| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LCI 100 METRO HOLDINGS LLC | AT COST | 1,755,407 | 2,608,519 |
| LCI TRIANGLE 54 HOLDINGS LLC | AT COST | 944,167 | 1,250,827 |
| LCI CHARLESTON HOLDINGS LLC | AT COST | 61,157 | 1,749,738 |
| LCI RANDOLPH HOLDINGS LLC | AT COST | 139,592 | 869,259 |
| LCI HUI HOLDINGS LLC | AT COST | 1,434,849 | 1,408,313 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 16,386 | 0 | 16,386 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS (JPAS) | 331,115 | 292,750 | 455,400 |
| EXCHANGE TRADED PRODUCTS | 775,912 | 709,067 | 747,650 |
| NB SECONDARY OPPORTUNITIES OFFSHORE FUND III LP | 0 | 0 | 115,493 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE (2023 INCOME & EXP NOT ON BOOKS & EXP NOT ON TAX) | 17,677 |
| PRIOR PERIOD ADJUSTMENT | 5,119 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEES & LICENSES | 346 | 0 | 346 | |
| PACIFIC MODEL UN PROJECT EXPENSES | 770 | 0 | 770 | |
| STEVENS-SHANTI ALLIANCE PROJECT EXPENSES | 82,767 | 0 | 82,767 | |
| ADMIN SERVICES | 1,575 | 0 | 1,575 | |
| DUES & SUBSCRIPTIONS | 841 | 0 | 841 | |
| CSC FEES | 224 | 224 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CONFERENCE FEES | 13,071 | 13,071 | |
| JORDAN PARK ACCESS SOLUTIONS - PRIVATE ASSETS 2018-A, L.P. | 1,940 | 1,940 | 1,940 |
| LCI 100 METRO HOLDINGS LLC | 146,148 | 146,148 | 146,148 |
| LCI CHARLESTON HOLDINGS LLC | 117,988 | 117,988 | 117,988 |
| LCI HUI HOLDINGS LLC | -25,593 | -25,593 | -25,593 |
| LCI RANDOLPH HOLDINGS, LLC | -3,981 | -3,981 | -3,981 |
| LCI TRIANGLE 54 HOLDINGS LLC | 104,516 | 104,516 | 104,516 |
| LITIGATION PROCEEDS | 49 | 49 | 49 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO HAWAII PACIFIC MODEL UNION LLC | 16,938 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAULIMA FAMILY FEES | 62,560 | 0 | 62,560 | |
| NFS_FIDELITY #6692 - INVESTMENT EXPENSES | 178 | 178 | 0 | |
| NFS_FIDELITY #5437 - INVESTMENT EXPENSES | 5,851 | 5,851 | 0 | |
| JPAS PRIVATE ASSETS 2018-A LP | 7,606 | 7,606 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 823 | 823 | 0 | |
| 2022 FEDERAL EXTENSION TAX PAYMENT (990PF) | 10,000 | 0 | 0 | |
| 2020 CALIFORNIA ADJUSTED BALANCE DUE (990PF) | 67 | 0 | 0 | |
| 2021 CALIFORNIA ADJUSTED BALANCE DUE (990PF) | 110 | 0 | 0 |