| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BALL BAKER LEAKE LLP | 64,728 | 32,371 | 134,356 | |
| AKAMINE OYADOMARI & KOSAKI CPAS INC | 8,625 | 4,312 | 8,625 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTURE | 2008-11-21 | 1,274 | 1,274 | SL | 7.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2010-06-01 | 1,093,444 | 690,193 | SL | 15.000000000000 | 72,896 | 0 | ||
| FURNITURE & FIXTURE | 2010-06-15 | 93,377 | 93,377 | SL | 7.000000000000 | 0 | 0 | ||
| EQUIPMENT | 2010-06-15 | 24,980 | 24,980 | SL | 5.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2011-07-01 | 6,873 | 3,828 | SL | 15.000000000000 | 458 | 0 | ||
| EQUIPMENT | 2011-12-29 | 2,247 | 2,245 | SL | 5.000000000000 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2012-02-15 | 7,932 | 7,932 | SL | 15.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE | 2012-03-09 | 20,687 | 20,687 | SL | 7.000000000000 | 0 | 0 | ||
| FURNITURE & FIXTURE | 2013-04-17 | 4,920 | 4,745 | SL | 7.000000000000 | 175 | 0 | ||
| COMPUTER | 2014-04-03 | 2,824 | 2,824 | SL | 5.000000000000 | 0 | 0 | ||
| LAPTOP | 2017-11-28 | 3,291 | SL | 5.000000000000 | 0 | 0 | |||
| COMPUTER | 2015-07-02 | 1,801 | 540 | SL | 5.000000000000 | 360 | 0 | ||
| COPIER AND PRINTER | 2018-04-05 | 2,314 | 810 | SL | 5.000000000000 | 463 | 0 | ||
| COMPUTER | 2019-09-02 | 17,301 | 1,388 | SL | 5.000000000000 | 3,989 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SESG ENVIR SOCIAL PORTFOLIO | 2,934,928 | 2,934,928 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FD II LLC | FMV | 610,289 | 610,289 |
| GLOBAL BALANCED INST TRUST I | FMV | 114,478,862 | 114,478,862 |
| STRATEGIC PRIVATE EQUITY FD III LP | FMV | 3,667,636 | 3,667,636 |
| STRATEGIC PRIVATE EQUITY FD IV, LP | FMV | 11,237,869 | 11,237,869 |
| OWNERSHIP CAPITAL GLOBAL EQUITY | FMV | 5,326,013 | 5,326,013 |
| ACADIAN EQ EX-FOSSIL FUEL FUND LLC | FMV | 1,210,141 | 1,210,141 |
| GENERATION IM GLOBAL EQUITY FND LLC | FMV | 4,666,053 | 4,666,053 |
| STRATEGIC PRIVATE EQUITY FD V LLC | FMV | 915,671 | 915,671 |
| BRECKINRIDGE | AT COST | 1,628,610 | 1,628,610 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURE | 1,274 | 1,274 | 0 | |
| LEASEHOLD IMPROVEMENTS | 1,093,444 | 763,089 | 330,355 | |
| FURNITURE & FIXTURE | 93,377 | 93,377 | 0 | |
| EQUIPMENT | 24,980 | 24,980 | 0 | |
| LEASEHOLD IMPROVEMENTS | 6,873 | 4,286 | 2,587 | |
| EQUIPMENT | 2,247 | 2,245 | 2 | |
| LEASEHOLD IMPROVEMENTS | 7,932 | 7,932 | 0 | |
| OFFICE FURNITURE | 20,687 | 20,687 | 0 | |
| FURNITURE & FIXTURE | 4,920 | 4,920 | 0 | |
| COMPUTER SOFTWARE | 3,229 | 3,229 | 0 | |
| COMPUTER | 2,824 | 2,824 | 0 | |
| LAPTOP | 3,291 | 3,291 | 0 | |
| COMPUTER | 1,801 | 900 | 901 | |
| COPIER AND PRINTER | 2,314 | 1,273 | 1,041 | |
| COMPUTER | 17,301 | 5,377 | 11,924 |
| 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 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM EXPENSES | 192,667 | 0 | 188,925 | |
| OFFICE SUPPLIES | 1,405 | 0 | 1,968 | |
| DUES,MEMBERSHIPS, SUBSCRIPTIONS | 31,596 | 0 | 22,433 | |
| INSURANCE | 12,706 | 0 | 12,706 | |
| ADMINISTRATIVE EXPENSES | 8,586 | 0 | 8,045 | |
| POSTAGE AND DELIVERY | 371 | 0 | 365 | |
| CONSULTING | 1,512 | 0 | 1,512 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FUND III LP | 10,084 | 10,084 | 10,084 |
| ACADIAN EX-FOSSIL FUEL FUND LLC | 27,657 | 27,657 | 27,657 |
| STRATEGIC GLOBAL BALANCED INSTITUTIONAL TRUST I | -84,534 | -84,534 | -84,534 |
| STRATEGIC PRIVATE EQUITY FUND II LP | -3,664 | -3,664 | -3,664 |
| STRATEGIC PRIVATE EQUITY FUND III LP | -55,165 | -55,165 | -55,165 |
| STRATEGIC PRIVATE EQUITY FUND IV LP | 162,625 | 162,625 | 162,625 |
| STRATEGIC PRIVATE EQUITY FUND V LP | 2,670 | 2,670 | 2,670 |
| MADOFF VICTIM FUND RECOVERY | 194,772 | 194,772 | 194,772 |
| GENERATION IM GLOBAL EQUITY FUND LLC | -4,093 | -4,093 | -4,093 |
| HAWAII COMMUNITY REINVESTMENT CORP | 5,000 | 5,000 | 5,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 13,207,963 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED RENT BENEFIT | 49,685 | 41,613 |
| DEFERRED EXCISE TAX PAYABLE | 281,000 | 346,119 |
| PENSION PLAN PAYABLE | 3,557 | 0 |
| FEDERAL EXCISE TAX PAYABLE | 0 | 86,526 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT INVESTMENT EXP | 188,937 | 0 | 0 | |
| CUSTODY & INVESTMENT MGMT FEES | 498,153 | 493,875 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 43,646 | 2,967 | 48,786 | |
| DELAWARE & HAWAII FRANCHISE TAX | 1,193 | 0 | 0 | |
| FOREIGN TAXES | 50,273 | 50,273 | 0 | |
| FEDERAL EXCISE TAXES | 238,153 | 0 | 0 |