| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX AND AUDIT | 79,392 | 11,125 | 79,392 | |
| CADES SCHUTTE | 2,408 | 0 | 2,408 | |
| AKAMINE OYADOMARI & KOSAKI CPAS INC | 7,692 | 1,079 | 7,692 |
| 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 | 763,089 | 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 | 4,286 | 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 | 4,920 | SL | 7.000000000000 | 0 | 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 | 900 | SL | 5.000000000000 | 0 | 0 | ||
| COPIER AND PRINTER | 2018-04-05 | 2,314 | 1,273 | SL | 5.000000000000 | 463 | 0 | ||
| COMPUTER | 2019-09-02 | 17,301 | 5,377 | SL | 5.000000000000 | 3,460 | 0 | ||
| EQUIPMENT | 2021-08-15 | 3,754 | SL | 5.000000000000 | 3,754 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SESG ENVIR SOCIAL PORTFOLIO | 3,902,131 | 3,902,131 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FD II LLC | FMV | 244,937 | 244,937 |
| STRATEGIC PRIVATE EQUITY FD III LP | FMV | 2,294,313 | 2,294,313 |
| STRATEGIC PRIVATE EQUITY FD IV, LP | FMV | 12,490,787 | 12,490,787 |
| OWNERSHIP CAPITAL GLOBAL EQUITY | FMV | 6,164,962 | 6,164,962 |
| ACADIAN EQ EX-FOSSIL FUEL FUND LLC | FMV | 1,289,746 | 1,289,746 |
| GENERATION IM GLOBAL EQUITY FND LLC | FMV | 5,621,240 | 5,621,240 |
| STRATEGIC PRIVATE EQUITY FD V LLC | FMV | 2,004,645 | 2,004,645 |
| BRECKINRIDGE | FMV | 1,603,307 | 1,603,307 |
| STATE STREET | FMV | 1,533,628 | 1,533,628 |
| ARCM FEEDER FD III | FMV | 6,831 | 6,831 |
| ARCM FEEDER FD IV | FMV | 2,576,153 | 2,576,153 |
| HILDENE OPP OFFSHORE FUND | FMV | 1,352,829 | 1,352,829 |
| ITALIAN REAL ESTATE | FMV | 437,624 | 437,624 |
| STRATEGIC ACTIVE CREDIT TRUST | FMV | 9,227,831 | 9,227,831 |
| STRATEGIC DEVELOPED MARKET | FMV | 13,893,972 | 13,893,972 |
| STRATEGIC EMERGING MARKET | FMV | 13,765,422 | 13,765,422 |
| STRATEGIC FUNDS ALPHA | FMV | 40,659,672 | 40,659,672 |
| STRATEGIC GLOBAL EQUITY TRUST | FMV | 9,490,006 | 9,490,006 |
| TCW DIRECT LENDING VII | FMV | 1,242,435 | 1,242,435 |
| STRATEGIC US EQUITY | FMV | 15,985,814 | 15,985,814 |
| WELLINGTON BD OP-US 1-10Y | FMV | 3,810,263 | 3,810,263 |
| WELLINGTON BD OP-US TARGET | FMV | 2,293,361 | 2,293,361 |
| MFC ISHARES TR CORE MSCI EAFE | FMV | 755,954 | 755,954 |
| STRATEGIC TREASURIES | FMV | 4,618,868 | 4,618,868 |
| 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 | 835,985 | 257,459 | |
| FURNITURE & FIXTURE | 93,377 | 93,377 | 0 | |
| EQUIPMENT | 24,980 | 24,980 | 0 | |
| LEASEHOLD IMPROVEMENTS | 6,873 | 4,744 | 2,129 | |
| 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 | 1,736 | 578 | |
| COMPUTER | 17,301 | 8,837 | 8,464 | |
| EQUIPMENT | 3,754 | 3,754 | 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 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS FOR YEAR | 5,324,121 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM EXPENSES | 109,180 | 0 | 119,189 | |
| OFFICE SUPPLIES | 16,695 | 0 | 20,146 | |
| DUES,MEMBERSHIPS, SUBSCRIPTIONS | 21,673 | 0 | 28,449 | |
| INSURANCE | 12,809 | 0 | 12,879 | |
| ADMINISTRATIVE EXPENSES | 8,784 | 0 | 9,325 | |
| POSTAGE AND DELIVERY | 685 | 0 | 711 | |
| CONSULTING | 16,832 | 0 | 16,181 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FUND III LP | 13,213 | 13,213 | 13,213 |
| ACADIAN EX-FOSSIL FUEL FUND LLC | 27,968 | 27,968 | 27,968 |
| STRATEGIC GLOBAL BALANCED INSTITUTIONAL TRUST I | 4,533,642 | 4,533,642 | 4,533,642 |
| STRATEGIC PRIVATE EQUITY FUND II LP | 9,373 | 9,373 | 9,373 |
| STRATEGIC PRIVATE EQUITY FUND III LP | -19,600 | -19,600 | -19,600 |
| STRATEGIC PRIVATE EQUITY FUND IV LP | 14,071 | 14,071 | 14,071 |
| STRATEGIC PRIVATE EQUITY FUND V LP | 2,841 | 2,841 | 2,841 |
| MADOFF VICTIM FUND RECOVERY | 23,646 | 23,646 | 23,646 |
| GENERATION IM GLOBAL EQUITY FUND LLC | 0 | 0 | 0 |
| HAWAII COMMUNITY REINVESTMENT CORP | 5,000 | 5,000 | 5,000 |
| STRATEGIC ACTIVE CREDIT TRUST | 77,942 | 77,942 | 77,942 |
| STRATEGIC DEVELOPED MARKET EQUITY TRUST | 7,275 | 7,275 | 7,275 |
| STRATEGIC EMERGING MARKET EQUITY TRUST | -43,903 | -43,903 | -43,903 |
| STRATEGIC GLOBAL EQUITY TRUST | -26,847 | -26,847 | -26,847 |
| STRATEGIC U.S. EQUITY TRUST | 95,949 | 95,949 | 95,949 |
| WELLINGTON-CTF GLOBAL BD OPP | -11,485 | -11,485 | -11,485 |
| WELLINGTON-CTF US INFLATION LINKED | -7,771 | -7,771 | -7,771 |
| HILDENE PFIC INCOME | 11,187 | 11,187 | 11,187 |
| ARCM FEEDER FD IV PFIC | 73,531 | 73,531 | 73,531 |
| ITALIAN REAL ESTATE PFIC | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED RENT BENEFIT | 41,613 | 31,651 |
| DEFERRED EXCISE TAX PAYABLE | 346,119 | 239,868 |
| FEDERAL EXCISE TAX PAYABLE | 86,526 | 0 |
| FEDERAL TAX PAYABLE | 0 | 454,986 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT INVESTMENT EXP | 226,008 | 0 | 0 | |
| CUSTODY & INVESTMENT MGMT FEES | 575,623 | 562,470 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 43,554 | 5,939 | 43,554 | |
| DELAWARE & HAWAII FRANCHISE TAX | 845 | 0 | 0 | |
| FOREIGN TAXES | 71,814 | 71,814 | 0 | |
| FEDERAL EXCISE TAXES | 292,209 | 0 | 0 |