| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LCI 100 METRO HOLDINGS LLC | AT COST | 1,918,059 | 3,808,425 |
| LCI TRIANGLE 54 HOLDINGS LLC | AT COST | 1,031,351 | 2,147,448 |
| LCI CHARLESTON HOLDINGS LLC | AT COST | 117,127 | 2,152,394 |
| LCI RANDOLPH HOLDINGS LLC | AT COST | 219,494 | 776,613 |
| LCI HUI HOLDINGS LLC | AT COST | 1,530,807 | 1,505,406 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 108 | 0 | 108 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS (JPAS) | 348,302 | 331,115 | 503,410 |
| EXCHANGE TRADED PRODUCTS | 768,273 | 775,912 | 639,820 |
| NB SECONDARY OPPORTUNITIES OFFSHORE FUND III LP | 0 | 126,775 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT - PMUN | 6,428 |
| BOOK/TAX DIFFERENCE (2022 DIVIDEND & CG INCOME NOT ON BOOK) | 220 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEES & LICENSES | 108 | 0 | 108 | |
| PACIFIC MODEL UN PROJECT EXPENSES | 72 | 0 | 72 | |
| STEVENS-SHANTI ALLIANCE PROJECT EXPENSES | 84,117 | 0 | 84,117 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LCI 100 METRO HOLDINGS LLC | 107,206 | 107,206 | 107,206 |
| LCI CHARLESTON HOLDINGS LLC | 113,199 | 113,199 | 113,199 |
| LCI TRIANGLE 54 HOLDINGS LLC | 97,469 | 97,469 | 97,469 |
| JORDAN PARK ACCESS SOLUTIONS - PRIVATE ASSETS 2018-A, L.P. | 8,453 | 8,453 | 8,453 |
| LCI RANDOLPH HOLDINGS, LLC | 37,876 | 37,876 | 37,876 |
| NORTH CAROLINA TAX REFUND | 596 | 596 | |
| LCI HUI HOLDINGS LLC | 34,927 | 34,927 | 34,927 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO HAWAII PACIFIC MODEL UNION LLC | 0 | 16,938 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAULIMA FAMILY FEES | 62,560 | 0 | 62,560 | |
| NFS_FIDELITY #6636 - INVESTMENT EXPENSES | 168 | 168 | 0 | |
| NFS_FIDELITY #5437 - INVESTMENT EXPENSES | 7,722 | 7,722 | 0 | |
| JPAS PRIVATE EQ 20A | 4 | 4 | 0 | |
| JPAS PRIVATE ASSETS 2018-A LP | 14,057 | 14,057 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2021 FEDERAL EXTENSION TAX PAYMENT (990-T) | 55,000 | 0 | 0 | |
| 2021 CALIFORNIA EXTENSION TAX PAYMENT (109) | 20,000 | 0 | 0 | |
| 2022 FEDERAL ESTIMATED TAX PAYMENT (990-T) | 41,529 | 0 | 0 | |
| FOREIGN TAX PAID | 735 | 735 | 0 |