| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BALL BAKER LEAKE LLP | 99,868 | 0 | 146,036 | |
| AKAMINE OYADOMARI & KOSAKI CPAS INC | 30,411 | 0 | 29,451 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2008-12-15 | 8,945 | 2,319 | SL | 5.000000000000 | 1,789 | 0 | ||
| FURNITURE & FIXTURE-TRNA | 2008-05-31 | 146,481 | 33,133 | SL | 7.000000000000 | 20,926 | 0 | ||
| FURNITURE & FIXTURE | 2008-11-21 | 1,274 | 204 | SL | 7.000000000000 | 182 | 0 | ||
| LAND-TRNA | 2008-05-31 | 3,539,916 | L | 0 | 0 | ||||
| BUILDING-TRNA | 2008-05-31 | 1,770,084 | 71,862 | SL | 39.000000000000 | 45,387 | 0 | ||
| EQUIPMENT | 2009-09-02 | 3,011 | 402 | SL | 5.000000000000 | 602 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 1,093,444 | SL | 39.000000000000 | 36,107 | 0 | ||||
| FURNITURE & FIXTURE | 2010-06-15 | 93,377 | SL | 7.000000000000 | 8,226 | 0 | |||
| EQUIPMENT | 2010-06-15 | 24,980 | SL | 5.000000000000 | 3,538 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PAGE 3, PART IV, CAPITAL INVESTMENT INCOME:NEGATIVE GROSS PROCEEDS PRESENTED ON THE CAPITAL GAINS SCHEDULE REPRESENT A RECONCILIATION OFREPORTED GAINS TO DIRECT PROCEEDS RECEIVED FROM SALES. THE NEGATIVE FIGURE IS REQUIRED TO RECONCILE TO FLOW THROUGH CAPITAL RESULTS FROM THE UNDERLYING PARTNERSHIPS. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIRST HAWAIIAN BANK #1118700 | 82,069 | 82,069 |
| NORTHERN TRUST #HAU01 | 13,494 | 13,494 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIRST HAWAIIAN BANK #1118700 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FD II, LLC | AT COST | 4,999,977 | 4,999,977 |
| GLOBAL BALANCED INST TRUST I | AT COST | 117,195,057 | 117,195,057 |
| STRATEGIC PRIVATE EQUITY FD III, LP | AT COST | 2,898,179 | 2,898,179 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 8,945 | 4,108 | 4,837 | 0 |
| FURNITURE & FIXTURE-TRNA | 146,481 | 54,059 | 92,422 | 0 |
| FURNITURE & FIXTURE | 1,274 | 386 | 888 | 0 |
| LAND-TRNA | 3,539,916 | 0 | 3,539,916 | 0 |
| BUILDING-TRNA | 1,770,084 | 117,249 | 1,652,835 | 0 |
| EQUIPMENT | 3,011 | 1,004 | 2,007 | 0 |
| LEASEHOLD IMPROVEMENTS | 1,093,444 | 36,107 | 1,057,337 | 0 |
| FURNITURE & FIXTURE | 93,377 | 8,226 | 85,151 | 0 |
| EQUIPMENT | 24,980 | 3,538 | 21,442 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEBEVOISE & PLIMPTON LLP | 15,094 | 5,000 | 10,195 | |
| PITLUCK KIDO & AIPA LLLP | 10,194 | 0 | 7,343 | |
| CADES SCHUTTE LLP | 319 | 0 | 0 | |
| PHILLIPS NIZER LLP | 1,806 | 0 | 1,806 | |
| DIAMOND MCCARTHY LLP | 63 | 10,350 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 13,206 | 13,206 | 13,206 |
| LEASEHOLD IMPROVEMENT ALLOWANCE RECEIVABLE | 60,200 | 0 | 0 |
| Description | Amount |
|---|---|
| NON-DEDUCTIBLE EXPENSES | 881 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM EXPENSES | 85,475 | 0 | 85,747 | |
| DELAWARE FRANCHISE TAX | 338 | 338 | 0 | |
| INVESTMENT MGMT FEES | 500,917 | 598,999 | 0 | |
| OFFICE SUPPLIES | 7,656 | 0 | 7,934 | |
| PROPERTY EXPENSE | 57,710 | 0 | 62,502 | |
| UTILITIES | 10,917 | 0 | 7,581 | |
| REPAIRS AND MAINTENANCE | 7,873 | 0 | 9,740 | |
| MEALS AND ENTERTAINMENT | 384 | 0 | 384 | |
| ADMINISTRATIVE EXPENSES | 71,864 | 0 | 70,674 | |
| CONSULTING EXPENSE | 13,259 | 0 | 13,259 | |
| STRATEGIC PRIVATE EQUITY FUND II LLC | 123,969 | 123,969 | 0 | |
| STRATEGIC PRIVATE EQUITY FUND III LP | 127,574 | 127,451 | 0 | |
| POSTAGE AND DELIVERY | 1,128 | 0 | 1,128 | |
| STRATEGIC PRIVATE EQUITY FUND II LLC-NON DEDUCTIBLE EXPENSES | -159 | 0 | 0 | |
| STRATEGIC PRIVATE EQUITY FUND III LP-NON-DEDUCTIBLE EXP | -123 | 0 | 0 | |
| STRATEGIC GLOBAL BALANCED INSITUTIONAL TRUST I (GBIT)-NON-DEDUCTIBLE EXPENSE | -559 | 0 | 0 | |
| UTILITIES | 5,378 | 5,378 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FUND III LP | 58,007 | 58,007 | 58,007 |
| STRATEGIC GLOBAL BALANCED INSTITUTIONAL TRUST I | 1,432 | 1,432 | 1,432 |
| STRATEGIC GLOBAL BALANCED INSTITUTIONAL TRUST I | 2,638,778 | 2,638,778 | 2,638,778 |
| STRATEGIC PRIVATE EQUITY FUND III LP | 2,448 | 2,448 | 2,448 |
| STRATEGIC PRIVATE EQUITY FUND II LP | 11,375 | 11,375 | 11,375 |
| UBIT LOSS FR LTD PARTNERSHIPS | -75,355 | -75,355 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 5,122,264 |
| VALUE INCREASE IN BENEFICIAL INTEREST IN TRUST | 659 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PENSION PLAN PAYABLE | 3,393 | 3,553 |
| DEFERRED RENT BENEFITS | 77,137 | 25,220 |
| EXCISE TAX PAYABLE | 63,002 | 2,174 |
| DEFERRED EXCISE TAX PAYABLE | 0 | 177,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPENSATION CONSULTANTS (PAYROLL) | 2,854 | 0 | 2,854 | |
| SOON DESIGN INC | 307 | 0 | 307 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 360,568 | 0 | 0 | |
| PAYROLL TAXES | 34,021 | 0 | 34,021 |