| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERI & ALVARADO, CPA'S | 12,500 | 3,125 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER | 2012-01-09 | 1,041 | 598 | SL | 20.00 % | 208 | |||
| NEW COMPUTER EQUIP | 2012-12-19 | 1,995 | 848 | SL | 20.00 % | 399 | |||
| OFFICE FURNITURE | 2013-06-26 | 3,000 | 643 | SL | 14.29 % | 429 | |||
| LAPTOP | 2014-12-30 | 363 | 9 | SL | 20.00 % | 73 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TOYOTA MTR CRD CORP MEN BE | ||
| INTEL CORP SR NT | ||
| TEXAS INSTRS INC SR GLBL BD | ||
| PEPSICO INC NOTE | ||
| GENERAL ELEC CAP CORP MTN BE | 61,234 | 61,000 |
| SANOFI NT CALL MAKE WHOLE | 20,886 | 20,085 |
| TORONTO DOMINION BANK MTN | 79,685 | 79,332 |
| VERIZON COMMUNICATIONS BOND | 15,689 | 15,685 |
| CITIGROUP INC SR NT | 20,221 | 20,174 |
| CVS HEALTH CORP SR GLBL NT | ||
| BANK NEW YORK MTN BK ENT | 70,681 | 70,593 |
| CSX CORP NOTE | ||
| WELLS FARGO CO MTN BE | ||
| MEDTRONIC INC SR NT | 80,083 | 79,571 |
| CATERPILLAR FINL SVCS MTNS BE | ||
| DEERE & CO SR GLBL NT | 70,149 | 70,082 |
| ORACLE CORP NOTE | 69,846 | 70,037 |
| JOHNSON CTLS INC MTNS BK ENT | ||
| BANK OF NOVA SCOTIA SR NT | 72,073 | 70,930 |
| CITIGROUP INC MTN | 40,021 | 39,852 |
| MORGAN STANLEY SR NT-F | 51,995 | 51,791 |
| GLAXOSMITHKLINE CAP PLC | 60,655 | 60,253 |
| VERIZON COMMUNICATIONS INC | 50,079 | 49,855 |
| STATOIL ASA NOTE | 73,345 | 71,799 |
| INTEL CORP NOTE CALL MAKE WHOLE | 20,026 | 20,027 |
| ECOLAB INC NT | 54,999 | 54,611 |
| JP MORGAN CHASE & CO BE MTN | 70,016 | 69,661 |
| SANOFI-AVENTIS NOTE CALL MAKE WHOLE | 49,721 | 49,781 |
| CVS HEALTH CORP NOTE CALL MAKE WHOLE | 70,458 | 69,957 |
| BNP PARIBAS | 40,809 | 40,574 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CAREGO INTERNATIONAL INCORPORATED | 50,000 | 50,000 |
| SUDIKSHA | ||
| ENEZA KENYA | 127,694 | 127,694 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABERDEEN EMERGING MKTS INSTL FD CL | FMV | 6,988 | 5,023 |
| LEGG MASON BW GLOBAL OPPORTUNITIES | FMV | ||
| ELEOS HEALTHPOINT INVESTORS FUND I LLC | FMV | ||
| ELEOS LIBERIA INVESTORS FUND LLC | FMV | 100,000 | 100,000 |
| ELEOS KENYA INVESTORS FD I-SANERGY | FMV | 50,000 | 50,000 |
| ELEOS KENYA INVESTORS FD I-DDD | FMV | 9,671 | 9,671 |
| ELEOS KENYA INVESTORS FD I-DDD II | FMV | 17,500 | 17,500 |
| AWJ GLOBAL SUSTAINABLE OFFSHORE FD LTD | FMV | 2,121 | 2,121 |
| RSF SOCIAL FINANCE | FMV | 103,420 | 103,420 |
| CALVERT COMMUNITY NOTE | FMV | ||
| ELEOS KENYA INVESTORS FD I-SANERGY II | FMV | 20,000 | 20,000 |
| ELEOS LATIN AMERICA INV FD I | FMV | 11,831 | 11,831 |
| MICROVEST SHORT DURATION REC | FMV | 6,440 | 6,440 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 3,000 | 1,072 | 1,928 | 1,928 |
| Machinery and Equipment | 57,405 | 56,141 | 1,264 | 1,264 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROWNSTEIN HYATT | 42,676 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASE TERMINATION FEE | 684,470 | 727,368 | 727,368 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY SUPPORT | 7,400 | 7,400 | ||
| BANK CHARGES | 418 | 418 | ||
| BOARD MEETINGS | 66 | 22 | ||
| BOOKKEEPER | 3,470 | 1,735 | ||
| COMMUNITY BUILDING | 8,952 | 8,952 | ||
| EMPLOYEE BENEFITS | 37,995 | 17,098 | ||
| INSURANCE | 20,161 | |||
| INVESTMENT EXPENSES | 18,213 | 18,213 | ||
| INVESTMENT MANAGER | 17,100 | 8,550 | 8,550 | |
| INVESTMENT MGT FEE | 6,305 | 6,305 | ||
| MOVING EXPENSES | 3,416 | |||
| OFFICE SUPPLIES | 5,073 | |||
| PAYROLL PROCESSING | 467 | |||
| Rental Expenses | 13,500 | |||
| TEAM BUILDING | 893 | 268 | ||
| TRAINING & DEVELOPMENT | 12,140 | 5,463 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LEASE TERMINATION FEE | 42,898 | 42,898 | 42,898 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| SUSTAINABLE GLBAL SOURCING INC | NONE | 50,000 | 56,848 | 2012-11 | 2015-10 | PAYMENT IN FULL 10/1/2015 @ 2% | 200.00 % | NONE | FUNDS TO RAISE CAPITAL | ||
| SUSTAINABLE GLBAL SOURCING INC | NONE | 5,000 | 6,061 | 2012-12 | 2015-10 | PAYMENT IN FULL 10/1/2015 @ 2% | 200.00 % | NONE | FUNDS TO RAISE CAPITAL | ||
| COPIA GLOBAL INC | NONE | 25,000 | 29,488 | 2012-03 | 2017-03 | PAYMENT IN FULL 3/1/2017 @ 5% | 500.00 % | NONE | FUNDS TO RAISE CAPITAL | ||
| PENDA HEALTH LIMITED | NONE | 20,000 | 23,936 | 2012-09 | 600.00 % | NONE | FUNDS TO RAISE CAPITAL | ||||
| COPIA GLOBAL INC | NONE | 25,000 | 27,663 | 2013-08 | 2018-08 | PAYMENT IN FULL 8/15/2018 @ 5% | 500.00 % | NONE | FUNDS TO RAISE CAPITAL | ||
| ECO FUELS KENYA LIMITED | NONE | 25,000 | 29,740 | 2013-08 | 2015-08 | PAYMENT IN FULL 8/19/2015 @ 8% | 800.00 % | NONE | FUNDS TO RAISE CAPITAL | ||
| PENDA HEALTH LIMITED | NONE | 40,000 | 44,944 | 2013-12 | 600.00 % | NONE | FUNDS TO RAISE CAPITAL | ||||
| SANERGY INC | NONE | 125,000 | 125,000 | 2015-03 | 0 % | NONE | FUNDS TO RAISE CAPITAL | ||||
| SANERGY INC | NONE | 250,000 | 250,000 | 2015-07 | 0 % | NONE | FUNDS TO RAISE CAPITAL |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OPERATIONS MANAGER | 33,924 | 0 | 0 | 11,195 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN | 223 | 223 | ||
| OTHER | 4,820 | |||
| PAYROLL | 12,732 | 5,729 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| ELEOS INVESTMENT MANAGEMENT LLC |
201 W MONTECITO ST SANTA BARBARA,CA93101 |
27-5103932 | TRANSFERED OPERATING FUNDS TO THIS ENTITY | 2,115 |
| Total | 2,115 | |||