expenses                                           28,141
     Dividend distributions                                     63,700
     TOTAL LIABILITIES                                          91,841


NET ASSETS:
     (Applicable to 3,460,706 shares outstanding, $.01 par 
      value, unlimited shares authorized.)                $ 47,464,554

NET ASSET VALUE:
     Offering and redemption price 
      per share ($47,464,554/3,460,706)                         $13.72

NET ASSETS:
     At September 30, 1996, net assets consisted of:
     Paid-in capital                                      $ 45,466,811
     Accumulated net realized loss on investments              (18,913)
     Net unrealized appreciation                          $ 47,464,554

</TABLE>

The accompanying notes are an integral part of these financial statements


Leahi Tax-Free Income Trust
Statement of Operations
September 30, 1996
<TABLE>
<S>                                                <C>     <C>

INVESTMENT INCOME:
     Interest                                               $  2,766,773

EXPENSES:
     Investment manager fee (Note 3)                 233,778
     Custodian fees                                   12,100
     Transfer agent fees                              34,892
     Fund accounting & pricing fees                   49,606
     Legal fees                                        5,339
     Insurance                                        11,684
     Auditing fees                                    14,750
     Trustees fees                                     1,400
     Printing                                          3,277
     Distribution fees (Note 4)                       28,408
     Total expenses                                              395,234

     Fee reductions (Note 6)                                      (5,607)
     Net expenses                                                389,627

     Net investment income                                     2,377,146

NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:     

Net realized gain from security transactions          53,839

Decrease in unrealized appreciation on investments  (147,240)

Net realized and unrealized loss on investments                   (93,401)

Net increase in net assets resulting from operations        $   2,283,745

</TABLE>
The accompanying notes are an integral part of these financial statements



Leahi Tax-Free Income Trust
Statement of Changes in Net Assets


                                                 Year Ended September 30,

<TABLE>
<S>                                                <C>           <C>
                                                     1996         1995    
INCREASE IN NET ASSETS
Operations:
  Net investment income                              $ 2,377,146   2,275,664
  Realized gain (loss) from security transactions         53,839     (59,064)
  Increase (decrease) in unrealized 
      appreciation on investments                       (147,240)  1,586,371

Net increase in net assets resulting from operations   2,283,745   3,802,971

Distribution to Shareholders:
  Distribution from net investment income
   ($0.70 and $0.71 per share, respectively)          (2,377,146) (2,275,664)

</TABLE>
                                                         (93,401)  1,527,307

Trust Share Transactions:

                                   SHARES
                           Year Ended September 30,
<TABLE>
<S>                           <C>        <C>          <C>         <C>
                               1996        1995   

Purchased by investors        435,555     423,298      6,240,969   5,693,362
Issued through reinvestment 
       of distributions       113,340     114,602      1,560,495   1,527,950
Repurchased by Trust         (420,514)   (541,062)    (5,780,506) (7,139,863)
Increase (decrease) in shares and net assets derived from Trust 
      share transactions      146,381      (3,162)     2,020,958      81,449

                                                       1,927,557   1,608,756

NET ASSETS
     Beginning of period                              45,536,997  43,928,241
     End of period                                   $47,464,554 $45,536,997

</TABLE>
The accompanying notes are an integral part of these financial statements



Leahi Tax-Free Income Trust
Financial Highlights
(For a share outstanding throughout the period)


                                         Years ended September 30,
<TABLE>
<S>                                   <C>        <C>        <C>        <C>        <C> 
                                       1996       1995       1994       1993       1992

Net asset value, beginning of period   $13.74     $13.24     $14.42     $13.43     $12.97

INCOME FROM INVESTMENT OPERATIONS
  Net investment income                  0.70       0.71       0.69       0.71       0.74
  Net gain (loss) on securities (both
          realized and unrealized)      (0.02)      0.50      (1.08)      1.03       0.50
  Total from investment operations       0.68       1.21      (0.39)      1.74       1.24

LESS DISTRIBUTIONS
  Dividends from net investment income  (0.70)     (0.71)     (0.69)     (0.71)     (0.74)
  Distributions from capital gains       ---        ---       (0.10)     (0.04)     (0.04)
  Total distributions                   (0.70)     (0.71)     (0.79)     (0.75)     (0.78)

Net asset value, end of period         $13.72     $13.74     $13.24     $14.42     $13.43

Total Return                             5.05%      9.40%     (2.76%)    13.34%      9.83%

RATIOS/SUPPLEMENTAL DATA
 Net assets, end of period (in 000's) $47,465    $45,537    $43,928    $44,628    $30,950
 Ratio of expenses to average net
      assets                             0.85%(a)   0.83%(a)   0.85%      0.98%      1.06%
 Ratio of net investment income to
      average net assets                 5.09%      5.30%      5.04%      5.13%      5.60%
 Portfolio turnover                     17.42%     20.16%     22.05%     12.56%      8.04%

</TABLE>

(a) Ratio of expenses to average net assets after the reduction of custodian 
    fees under a custodian agreement were 0.83% and 0.82% for 1996 and 1995, 
    respectively.  Prior to 1995, such reductions were reflected in the 
    expense ratios.

The accompanying notes are an integral part of these financial statements

                         LEAHI TAX-FREE INCOME TRUST
                        Notes to Financial Statements
                              September 30, 1996


1. Significant Accounting Policies
    Leahi Tax-Free Income Trust (the "Trust") is a series of Leahi Investment 
Trust which was organized as a Massachusetts business trust on July 23, 1987. 
The Trust is an open-end, nondiversified management investment company 
registered under the Investment Company Act of 1940, as amended.  On 
October 26, 1987, the Trust's registration statement under the Securities 
Act of 1933 became effective.  The Trust commenced operations on November 2, 
1987.

    The investment object of the Fund is to provide investors with the maximum 
level of income exempt from federal and Hawaii income taxes consistent with the
preservation of capital.  The Fund seeks to achieve its objective by investing 
primarily in municipal securities which pay interest that is exempt from 
federal and Hawaii income taxes.

    The Fund is subject to the risk of price fluctuation of the municipal 
securities held in its portfolio which is generally a function of the 
underlying credit rating of an issuer, the maturity length of the securities, 
the securities' yield, and general economic and interest rate conditions.

    Since the Fund invests primarily in obligations of issuers located in 
Hawaii, the marketability and market value of these obligations may be
affected by certain Hawaiian constitutional provisions, legislative measures,
executive orders, administrative regulations, voter initiatives, and other 
political and economic developments.  If any such problems arise, they could 
adversely affect the ability of various Hawaiian issuers to meet their 
financial obligation.  The Fund also has a concentration of securities 
from issuers located in Puerto Rico.  Those issues could be affected by 
similar development within Puerto Rico

  a. Security Valuations:
      Portfolio securities, which are fixed income securities, are valued by an
independent pricing service using market quotations, prices provided by market 
makers, or estimates of market values obtained from yield data relating to 
instruments or securities with similar characteristics, in accordance with 
procedures established in good faith by the Board of Trustees.  Securities 
with remaining maturities of sixty days or less are valued on the amortized
cost basis as reflecting fair value.

   b. Federal Income Taxes:
      It is the Trust's policy to comply with the requirements of the 
Internal Revenue Code applicable to regulated investment companies and 
to distribute its taxable income, if any, to its shareholders.  Therefore,
no federal income tax provision is required.  At September 30, 1996, the 
Trust had an unused capital loss carryforward of approximately $18,900 of
which $17,300 expires in 2003 and $1,600 expires in 2004.

  c.    Other:
      As is common in the industry, security transactions are accounted for 
on the date the securities are purchased or sold (trade date).  Realized 
gains and losses on security transactions are determined on the basis
of specific identification for both financial statement and federal 
income tax purposes.  Distributions to shareholders are recorded on the 
ex-dividend date.  Interest income and estimated expenses are accrued daily.
Premiums and discounts are amortized in accordance with income tax 
regulations.

2.      Dividend Distributions
     The Trust accrues dividends daily and pays dividends either monthly 
in cash, or reinvests dividends at the then current net asset value.

3.      Investment Manager Fees
     Leahi Management Company, Inc. serves as the Trust's Investment Manager, 
and provides portfolio management services, office facilities, executive, 
administrative, clerical services, and monitors legal regulatory compliance 
for the Trust.  For the services provided under the terms of the Investment 
Management Agreement, the Investment Manager receives a monthly fee at the 
annual rate of 1/2 of 1% of the value of the average daily net assets of 
the Trust.
     All expenses incurred in the operation of the Trust are home by the Trust,
however, the Investment Manager has agreed with the Trust that if in any fiscal
year, the operating expenses of the Trust exceed 1% of the average annual net 
assets, the Investment Manager will reduce its fees to the extent necessary 
to limit the Trust's expense to the maximum allowed.
     Certain officers and trustees of the Trust are also officers and/or 
directors of Leahi Management Company.

4.      Distribution Fees
     The Trust's Board of Trustees, including a majority of the Trustees 
who are not "interested persons" of the Trust, as defined in the Investment 
Company Act of 1940 (the "Act), have adopted a promotion and marketing
plan (the "Plan") pursuant to Rule 12b-1 of the Act.  The Plan regulates 
the manner in which regulated investment companies may assume costs of 
distributing and promoting the sales of its shares.
     The Plan provides that the Trust incur certain costs which may not 
exceed 1/4 of 1% of the value of the annual average daily net assets of 
the Trust for such items as advertisements, sales literature, commissions 
and other expenses related to the promotion and marketing of the Trust's 
shares.
    The Plan permits the Investment Manager to carryforward for a maximum of 
three years (without carrying charge) any unreimbursed promotion and 
marketing expenses covered by the Plan.  Unreimbursed costs as of
September 30, 1996 amounted to $25,096.

5.      Purchases and Sales of Securities
     During the year ended September 30, 1996, purchases and sales of 
securities, other than short-term securities, aggregated $10,191,278 and 
$7,991,258, respectively.

6.      Custody Fees
     Under an agreement with the custodian bank, custody fees are reduced 
by credits for cash balances.  Such reductions amounted to $5,607 during 
the year ended September 30, 1996.

                    This page is intentionally left blank.

                    This page is intentionally left blank.

TRUSTEES OF LEAHI INVESTMENT TRUST

                    ERNEST W. ALBRECHT, Honolulu, Hawaii
                      GAIL ANN CHEW, Honolulu, Hawaii
                      RONALD E. KENT, Honolulu, Hawaii
                    KAREN T. NAKAMURA, Honolulu, Hawaii
                   DIANNE J. QUALTROUGH, Honolulu, Hawaii
                     KIM F. SCOGGINS, Honolulu, Hawaii
                     DAVID M. WALKER, Honolulu, Hawaii


                              INVESTMENT MANAGER
                        LEAHI MANAGEMENT COMPANY, INC.
              210 Ward Avenue, Suite 129, Honolulu, Hawaii 96814

                                DISTRIBUTOR
                        LINSCO/PRIVATE LEDGER, CORP.
             210 Ward Avenue, Suite 129, Honolulu, Hawaii 96814
                                      
                      DEPOSITORY AND DISBURSING AGENT
                               BANK OF HAWAII
                 Ward Plaza Branch, Honolulu, Hawaii 96814
                                      
                                 CUSTODIAN
                     THE FIRST NATIONAL BANK OF BOSTON
               150 Royall Street, Canton, Massachusetts 02021
                                      
                               TRANSFER AGENT
                             FPS SERVICES, INC.
                    3200 Horizon Drive, P.O. Box 61503,
                    King of Prussia, Pennsylvania 19406

                                  AUDITORS
                            TAIT, WELLER & BAKER
                  Two Penn Center, Suite 700, Philadelphia
                             Pennsylvania 19102

                           LEGAL COUNSEL TO TRUST
                          SULLIVAN & WORCESTER LLP
                           One Post Office Square
                        Boston, Massachusetts 02109


              This material may be used as sales literature, if
               preceded or accompanied by a current prospectus 
                which gives details about charges, investment 
               objectives and operating policies of the Trust.


                         LEAHI TAX-FREE INCOME TRUST
                           Schedule of Investments
                                March 31, 1997
                                 (Unaudited)


    Face                                         S&P             Value
   Amount  Investments                         Rating Percent  (Note 1)
           Municipal Bonds - Hawaii
           Hawaii Country Hawaii General Obligation Bonds    AAA  2.1%
$  465,000       7.200%, 06/01/06, FGIC Pre-refunded           $  504,525
   200,000       7.200%, 06/01/05, FGIC Pre-refunded              217,000
   300,000       5.600%, 05/01/11, FGIC                           303,375


           Hawaii State General Obligation Bonds A+     3.2%
   100,000       7.200%, 09/01/06, Pre-refunded                   109,000
   100,000       7.125%, 09/01/10, Pre-refunded                   108,750
   125,000       7.000%, 06/01/10, Pre-refunded                   133,750
   150,000       7.000%, 06/01/07, Pre-refunded                   160,500
   300,000       6.250%, 01/01/14                                 310,875
   500,000       6.250%, 01/01/13                                 517,500
   200,000       6.000%, 11/01/10                                 210,750


           Hawaii State Airport System Revenue Bonds - AMT   AAA  6.7%
 1,095,000       7.500%, 07/01/20, FGIC - AMT                  1,219,400
   545,000       7.000%, 07/01/20, FGIC - AMT                    589,281
   175,000       7.000%, 07/01/10, FGIC - AMT                    190,750
 1,025,000       6.750%, 07/01/21, MBIA - AMT                  1,082,656
   150,000       5.800%, 07/01/01, MBIA                          156,187


           Hawaii State Airport System Revenue Bonds - AMT   A-   2.4%
   500,000       7.000%, 07/01/18 - AMT                          533,750
   200,000       7.000%, 07/01/07 - AMT                          215,750
   385,000       6.900%, 07/01/12 - AMT                          428,793


           Hawaii State Dept. Budget & Finance   AAA    1.5%
            Hawaiian Electric Bonds - AMT
$  275,000       6.550%, 12/01/22, MBIA                       $  284,969
   250,000       6.200%, 05/01/26, MBIA                          252,187
   200,000       5.875%, 12/01/26                                193,000


           Hawaii State Dept. Budget & Finance    BBB+    2.9%
            Hawaiian Electric Bonds - AMT
   250,000       7.600%, 07/01/20                                267,500
 1,060,000       7.625%, 12/01/18                              1,134,200


           Hawaii State Dept. Budget & Finance
            Maui Electric                         BBB+    0.2%
   100,000       6.875%, 04/01/12                                102,731


           Hawaii State Dept. Budget & Finance    AA     2.2%
            Kaiser Permanente Medical Refunding Bonds
   850,000       6.500%, 03/01/11                                885,063
   175,000       6.250%, 03/01/21                                179,593


           Hawaii State Dept. Budget & Finance    A      6.9%
            Kapiolani Healthcare System
   100,000       6.400%, 07/01/13                               102,000
 1,285,000       6.300%, 07/01/08                             1,334,793
   340,000       6.250%, 07/01/21                               341,700
   600,000       6.200%, 07/01/16                               603,000
   985,000       6.000%, 07/01/19                               966,531



           Hawaii State Dept. Budget & Finance   AAA    7.3%
            Kapiolani Hospital Pali Momi Project 9
$3,120,000       7.600%, 07/01/10, Pre-refunded            $  3,517,800


           Hawaii State Dept. Budget & Finance-Queens Hospital    AA   4.2%
   945,000       6.000%, 07/01/20                               953,269
 1,100,000       5.750%, 07/01/26                             1,071,125


           Hawaii State Dept. Budget & Finance     AAA    2.1%
            St. Francis Medical Center
 1,000,000       6.500%, 07/01/22, FGIC                       1,051,250


           Hawaii State Dept. of Transportation Revenue Bonds     A-   1.0%
   500,000       5.750%, 03/01/13                               490,000


           Hawaii State Harbor Capital Improvement Revenue Bonds  A+   0.4%
   200,000       6.200%, 07/01/08                               208,000


           Hawaii State Harbor Capital Improvement      AAA       3.5%
            Revenue Bonds - AMT
   390,000       7.250%, 07/01/13, AMBAC                        400,128
   100,000       7.250%, 07/01/10, MBIA                         108,250
   270,000       7.000%, 07/01/17, MBIA                         289,238
   500,000       6.500%, 07/01/19, FGIC                         521,250
   250,000       6.250%, 07/01/15, FGIC                         256,250
   105,000       6.200%, 07/01/03, FGIC                         111,037


           Hawaii State Housing Authority Revenue Bonds AAA      2.6%
$1,250,000       5.900%, 07/01/27, MBIA                     $ 1,234,375


           Hawaii State Housing Authority Revenue Bonds  A        3.0%
   225,000       6.900%, 07/01/16                               234,563
 1,220,000       5.900%, 07/01/27                             1,207,800


           Housing Finance & Development Corp. Revenue Bonds  N/R 2.1%
            Affordable Rental Housing Program
 1,000,000       6.100%, 07/01/30                            $  993,750


           Honolulu City & County General Obligation Bonds    AA   0.6%
            Resource Recovery Improvement - AMT
   250,000       7.300%, 02/01/10                              267,813


           Honolulu City & County General Obligation Water Bonds  AA  2.0%
   250,000       7.150%, 06/01/11, Pre-refunded                270,625
   200,000       7.100%, 06/01/07, Pre-refunded                216,000
   230,000       6.000%, 12/01/09                              243,225
   250,000       5.800%, 07/01/16                              248,438


           Honolulu City & County General Obligation Bond-AMT     AA  0.3%
   150,000       7.250%, 02/01/07                              161,063


           Honolulu City & County General Obligation Mortgage
            Revenue Bonds                           AAA    0.7%
   325,000       6.800%, 07/01/28, MBIA                        348,563

           Honolulu City & County General Obligation Bonds        AA  12.5%
$  880,000       7.100%, 10/01/09, Pre-refunded             $  930,600
   380,000       7.100%, 10/01/08, Pre-refunded                401,850
   300,000       6.900%, 12/01/06, Pre-refunded                325,875
   725,000       6.700%, 08/01/11, Pre-refunded                787,531
   525,000       6.700%, 08/01/10, Pre-refunded                570,281
   985,000       6.700%, 08/01/09, Pre-refunded              1,069,956
   820,000       6.700%, 08/01/08, Pre-refunded                890,725
   375,000       6.700%, 08/01/05, Pre-refunded                407,344
   460,000       6.100%, 06/01/12                              477,250
   200,000       6.000%, 06/01/10                              207,500


           Honolulu City & County Housing Bond   AAA    0.4%
            Waipahu Tower - AMT
   200,000       6.900%, 06/20/35, GNMA                        209,000


           Kauai County General Obligation Bonds AAA    2.4%
   100,000       7.350%, 08/01/05, MBIA Pre-refunded           104,250
   250,000       5.900%, 02/01/10, MBIA                        256,250
   250,000       5.900%, 02/01/11, MBIA                        255,625
   500,000       5.850%, 08/01/07, AMBAC                       524,375


           Maui County Board of Water Supply     AAA    0.7%
            General Obligation
   300,000       6.500%, 12/01/06, FGIC Pre-refunded            325,125


           Maui County General Obligation Bonds  AAA    3.8%
$  125,000       7.300%, 03/01/03, Pre-refunded              $  130,653
   175,000       6.800%, 12/01/08, AMBAC Pre-refunded           189,438
   250,000       6.800%, 12/01/05, AMBAC Pre-refunded           270,625
   735,000       5.750%, 01/01/12, FGIC                         744,188
   235,000       5.750%, 06/01/13, MBIA                         237,350
   250,000       5.700%, 01/01/09, FGIC                         253,750


           University of Hawaii Board of Regents AAA    2.6%
            Revenue Bonds - AMBAC
  500,000        5.700%, 10/01/17                               493,125
  800,000        5.650%, 10/01/16            __________         789,000

            TOTAL HAWAII                         81.4%       39,408,992


           Municipal Bonds - Puerto Rico
           Puerto Rico Electric Power Authority Revenue Bonds      AAA  0.6%
$  300,000       6.250%, 07/01/17, FSA                       $  310,875


           Puerto Rico Commonwealth Electric Power Bonds    BBB+     0.2%
   120,000       7.000%, 07/01/07                               126,750


           Puerto Rico Commonwealth General Obligation Bonds   AAA  1.4%
   100,000       7.300%, 07/01/20, Pre-refunded                 110,000
    50,000       7.125%, 07/01/02, Pre-refunded                  51,400
   180,000       7.125%, 07/01/02, FGIC                         184,716
   100,000       6.250%, 07/01/10, FGIC                         106,000
   250,000       5.750%, 07/01/14, MBIA                         248,750


          Puerto Rico Commonwealth General Obligation Bonds     A   2.8%
   300,000       6.500%, 07/01/23                               321,375
   750,000       6.450%, 07/01/17                               795,937
   250,000       6.250%, 07/01/10                               259,687


           Puerto Rico Commonwealth Highway Authority Bonds      AAA  0.7%
   100,000       8.000%, 07/01/03, Pre-refunded                 106,750
   200,000       7.750%, 07/01/10, Pre-refunded                 222,750


           Puerto Rico Commonwealth Highway Authority Bonds      A   1.6%
   225,000       6.750%, 07/01/05                               246,094
   630,000       6.000%, 07/01/20                               629,213
   530,000       5.750%, 07/01/18                               514,763


           Puerto Rico Commonwealth Housing Bonds    AAA    0.8%
            Single Family Mortgage Portfolio - AMT
$  360,000       6.250%, 04/01/29, GNMA                      $  364,500


           Puerto Rico Commonwealth Housing Bonds     AA     0.4%
            Multi-Family Mortgage Portfolio
   175,000       7.500%, 10/01/15                               183,312



           Puerto Rico Commonwealth Public Building    AAA    0.6%
            Improvement Bonds
   250,000       7.250%, 07/01/10, Pre-refunded                 274,063


           Puerto Rico Commonwealth Public Building    AAA    2.0
            Authority - Public Education & Health Facilities
   225,000       7.875%, 07/01/16, Series G, Pre-refunded       236,450
   200,000       7.875%, 07/01/16, Series H, Pre-refunded       210,178
   550,000       5.500%, 07/01/25, Series A                     524,562


           Puerto Rico Commonwealth Public Building      A    0.3%
            Authority - Public Education & Health Facilities
   150,000       5.570%, 07/01/15                              147,000


           Puerto Rico Medical & Environmental Center Bonds      AAA  1.9%
   440,000       6.250%, 07/01/24, MBIA                        456,500
   455,000       6.250%, 08/01/32, FHA                         463,531

           Puerto Rico University Revenue Bonds      A     1.1%
$  500,000       6.500%, 06/01/13                  _________$  514,375

          TOTAL PUERTO RICO                           15.7%  7,598,318

    TOTAL MUNICIPAL BONDS (Cost: $45,466,743)(a)    97.1%   47,007,310
         Other Assets Less Liabilities               2.9%    1,383,173
    TOTAL NET ASSETS                               100.0%  $48,390,483


(a) Aggregate cost for federal income tax purposes is $45,466,743.


At March 31, 1997, unrealized appreciation (depreciation) of securities 
for federal income tax purposes is as follows:

           Gross unrealized appreciation           $1,749,659
           Gross unrealized depreciation             (209,092)
             Total net unrealized appreciation     $1,540,567

The accompanying notes are an integral part of these financial statements




Leahi Tax-Free Income Trust
Statement of Assets and Liabilities
March 31, 1997 (Unaudited)

<TABLE>
<S>                                                            <C>

ASSETS:
Investment in securities, at value (cost $45,466,743)           $ 47,007,310
Cash                                                                 835,094
Receivables:
     Interest                                                        783,552
     Funds shares sold                                                11,409
     Other assets                                                      6,324
     TOTAL ASSETS                                                 48,634,689

LIABILITIES:
Payables:
     Accrued expenses                                                 32,915
     Dividend distributions                                           69,131
     Redemptions                                                     151,161
     TOTAL LIABILITIES                                               253,206

NET ASSETS:
     (Applicable to 3,559,886 shares outstanding, 
        $.01 par value, unlimited shares authorized.)           $ 48,390,483

NET ASSET VALUE:
     Offering and redemption price per share 
          ($48,390,483/3,559,886)                                     $13.59

NET ASSETS:
     At March 31, 1997, net assets consisted of:
     Paid-in capital                                            $ 46,831,010
     Accumulated net realized loss on investments                     18,906
     Net unrealized appreciation                                   1,540,567
                                                                $ 48,390,483

</TABLE>

The accompanying notes are an integral part of these financial statements


Leahi Tax-Free Income Trust
Statement of Operations
Quarter Ended March 31, 1997 (Unaudited)

<TABLE>
<S>                                                  <C>      <C>


INVESTMENT INCOME:
     Interest                                                   $  1,418,910

EXPENSES:
     Investment manager fee                           119,659
     Custodian fees                                     2,111
     Transfer agent fees                               13,454
     Fund accounting & pricing fees                    24,155
     Legal fees                                         5,468
     Insurance                                         15,500
     Trustees fees                                      1,000
     Printing                                           2,871
     Miscellaneous                                     15,963

     Total expenses                                                  200,181

     Fee reductions (Note 6)                                          (1,547)
     Net expenses                                                    198,634

     Net investment income                                         1,220,276

NET REALIZED AND UNREALIZED LOSS ON INVESTMENTS:  

Net realized gain from security transactions          37,819

Decrease in unrealized appreciation on investments  (476,089)

Net realized and unrealized loss on investments                    (438,270)

Net increase in net assets resulting from operations            $   782,006

</TABLE>

The accompanying notes are an integral part of these financial statements



Leahi Tax-Free Income Trust
Statement of Changes in Net Assets





                                                   Six-Months
                                                     Ended       Year Ended
                                                    3/31/97       9/30/96  
INCREASE IN NET ASSETS
Operations:
     Net investment income                       $  1,220,276    $ 2,377,146
     Realized gain (loss) from 
         security transactions                         37,819         53,839
     Increase (decrease) in unrealized 
         appreciation on investments                 (476,089)      (147,240)

Net increase in net assets resulting from operations  782,006      2,283,745

Distribution to Shareholders:
     Distribution from net investment income
     ($0.70 and $0.71 per share, respectively)    (1,220,276)     (2,377,146)

                                                    (438,270)        (93,401)



Trust Share Transactions:

                                    SHARES
                              Six-Months
                                 Ended   Year Ended
                                3/31/97   9/30/96   
Purchased by investors          219,350   435,555  3,015,775      6,240,969
Issued through reinvestment 
         of distributions        59,985   113,340    825,754      1,560,495
Repurchased by Trust           (180,155) (420,514)(2,477,330)    (5,780,506)
Increase (decrease) in shares and net assets derived from
   Trust share transactions      99,180   146,381  1,364,199      2,020,958
                                                     925,929      1,927,557

NET ASSETS
     Beginning of period                          47,464,554     45,536,997
     End of period                               $48,390,483    $47,464,554



The accompanying notes are an integral part of these financial statements



Leahi Tax-Free Income Trust
Financial Highlights
(For a share outstanding throughout the period)

<TABLE>
<S>                                      <C>          <C>     <C>        <C>        <C>       <C>

                                           Six-Months
                                             Ended
                                            3/31/97     Years ended September 30,
                                          (Unaudited)   1996    1995        1994      1993      1992
Net asset value, beginning of period         $13.72    $13.74  $13.24      $14.42    $13.43    $12.97

INCOME FROM INVESTMENT OPERATIONS
     Net investment income                     0.35      0.70    0.71        0.69      0.71      0.74
     Net gain (loss) on securities (both
          realized and unrealized)            (0.13)    (0.02)   0.50       (1.08)     1.03      0.50
     Total from investment operations          0.22      0.68    1.21       (0.39)     1.74      1.24

LESS DISTRIBUTIONS
     Dividends from net investment income     (0.35)    (0.70)  (0.71)      (0.69)    (0.71)    (0.74)
     Distributions from capital gains          ---       ---     ---        (0.10)    (0.04)    (0.04)
     Total distributions                      (0.35)    (0.70)  (0.71)      (0.79)    (0.75)    (0.78)

Net asset value, end of period               $13.59    $13.72   $13.74     $13.24    $14.42    $13.43

Total Return                                  3.20%      5.05%    9.40%(b)  (2.76%)   13.34%     9.83%

RATIOS/SUPPLEMENTAL DATA
     Net assets, end of period (in 000's)   $48,391   $47,465   $45,537   $43,928   $44,628  $30,950
     Ratio of expenses to average net
          assets                               0.83%     0.85%     0.83%(c)  0.85%     0.98%     1.06%
     Ratio of net investment income to
          average net assets                   5.08%     5.09%     5.30%(c)  5.04%     5.13%     5.60%
     Portfolio turnover                        6.83%    17.42%    20.16%    22.05%    12.56%     8.04%

</TABLE>

(a) Ratio of expenses to average net assets after the reduction of custodian 
    fees under a custodian agreement were 0.83% and 0.82% for 1996 and 1995, 
    respectively.  Prior to 1995, such reductions were reflected in the 
    expense ratios.

The accompanying notes are an integral part of these financial statements

                         LEAHI TAX-FREE INCOME TRUST
                        Notes to Financial Statements
                                March 31, 1997
                                 (Unaudited)

1. Significant Accounting Policies
    Leahi Tax-Free Income Trust (the "Trust") is a series of Leahi Investment 
Trust which was organized as a Massachusetts business trust on July 23, 1987. 
The Trust is an open-end, nondiversified management investment company 
registered under the Investment Company Act of 1940, as amended.  
On October 26, 1987, the Trust's registration statement under the 
Securities Act of 1933 became effective.  The Trust commenced operations 
on November 2, 1987.

    The investment object of the Fund is to provide investors with the maximum 
level of income exempt from federal and Hawaii income taxes consistent with the
preservation of capital.  The Fund seeks to achieve its objective by investing 
primarily in municipal securities which pay interest that is exempt from 
federal and Hawaii income taxes.

    The Fund is subject to the risk of price fluctuation of the municipal 
securities held in its portfolio which is generally a function of the 
underlying credit rating of an issuer, the maturity length of the 
securities, the securities' yield, and general economic and interest 
rate conditions.

    Since the Fund invests primarily in obligations of issuers located in 
Hawaii, the marketability and market value of these obligations may be 
affected by certain Hawaiian constitutional provisions, legislative
measures, executive orders, administrative regulations, voter initiatives, 
and other political and economic developments.  If any such problems arise,
they could adversely affect the ability of various Hawaiian issuers
to meet their financial obligation.  The Fund also has a concentration 
of securities from issuers located in Puerto Rico.  Those issues could 
be affected by similar development within Puerto Rico

   a. Security Valuations:
      Portfolio securities, which are fixed income securities, are valued 
by an independent pricing service using market quotations, prices provided 
by market makers, or estimates of market values obtained from yield data 
relating to instruments or securities with similar characteristics, in 
accordance with procedures established in good faith by the Board of 
Trustees.  Securities with remaining maturities of sixty days or less 
are valued on the amortized cost basis as reflecting fair value.

   b. Federal Income Taxes:
      It is the Trust's policy to comply with the requirements of the 
Internal Revenue Code applicable to regulated investment companies and
to distribute its taxable income, if any, to its shareholders.  Therefore, 
no federal income tax provision is required.  At September 30, 1996, 
the Trust had an unused capital loss carryforward of approximately 
$18,900 of which $17,300 expires in 2003 and $1,600 expires in 2004.


  c.  Other:
       As is common in the industry, security transactions are accounted for 
on the date the securities are purchased or sold (trade date).  Realized 
gains and losses on security transactions are determined on the basis of 
specific identification for both financial statement and federal income 
tax purposes.  Distributions to shareholders are recorded on the ex-dividend
date.  Interest income and estimated expenses are accrued daily.  Premiums 
and discounts are amortized in accordance with income tax regulations.

2.      Dividend Distributions
        The Trust accrues dividends daily and pays dividends either monthly 
in cash, or reinvests dividends at the then current net asset value.

3.      Investment Manager Fees
        Leahi Management Company, Inc. serves as the Trust's Investment 
Manager, and provides portfolio management services, office facilities, 
executive, administrative, clerical services, and monitors legal regulatory 
compliance for the Trust.  For the services provided under the terms of the 
Investment Management Agreement, the Investment Manager receives a monthly 
fee at the annual rate of 1/2 of 1% of the value of the average daily net 
assets of the Trust.
        All expenses incurred in the operation of the Trust are home by 
the Trust, however, the Investment Manager has agreed with the Trust that 
if in any fiscal year, the operating expenses of the Trust exceed 1% of
the average annual net assets, the Investment Manager will reduce its
fees to the extent necessary to limit the Trust's expense to the maximum 
allowed.
        Certain officers and trustees of the Trust are also officers 
and/or directors of Leahi Management Company.

4.      Distribution Fees
        The Trust's Board of Trustees, including a majority of the Trustees 
who are not "interested persons" of the Trust, as defined in the Investment 
Company Act of 1940 (the "Act), have adopted a promotion and marketing plan 
(the "Plan") pursuant to Rule 12b-1 of the Act.  The Plan regulates the 
manner in which regulated investment companies may assume costs of 
distributing and promoting the sales of its shares.
        The Plan provides that the Trust incur certain costs which may not 
exceed 1/4 of 1% of the value of the annual average daily net assets of the
Trust for such items as advertisements, sales literature, commissions
and other expenses related to the promotion and marketing of the Trust's 
shares.

       The plan permits the Investment Manager to carry forward for a
maximum of three years (without carrying charge) any unreimbursed 
promotion and marketing expenses covered by the plan.  Unreimbursed
costs as of March 31, 1997 amounted to $29,186.

5.      Purchases and Sales of Securities
        During the year ended March 31, 1997, purchases and sales of 
securities, other than short-term securities, aggregated $4,049,634 
and $3,223,137, respectively.

6.      Custody Fees
        Under an agreement with the custodian bank, custody fees are 
reduced by credits for cash balances.  Such reductions amounted to 
$1,547 during the six months ended March 31, 1997.


FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS
March 31, 1997 (Unaudited)

                                                    First   Pro       
Leahi       First Hawaii                  Leahi     Hawaii  Forma *  Pro Forma
Par Value   Par Value                     Value     Value   Adjust-   Balance 
                                                             ments
                         HAWAII MUNICIPAL BONDS
                 Hawaii County
                  General Obligation Bonds
$    -     $1,150,000  7.050%,6/01/01  $     -    $ 1,242,000 $  -  $ 1,242,000
     -        100,000  6.800%,12/01/01       -        102,689    -      102,689
  465,000     565,000  7.200%,6/01/06     504,925     613,025    -    1,117,950
  200,000        -     7.200%,6/01/05     217,000        -       -      217,000
  300,000        -     5.600%,5/01/11     303,375        -       -      303,375
                                        1,025,300   1,957,714    -    2,983,014

                 Hawaii State
                  General Obligation Bonds
     -        135,000   6.000%,10/01/08      -        143,775    -      143,775
     -        330,000   7.125%,9/01/09       -        358,875    -      358,875
  100,000        -      7.200%,9/01/06    109,000        -       -      109,000
  150,000        -      7.000%,6/01/07    160,500        -       -      160,500
  125,000        -      7.000%,6/01/10    133,750        -       -      133,750
  100,000        -      7.125%,9/01/10    108,750        -       -      108,750
  200,000        -      6.000%,11/01/10   210,750        -       -      210,750
  500,000        -      6.250%,1/01/13    517,500        -       -      517,500
  300,000        -      6.250%,1/01/14    310,875        -       -      310,875
                                        1,551,125     502,650    -    2,053,775

                  Airport Systems Revenue Bonds
     -        400,000   5.125%,7/01/00       -        404,500    -      404,500
     -        345,000   6.300%,7/01/01       -        364,406    -      364,406
  545,000     560,000   7.000%,7/01/20    589,281     605,500    -    1,194,781
1,120,000   1,330,000   7.500%,7/01/20  1,219,400   1,448,037    -    2,667,437
  150,000        -      5.800%,7/01/01    156,188        -       -      156,188
  200,000        -      7.000%,7/01/07    215,750        -       -      215,750
  175,000        -      7.000%,7/01/10    190,750        -       -      190,750
  385,000        -      6.900%,7/01/12    428,794        -       -      428,794
  500,000        -      7.000%,7/01/18    533,750        -       -      533,750
1,025,000        -      6.750%,7/01/21  1,082,656        -       -    1,082,656
                                        4,416,569   2,822,443    -    7,239,012


FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS - (Continued)


March 31, 1997 (Unaudited)

                                                   First     Pro
Leahi        First Hawaii                Leahi     Hawaii    Forma * Pro Forma
Par Value    Par Value                   Value     Value     Adjust-  Balance
                                                              ments   
                  Hawaiian Electric Company, Inc. 
1,060,000    1,660,000  7.625%,12/01/18  1,134,200   1,776,200   -    2,910,400
  250,000      310,000  7.600%,7/01/20     267,500     331,700   -      599,200
  250,000      200,000  6.200%,5/01/26     252,188     201,750   -      453,938
  200,000      400,000  5.875%,12/01/26    193,000     386,000   -      579,000
  500,000         -     6.875%,4/01/12     513,655        -      -      513,655
  275,000         -     6.555%,12/01/22    284,969        -      -      284,969
                                         2,645,512   2,695,650   -    5,341,162

                  Kapiolani Hospital 
  100,000    1,550,000  6.400%,7/01/13     102,000   1,581,000   -    1,683,000
     -         430,000  7.650%,7/01/19        -        485,900   -      485,900
     -          10,000  6.875%,4/01/12        -         10,273   -       10,273
1,285,000         -     6.300%,7/01/08   1,334,794        -      -    1,334,794
3,120,000         -     7.600%,7/01/10   3,517,800        -      -    3,517,800
  600,000         -     6.200%,7/01/16     603,000        -      -      603,000
  985,000         -     6.000%,7/01/19     966,531        -      -      966,531
  340,000         -     6.250%,7/01/21     341,700        -      -      341,700
                                         6,865,825   2,077,173   -    8,942,998

                  Kaiser Permanente Center 
  175,000    2,150,000  6.250%,3/01/21     179,594   2,206,438   -    2,386,032
  850,000         -     6.500%,3/01/11     885,063        -      -      885,063
                                         1,064,657   2,206,438   -    3,271,095

                  Queen's Medical Center Program 
     -         200,000  6.800%,7/01/00        -        209,000   -      209,000
     -         300,000  5.200%,7/01/04        -        302,625   -      302,625
     -         540,000  6.900%,7/01/04        -        569,025   -      569,025
     -         250,000  6.125%,7/01/11        -        269,375   -      269,375
     -         600,000  6.200%,7/01/22        -        648,750   -      648,750
1,100,000    1,635,000  5.750%,7/01/26   1,071,125   1,592,081   -    2,663,206
  945,000         -     6.000%,7/01/20     953,269        -      -      953,269
                                         2,024,394   3,590,856   -    5,615,250

                  St. Francis Medical Center 
1,000,000    1,765,000  6.500%,7/01/22   1,051,250   1,855,456   -    2,906,706


FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS - (Continued)


March 31, 1997 (Unaudited)

                                               First
Leahi      First Hawaii                Leahi   Hawaii   Pro Forma *  Pro Forma
Par Value  Par Value                   Value   Value    Adjustments  Balance
                  Wahiawa General Hospital 
     -       230,000    7.125%,7/01/98       -        234,887    -      234,887
     -     2,985,000    7.500%,7/01/12       -      3,141,713    -    3,141,713
                                             -      3,376,600    -    3,376,600

                  Maui Electric
  100,000       -       6.875%,4/01/12    102,731        -       -      102,731

                  Department of Transportation
                    Special Facilities Revenue Bonds 
  500,000  2,250,000    5.750%,3/01/13    490,000   2,205,000    -    2,695,000

                  Harbor Capital Improvements Revenue Bonds, Series 1989
     -       300,000    5.650%,7/01/02       -        308,625    -      308,625
  105,000    100,000    6.200%,7/01/03    111,037     105,750    -      216,787
     -       280,000    6.300%,7/01/04       -        298,900    -      298,900
  100,000    125,000    7.250%,7/01/10    108,250     135,312    -      243,562
  390,000    305,000    7.250%,7/01/13    400,128     312,921    -      713,049
  270,000    540,000    7.000%,7/01/17    289,238     578,475    -      867,713
  500,000    300,000    6.500%,7/01/19    521,250     312,750    -      834,000
     -       400,000    5.500%,7/01/27       -        366,500    -      366,500
  200,000       -       6.200%,7/01/08    208,000        -       -      208,000
  250,000       -       6.250%,7/01/15    256,250        -       -      256,250
                                        1,894,153   2,419,233    -    4,313,386

                  Highway Revenue Bonds, Series 1993
     -        200,000   5.000%,7/01/09       -        191,500     -     191,500
     -        150,000   5.000%,7/01/11       -        140,063     -     140,063
     -      1,000,000   5.600%,7/01/14       -        978,750     -     978,750
                                             -      1,310,313     -   1,310,313



FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS - (Continued)

March 31, 1997 (Unaudited)

                                                  
                                                First
Leahi     First Hawaii                 Leahi    Hawaii   Pro Forma * Pro Forma
Par Value Par Value                    Value    Value    Adjustments  Balance
                Housing Authority Single Family Mortgage Purpose Revenue Bonds
     -       145,000   6.300%,7/01/99        -       148,625     -      148,625
     -       525,000   8.000%,7/01/08        -       542,063     -      542,063
     -       390,000   8.000%,7/01/10        -       406,088     -      406,088
     -       405,000   7.000%,7/01/11        -       424,238     -      424,238
     -       100,000   5.700%,7/01/13        -       100,000     -      100,000
     -       590,000   6.900%,7/01/16        -       615,075     -      615,075
     -       305,000   7.375%,7/01/16        -       311,884     -      311,884
     -     1,505,000   8.125%,7/01/17        -     1,568,962     -    1,568,962
     -       530,000   9.250%,7/01/17        -       539,148     -      539,148
     -       495,000   8.125%,7/01/19        -       516,037     -      516,037
     -       400,000   6.750%,7/01/20        -       411,000     -      411,000
     -       540,000   7.100%,7/01/24        -       562,950     -      562,950
2,470,000  2,015,000   5.900%,7/01/27   2,442,175  1,992,350     -    4,434,525
     -       115,000   7.800%,7/01/29        -       120,175     -      120,175
  225,000       -      6.900%,7/01/16     234,562       -        -      234,562
                                        2,676,737  8,258,595     -   10,935,332

                  Multi-Family Mortgage Purpose Revenue Bonds 
     -        70,000   4.000%,7/01/97        -        69,922     -       69,922
     -       180,000   4.500%,1/01/99        -       179,100     -      179,100
     -       200,000   4.800%,1/01/01        -       198,250     -      198,250
     -       205,000   4.800%,7/01/01        -       204,231     -      204,231
     -       210,000   4.900%,1/01/02        -       207,638     -      207,638
     -       215,000   4.900%,7/01/02        -       213,925     -      213,925
     -     1,000,000   5.700%,7/01/18        -       972,500     -      972,500
1,000,000  1,500,000   6.100%,7/01/30     993,750  1,490,625     -    2,484,375
                                          993,750  3,536,191     -    4,529,941

                  Public Housing Authority Bonds 
     -       185,000   5.750%,8/01/00        -       189,458     -      189,458
     -       250,000   5.750%,8/01/04        -       255,690     -      255,690
                                             -       445,148     -      445,148



FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS - (Continued)


March 31, 1997 (Unaudited)

                                               First
Leahi      First Hawaii               Leahi    Hawaii    Pro Forma * Pro Forma
Par Value  Par Value                  Value    Value    Adjustments   Balance
                  University Faculty Housing 
     -         90,000  4.350%,10/01/00       -        89,100      -      89,100
     -        330,000  4.450%,10/01/01       -       325,875      -     325,875
     -        345,000  4.550%,10/01/02       -       340,256      -     340,256
     -      1,500,000  5.700%,10/01/25       -     1,475,625      -   1,475,625
                                             -     2,230,856      -   2,230,856

                  University of Hawaii - Revenue Bonds
  800,000        -     5.650%,10/01/16    789,000       -         -     789,000
  500,000        -     5.700%,10/01/17    493,125       -         -     493,125
                                        1,282,125       -         -   1,282,125

                 Honolulu City & County
                  Board of Water Supply 
     -        100,000  5.000%,7/01/04        -       100,125      -     100,125
     -        750,000  5.800%,7/01/21        -       740,625      -     740,625
  200,000        -     7.100%,6/01/07     216,000       -         -     216,000
  230,000        -     6.000%,12/01/09    243,225       -         -     243,225
  250,000        -     7.150%,6/01/11     270,625       -         -     270,625
  250,000        -     5.800%,7/01/16     248,437       -         -     248,437
  325,000        -     6.800%,7/01/28     348,563       -         -     348,563
                                        1,326,850   840,750       -   2,167,600


FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS - (Continued)

March 31, 1997 (Unaudited)

                                                First
Leahi       First Hawaii             Leahi      Hawaii  Pro Forma *  Pro Forma
Par Value   Par Value                Value      Value    Adjustments  Balance
                  General Obligation Bonds 
     -       100,000  7.300%,7/01/03         -       112,375      -     112,375
     -       200,000  7.350%,7/01/06         -       231,750      -     231,750
     -       100,000  7.250%,2/01/08         -       107,250      -     107,250
     -     1,000,000  7.300%,2/01/09         -     1,073,750      -   1,073,750
     -       240,000  5.500%,9/01/16         -       232,200      -     232,200
  375,000       -     6.700%,8/01/05      407,344       -         -     407,344
  300,000       -     6.900%,12/01/06     325,875       -         -     325,875
  820,000       -     6.700%,8/01/08      890,725       -         -     890,725
  380,000       -     7.100%,10/01/08     401,850       -         -     401,850
  985,000       -     6.700%,8/01/09    1,069,956       -         -   1,069,956
  880,000       -     7.100%,10/01/09     930,600       -         -     930,600
  200,000       -     6.000%,6/01/10      207,500       -         -     207,500
  525,000       -     6.700%,8/01/10      570,281       -         -     570,281
  725,000       -     6.700%,8/01/11      787,531       -         -     787,531
  460,000       -     6.100%,6/01/12      477,250       -         -     477,250
  150,000       -     7.250%,2/01/07      161,062       -         -     161,062
  200,000       -     6.900%,6/20/35      209,000       -         -     209,000
  250,000       -     7.300%,2/01/10      267,813       -         -     267,813
                                        6,706,787  1,757,325      -   8,464,112

                  Halawa Business Park 
     -       170,000  6.300%,10/15/00        -       175,950      -     175,950
     -       370,000  6.500%,10/15/02        -       388,962      -     388,962
     -       365,000  6.600%,10/15/03        -       387,356      -     387,356
                                             -       952,268      -     952,268

                  Housing Authority Multi-Family Mortgage Purpose Revenue Bonds
     -     1,000,000  6.900%,6/20/35         -     1,045,000      -   1,045,000



FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS - (Continued)


March 31, 1997 (Unaudited)

                                                     First   Pro
Leahi     First Hawaii                   Leahi       Hawaii  Forma *  Pro Forma
Par Value  Par Value                     Value       Value Adjustments Balance
                 Kauai County
                  General Obligation Bonds 
     -       595,000   6.700%,8/01/97        -        600,635     -     600,635
     -       300,000   5.100%,2/01/01        -        303,750     -     303,750
     -       410,000   5.850%,8/01/07        -        429,988     -     429,988
  500,000    780,000   5.850%,8/01/07     524,375     818,025     -   1,342,400
     -       295,000   5.900%,2/01/12        -        301,637     -     301,637
  100,000       -      7.350%,8/01/05     104,250        -        -     104,250
  250,000       -      5.900%,2/01/10     256,250        -        -     256,250
  250,000       -      5.900%,2/01/11     255,625        -        -     255,625
                                        1,140,500   2,454,035     -   3,594,535

                 Maui County
                  General Obligation Bonds 
     -       740,000    8.000%,1/01/01       -        823,250     -     823,250
  125,000       -       7.300%,3/01/03    130,653        -        -     130,653
  250,000       -       6.800%,12/01/05   270,625        -        -     270,625
  175,000       -       6.800%,12/01/08   189,437        -        -     189,437
  250,000       -       5.700%,1/01/09    253,750        -        -     253,750
  735,000       -       5.750%,1/01/12    744,187        -        -     744,187
  235,000       -       5.750%,6/01/13    237,350        -        -     237,350
                                        1,826,002     823,250     -   2,649,252

                  Water System Revenue 
     -       315,000    5.850%,12/01/00      -        329,175     -     329,175
     -       400,000    6.600%,12/01/07      -        435,000     -     435,000
  300,000       -       6.500%,12/01/06   325,125        -        -     325,125
                                          325,125     764,175     -   1,089,300
  Total Hawaii Municipal Bonds         39,409,392  50,127,119     -  89,536,511




FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS - (Continued)


March 31, 1997 (Unaudited)

                                                 First    Pro
Leahi     First Hawaii                   Leahi   Hawaii   Forma *    Pro Forma
Par Value Par Value                      Value   Value Adjustments    Balance  
                         PUERTO RICO MUNICIPAL BONDS 
                 Puerto Rico Commonwealth
                  Electric Power Authority Revenue Bonds 
     -        100,000  7.125%,7/01/14       -      107,250    -        107,250
     -        100,000  7.125%,7/01/14       -      107,250    -        107,250
     -        110,000  7.125%,7/01/14       -      116,600    -        116,600
     -         55,000  7.125%,7/01/14       -       58,438    -         58,438
  120,000        -     7.000%,7/01/07    126,750      -       -        126,750
  300,000        -     6.250%,7/01/17    310,875      -       -        310,875
                                         437,625   389,538    -        827,163

                  General Obligation Bonds 
     -         70,000  7.750%,7/01/13       -       74,550    -          74,550
   50,000        -     7.125%,7/01/02     51,000      -       -          51,000
  180,000        -     7.125%,7/01/02    184,716      -       -         184,716
  250,000        -     6.250%,7/01/10    259,687      -       -         259,687
  100,000        -     6.250%,7/01/10    106,000      -       -         106,000
  750,000        -     6.450%,7/01/17    795,938      -       -         795,938
  100,000        -     7.300%,7/01/20    110,000      -       -         110,000
  300,000        -     6.500%,7/01/23    321,375      -       -         321,375
  250,000        -     5.750%,7/01/24    248,750      -       -         248,750
                                       2,077,466    74,550    -       2,152,016

                  Highway Authority
  100,000        -     8.000%,7/01/03    106,750      -       -         106,750
  225,000        -     6.750%,7/01/05    243,844      -       -         243,844
  200,000        -     7.750%,7/01/10    222,750      -       -         222,750
  530,000        -     5.750%,7/01/18    514,762      -       -         514,762
  630,000        -     6.000%,7/01/20    629,213      -       -         629,213
                                       1,717,319      -       -       1,717,319

                  Housing Finance Corp. Multi-Family Mortgage Revenue Bonds 
     -        450,000  7.500%,4/01/22       -      472,500    -         472,500
     -        140,000  7.650%,10/15/22      -      146,825    -         146,825
                                            -      619,325    -         619,325


FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS - (Continued)

March 31, 1997 (Unaudited)

                                                 First   Pro
Leahi      First Hawaii                 Leahi    Hawaii  Forma *    Pro Forma
Par Value  Par Value                    Value    Value  Adjustments  Balance  

                  Single Family Mortgage Revenue Bonds
  175,000       -     7.500%,10/01/15   183,312       -       -         183,312
  360,000       -     6.250%,4/01/29    364,500       -       -         364,500
                                        547,812       -       -         547,812

                  Industrial, Medical & Environmental Pollution Control
                    Abbott Laboratories 
     -       270,000  6.500%,7/01/09       -       271,374    -         271,374

                  Baxter Travenol Laboratories 
     -       300,000  8.000%,9/01/12       -       321,750    -         321,750

                  Upjohn Co. Project 
     -       825,000  7.500%,12/01/23      -       887,906    -         887,906
 
                  Medical and Environmental Center
  440,000       -     6.250%,7/01/24    456,500       -       -         456,500
  455,000       -     6.250%,8/01/32    463,531       -       -         463,531
                                        920,031       -       -         920,031

                  Public Building Authority Health Facilities & Services 
     -        75,000  7.250%,7/01/17       -        79,032    -          79,032
  150,000       -     5.750%,7/01/15    147,000       -       -         147,000
  200,000       -     7.875%,7/01/16    205,960       -       -         205,960
  225,000       -     7.875%,7/01/16    231,705       -       -         231,705
  550,000       -     5.500%,7/01/25    524,562       -       -         524,562
                                      1,109,227     79,032    -       1,188,259

                  Public Building Improvements
  250,000       -     7.250%,7/01/10    274,063       -       -         274,063

                  University of Puerto Rico
  500,000       -     6.500%,6/01/13    514,375       -       -         514,375
Total Puerto Rico Municipal Bonds     7,597,918  2,643,475    -      10,241,393



FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF NET ASSETS - (Continued)

March 31, 1997 (Unaudited)

                                                   First   Pro
Leahi      First Hawaii                   Leahi    Hawaii  Forma *    Pro Forma
Par Value  Par Value                      Value    Value   Adjustments Balance
                         VIRGIN ISLANDS MUNICIPAL BONDS 

                 Virgin Islands
                  Port Authority Airport Revenue Bonds
     -      325,000   8.100%,10/01/05       -         342,469    -      342,469

                  Public Finance Authority, Series A 
     -      100,000   7.300%,10/01/18       -         119,625    -      119,625

Total Virgin Islands Municipal Bonds        -         462,094    -      462,094

Total Investments 
   (Cost $97,294,469) (a)    97.06%   47,007,310   53,232,688    -  100,239,998
Cash                          2.16       835,094    1,395,881    -    2,230,975
Other Assets Less Liabilities  .78       548,079      257,566    -      805,645

     Net Assets             100.00%  $48,390,483  $54,886,135   $- $103,276,618

    Shares outstanding                 3,559,886    5,070,859         9,541,607

    Net asset value and 
       redemption price per share         $13.59       $10.82            $10.82

(a)  Aggregate cost for federal income tax purposes is $97,294,469.

     At March 31, 1997, unrealized appreciation (depreciation)
     of securities for federal income tax purposes is as follows:

    Gross unrealized appreciation                       $3,312,877 
    Gross unrealized depreciation                         (367,348)

      Net unrealized appreciation                       $2,945,529 

    * See Note 2 for pro forma adjustments







See accompanying notes to pro forma financial statements

FIRST HAWAII MUNICIPAL BOND FUND

PRO FORMA STATEMENT OF OPERATIONS


Six months ended March 31, 1997 (Unaudited)

<TABLE>
<S>                       <C>            <C>            <C>           <C>    

                               Leahi      First Hawaii
                              Tax-Free     Municipal     Pro Forma*    Pro Forma
                            Income Trust   Bond Fund     Adjustments    Balance
                                          
INVESTMENT INCOME
  Interest income           $1,418,910     $1,623,209     $     -        $3,042,119

Expenses
  Management fees              119,659        137,649           -           257,308
  Distribution costs            10,886         27,662          7,767         46,315
  Transfer agent fees           13,454         18,068         (8,772)        22,750
  Shareholder services            -            27,530         23,932         51,462
  Accounting fees               24,155         19,264        (23,219)        20,200
  Legal and audit fees          10,045         14,068         (8,613)        15,500
  Printing                       2,871          7,500          3,629         14,000
  Custodian fees                 2,111          5,300            564          7,975
  Insurance                     15,500          6,558        (13,461)         8,597
  Registration fees                500          2,313           -             2,813
  Directors fees                 1,000            800         (1,000)           800

  Total expenses               200,181        266,712        (19,173)       447,720
  Fee reductions                (1,547)        (5,300)        (2,128)        (8,975)

  Net expenses                 198,634        261,412        (21,301)        438,745

    Net investment income    1,220,276      1,361,797         21,301       2,603,374


REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
 Net realized gain 
   from security transactions   37,819          9,557           -             47,376
  Decrease in unrealized appreciation  
   of investments             (476,089)      (368,169)          -           (844,258)

  Net loss on investments     (438,270)      (358,612)          -           (796,882)

    Net increase in net assets resulting 
      from operations         $782,006     $1,003,185        $21,301      $1,806,492

</TABLE>

* See Notes 2 for Pro Forma Adjustments

See accompanying notes to pro forma financial statements


  FIRST HAWAII MUNICIPAL BOND FUND
  
  NOTES TO PRO FORMA FINANCIAL STATEMENTS
  
  March 31, 1997 (Unaudited)
  
  
  (1) PROPOSED REORGANIZATION
  
  Under the proposed Agreement and Plan of Reorganization, the First Hawaii 
Municipal Bond Fund ("First Hawaii"), a separate series of First Pacific 
Mutual Fund, Inc., will acquire all or substantially all of the assets of 
Leahi Tax-Free Income Trust ("Leahi") in exchange for shares of First Hawaii.
The reorganization will be accomplished on a tax-free basis and the exchange 
ratio will be computed by dividing Leahi's net asset value per share by 
First Hawaii's net asset value per share on the reorganization date. 
     
  
(2)   PRO FORMA ADJUSTMENTS
  
  The pro forma adjustments in the statement of net assets and statement 
of operations reflect the following:     

   A) Recognition of anticipated expense savings and expense  
      increases resulting from economies of scale and contractual agreements.
  
   B) No pro forma adjustments were necessary in the statement of net assets.
  
  
  
  
  
FIRST HAWAII MUNICIPAL BOND FUND

FINANCIAL HIGHLIGHTS
<TABLE>
<S>                                 <C>         <C>       <C>       <C>       <C>        <C>      <C>       <C>    <C>
                                     Six Months                                                                      November 23,
                                       Ended                                                                          1988 (c) to
                                      March 31,   Years Ended September 30,                                         
September 30,
                                        1997      1996      1995      1994      1993      1992      1991      1990     1989
Net asset value
 Beginning of year                     $10.89    $10.84    $10.62    $11.48    $10.90    $10.47    $ 9.92   $10.25    $10.00 

Income from investment operations
 Net investment income                    .27       .55       .55       .55       .58       .60       .62       .63      .53 
 Net gain (loss) on securities
  (both realized and unrealized)         (.07)      .05       .31      (.80)      .60       .43       .55      (.24)     .25 
  Total from investment operations        .20       .60       .86      (.25)     1.18      1.03      1.17      .39       .78 

Less distributions
 Dividends from net investment income    (.27)     (.55)     (.55)     (.55)     (.58)     (.60)     (.62)    (.63)     (.53)
 Distributions from capital gains          -         -       (.09)     (.06)     (.02)       -         -         -         -   
 Distributions from paid-in capital        -         -         -         -         -         -         -       (.09)       -
   Total distributions                   (.27)     (.55)     (.64)     (.61)     (.60)     (.60)     (.62)     (.72)    (.53)

 End of year                           $10.82    $10.89     10.84    $10.62    $11.48    $10.90    $10.47    $9.92    $10.25 

Total return                             3.66%(b)  5.62%     8.42%    (2.18)%   11.11%    10.16%    12.11%    3.87%     8.15%

Rations/Supplemental Data
 Net assets, end of period (in 000's)  $54,866   $54,165   $51,131   $52,230   $57,396   $39,291  $25,688   $14,792   $6,619 

 Ratio of expenses to average net assets
  Before expense reimbursements           .97%(b)   .98%      1.00%      .97%     .95%      .95%    1.01%     1.64%     2.22% (b
  After expense reimbursements            .97%(b)   .98%(a)    .97%(a)   .95%     .95%      .95%     .91%     .83%      .54% (b)

 Ratio of net investment income to average net assets
  Before expense reimbursements          4.94%(b)  5.03%      5.19%     4.99%    5.21%     5.67%    5.95%     5.35%     4.72% (b)
  After expense reimbursements           4.94%(b)  5.03%      5.22%     5.01%    5.21%     5.67%    6.05%     6.16%     6.40% (b)

 Portfolio turnover                      1.64%    15.16%     17.08%    40.22%   27.77%    18.44%    7.28%    46.57%    21.91%

</TABLE>

(a)  Ratio of expenses to average net assets after the reduction of 
 custodian fees under a custodian arrangement were .95% in 1997, 1996 and 1995.
 Prior to 1995, such reductions were reflected in the expense ratios.

(b)  Annualized

(c)  Commencement of Operations


LEAHI TAX-FREE INCOME TRUST

FINANCIAL HIGHLIGHTS

(For a share outstanding throughout the period)


<TABLE>
<S>                                 <C>       <C>      <C>      <C>      <C>      <C>      <C>   <C>    <C> <C>

                                     Six Months                                                              November23,
                                        Ended                                                                1988(a) to
                                       March 31,   Years Ended September 30,                                 September 30,
                                       1997    1996     1995     1994     1993     1992    1991   1990   1989    1988**
Net asset value
 Beginning of year                    $13.72   $13.74   $13.24   $14.42   $13.43   $12.97  $12.27 $12.40 $12.34 $12.00

Income from investment operations
 Net investment income                   .35      .70      .71      .69      .71      .74     .74    .79    .66    .49
 Net gain (loss) on securities
  (both realized and unrealized)        (.13)    (.02)     .50    (1.08)    1.03      .50     .70   (.13)   .06    .34
  Total from investment operations       .22      .68     1.21     (.39)    1.74     1.24    1.44    .66    .72    .83

Less distributions
 Dividends from net investment income   (.35)    (.70)    (.71)    (.69)    (.71)    (.74)   (.74)  (.79)  (.66)  (.49)
 Distributions from capital gains         -        -        -      (.10)    (.04)    (.04)     -      -      -      -
   Total distributions                  (.35)    (.70)    (.71)    (.79)    (.75)    (.78)   (.74)  (.79)  (.66)  (.49)

 End of year                          $13.59   $13.72   $13.74   $13.24   $14.42   $13.43  $12.97 $12.27 $12.40 $12.34

Total return                          3.20%(b)   5.05%    9.40%   (2.76)%  13.34%    9.83%  12.12%  5.40%  6.74%  9.07%

Rations/Supplemental Data
 Net assets, end of period (in 000's) $48,391  $47,465  $45,537   43,928  $44,628  $30,950 $20,173 $12,576 $7,104 $5,200

 Ratio of expenses to average net assets .83%(b)  .85%     .83%     .85%     .98%    1.06%   1.09%   .89%  1.19%  1.07%

 Ratio of net investment income to
     average net assets                 5.08%(b) 5.09%    5.30%    5.04%    5.13%    5.60%   5.86%  6.35%  6.06%  6.23%

 Portfolio turnover                     6.83%   17.42%   20.16%   22.05%   12.56%    8.04%  36.78% 31.12% 11.49% 28.16%

</TABLE>

(a) Commencement of Operations

(b) Annualized




First Hawaii Municipal Bond Fund

Estimated Annual Post-Acquisition Expenses

Assumption: Average net assets (ANA) during the first year after the 
acquisition is $100,000,000




Expense Account 

Management Fees              500,000    0.50%   Contractual-50 basis points 
                                                management fee on ANA up to 
                                                $500,000,000

Shareholder Services Costs   100,000    0.10%   Contractual-10 basis points 
                                                on ANA paid to First Pacific
                                                Recordkeeping for clerical,
                                                bookeeping and shareholder
                                                services

Fund Accounting               44,000    0.04%   Flat rate @ $3,700 per month

Transfer Agency Fees          49,500    0.05%   3,000 accounts @ $16.50 per 
                                                year maintenance fee

Distribution Costs            90,000    0.09%   Percentage of ANA consisten
                                                with Pre-acquistion rate 
                                                (subject to increase based 
                                                on distributor's costs)

Custody Fees                  17,500    0.02%   Bank of CA fee schedule
                                                (0.2% of ANA up to $50MM;
                                                 0.15% thereafter)

Audit                         25,000    0.03%   Slight increase over 
                                                pre-acquisition rate due 
                                                to increased assets

Legal                          8,000    0.01%   Average of two prior years 
                                                fees;  not expected to increase
                                                significantly

Registration Fees              4,000    0.00%   Not significant

Printing Costs                30,000    0.03%   Double pre-acquisition costs 
                                                due to increased number of 
                                                shareholders

Directors Fees                 1,600    0.00%   Not significant

   Total Expenses            870,000    0.87%

Custody Fee Credits**        (17,500)  -0.02%

   Net Expenses              852,500    0.85%




** In past years the Fund has been able to eliminate custody fees by 
earning credits for uninvested cash balances remaining with the custodian.  
There can be no assurances that this arrangement will remain effective.  
In such case the Net Expenses would be increased by the value of the 
custody credits.





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission