| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 14,137 | 0 | 0 | 14,137 |
| Audit Fees | 11,000 | 0 | 0 | 11,000 |
| Contractor | Explanation |
|---|---|
| Pathstone | Compensation paid is for investment advisory and management services. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Pershing #000 | 1,171,794 | 1,171,794 |
| Pershing #234 | 1,008,860 | 1,008,860 |
| Pershing #037 | 247,720 | 247,720 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Pershing #242 | 10,736,601 | 10,736,601 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| New Energy Capital Infrastructure Fund | AT COST | 156,141 | 156,141 |
| Summit Partners Sustainable Opp Fnd | AT COST | 779,568 | 779,568 |
| SJF Ventures Fund IV | AT COST | 413,530 | 413,530 |
| MCE Social Capital | AT COST | 250,000 | 250,000 |
| Ecosystem Integrity Fund | AT COST | 181,553 | 181,553 |
| PGIM Real Estate Fund | AT COST | 100,536 | 100,536 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 1,082 | 1,082 | ||
| Machinery and Equipment | 8,820 | 8,820 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 1,995 | 0 | 0 | 1,995 |
| Item No. | 1 |
|---|---|
| Lender's Name | United States SBA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 34,000 |
| Balance Due | |
| Date of Note | 2020-04 |
| Maturity Date | 2020-06 |
| Repayment Terms | Foregiven if conditions met |
| Interest Rate | |
| Security Provided by Borrower | Unsecured |
| Purpose of Loan | Paycheck Protection Program |
| Description of Lender Consideration | Cash |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 60 | 60 | ||
| Education | 6,796 | 6,796 | ||
| Insurance (Office) | 875 | 875 | ||
| Insurance (Workers Comp) | 663 | 663 | ||
| Investment Transaction Fee | 3,548 | 3,548 | ||
| Meals & Entertainment | 178 | 178 | ||
| Membership Fees | 2,160 | 2,160 | ||
| Miscellaneous Expense | 762 | 762 | ||
| Office Expense | 8,101 | 8,101 | ||
| Telecommunications | 2,544 | 2,544 | ||
| Website Design & Fees | 56,675 | 56,675 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Liabilities | -305 | |
| Rounding | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AdminTech Non-Program Consultants | 4,932 | 0 | 0 | 4,932 |
| Consultant Expenses | 461 | 0 | 0 | 461 |
| Fellowship Program Consultant | 13,075 | 0 | 0 | 13,075 |
| Other Program Consultants | 11,400 | 0 | 0 | 11,400 |
| Portfolio Advisor Fees | 60,438 | 60,438 | 0 | 0 |
| Special Project Consultant | 23,439 | 0 | 0 | 23,439 |
| Various Professional Fees | 2,452 | 0 | 0 | 2,452 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 16,290 | |||
| Foreign Taxes | 14,449 | 14,449 |