| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 72,625 | 15,683 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 2011-07-01 | 6,873 | 4,744 | SL | 15.000000000000 | 458 | 0 | 458 | |
| LEASEHOLD IMPROVEMENTS | 2012-02-15 | 7,932 | 7,932 | SL | 15.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE | 2012-03-09 | 20,687 | 20,687 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURE | 2013-04-17 | 4,920 | 4,920 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2011-12-29 | 2,247 | 2,245 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2014-04-03 | 2,824 | 2,824 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER SOFTWARE | 2013-06-24 | 3,229 | 3,229 | 5.000000000000 | 0 | 0 | 0 | ||
| LAPTOP | 2017-11-28 | 3,291 | SL | 5.000000000000 | 0 | 0 | 603 | ||
| COMPUTER | 2015-07-02 | 1,801 | 900 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COPIER AND PRINTER | 2018-04-05 | 2,314 | 1,736 | SL | 5.000000000000 | 463 | 0 | 463 | |
| COMPUTER | 2019-09-02 | 17,301 | 8,837 | SL | 5.000000000000 | 3,460 | 0 | 3,460 | |
| EQUIPMENT | 2021-08-15 | 3,754 | SL | 5.000000000000 | 0 | 0 | 751 | ||
| FURNITURE & FIXTURE | 2008-11-21 | 1,274 | 1,274 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2010-06-15 | 24,980 | 24,980 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS | 2010-06-01 | 1,093,444 | 835,985 | SL | 15.000000000000 | 72,896 | 0 | 72,896 | |
| FURNITURE & FIXTURE | 2010-06-15 | 93,377 | 93,377 | SL | 7.000000000000 | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SESG ENVIR SOCIAL PORTFOLIO | 3,317,765 | 3,317,765 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FD II LLC | FMV | 145,113 | 145,113 |
| STRATEGIC PRIVATE EQUITY FD III LP | FMV | 1,381,893 | 1,381,893 |
| STRATEGIC PRIVATE EQUITY FD IV, LP | FMV | 9,153,955 | 9,153,955 |
| OWNERSHIP CAPITAL GLOBAL EQUITY | FMV | 4,204,779 | 4,204,779 |
| ACADIAN EQ EX-FOSSIL FUEL FUND LLC | FMV | 1,028,376 | 1,028,376 |
| GENERATION IM GLOBAL EQUITY FND LLC | FMV | 4,051,391 | 4,051,391 |
| STRATEGIC PRIVATE EQUITY FD V LLC | FMV | 2,382,393 | 2,382,393 |
| BRECKINRIDGE | FMV | 1,470,597 | 1,470,597 |
| ARCM FEEDER FD IV | FMV | 1,152,773 | 1,152,773 |
| HILDENE OPP OFFSHORE FUND | FMV | 1,365,799 | 1,365,799 |
| ITALIAN REAL ESTATE | FMV | 491,363 | 491,363 |
| STRATEGIC DEVELOPED MARKET | FMV | 22,495,876 | 22,495,876 |
| STRATEGIC EMERGING MARKET | FMV | 20,045,951 | 20,045,951 |
| STRATEGIC FUNDS ALPHA | FMV | 19,318,506 | 19,318,506 |
| STRATEGIC GLOBAL EQUITY TRUST | FMV | 7,713,193 | 7,713,193 |
| TCW DIRECT LENDING VII | FMV | 1,020,121 | 1,020,121 |
| STRATEGIC US EQUITY | FMV | 16,085,727 | 16,085,727 |
| WELLINGTON BD OP-US TARGET | FMV | 2,141,334 | 2,141,334 |
| MFC ISHARES TR CORE MSCI EAFE | FMV | 57,202 | 57,202 |
| TCW VIII | FMV | 282,336 | 282,336 |
| STRATEGIC VENTURES SERIES | FMV | 101,520 | 101,520 |
| STRATEGIC BUYOUT SERIES | FMV | 359,218 | 359,218 |
| BAYVIEW OPP FUND VII | FMV | 230,953 | 230,953 |
| NORTHERN TRUST HAU04 | FMV | 2,252,230 | 2,252,230 |
| NORTHERN TRUST TREAS | FMV | 8,672,466 | 8,672,466 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 6,873 | 5,202 | 1,671 | |
| LEASEHOLD IMPROVEMENTS | 7,932 | 7,932 | 0 | |
| OFFICE FURNITURE | 20,687 | 20,687 | 0 | |
| FURNITURE & FIXTURE | 4,920 | 4,920 | 0 | |
| EQUIPMENT | 2,247 | 2,245 | 2 | |
| COMPUTER | 2,824 | 2,824 | 0 | |
| COMPUTER SOFTWARE | 3,229 | 3,229 | 0 | |
| LAPTOP | 3,291 | 3,291 | 0 | |
| COMPUTER | 1,801 | 900 | 901 | |
| COPIER AND PRINTER | 2,314 | 2,199 | 115 | |
| COMPUTER | 17,301 | 12,297 | 5,004 | |
| EQUIPMENT | 3,754 | 3,754 | 0 | |
| FURNITURE & FIXTURE | 1,274 | 1,274 | 0 | |
| EQUIPMENT | 24,980 | 24,980 | 0 | |
| LEASEHOLD IMPROVEMENTS | 1,093,444 | 908,881 | 184,563 | |
| FURNITURE & FIXTURE | 93,377 | 93,377 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,086 | 0 | 0 | 77,711 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 13,206 | 13,206 | 13,206 |
| DEFERRED FEDERAL TAX ASSET | 0 | 139,115 | 139,115 |
| RIGHT OF USE ASSET | 0 | 253,849 | 253,849 |
| INVESTMENT RECEIVABLE | 0 | 6,900,000 | 6,900,000 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 18,902,811 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 13,214 | 0 | 0 | 0 |
| DUES ANN SUBSCRIPTION | 27,078 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 15,176 | 0 | 0 | 0 |
| POSTAGE FEES | 165 | 0 | 0 | 0 |
| CONSULTING | 13,429 | 0 | 0 | 40,993 |
| PROGRAM EXPENES | 107,964 | 0 | 0 | 73,774 |
| ADMINISTRATIVE EXPENSES | 9,265 | 0 | 0 | 96,180 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 127,325 | 127,325 | 0 |
| FEDERAL TAXES REFUND | 506,823 | 0 | 0 |
| RENTAL INCOME - PITLUCK KIDO & AIPA LLLP | 63,705 | 63,705 | 0 |
| ACADIAN SUSTAINABLE EMERGING MARKETS EX-FOSSIL FUEL FUND LLC | 0 | 55,407 | 0 |
| GENERATION IM GLOBAL EQUITY FUND, LLC | 0 | -14,389 | 0 |
| OWNERSHIP CAPITAL GLOBAL EQUITY (USD) FUND, LP | 0 | -16,731 | 0 |
| STRATEGIC ACTIVE CREDIT TRUST | 0 | -238,527 | 0 |
| STRATEGIC BUYOUT SERIES FUND LP | 0 | -53,401 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST | 0 | 682,074 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - HML B | 0 | 50,931 | 0 |
| STRATEGIC EMERGING MARKETS EQUITY TRUST | 0 | -1,525,001 | 0 |
| STRATEGIC GLOBAL EQUITY TRUST | 0 | -1,624,382 | 0 |
| STRATEGIC PRIVATE EQUITY FUND II, LLC | 0 | 21,927 | 0 |
| STRATEGIC PRIVATE EQUITY FUND III, L.P. | 0 | 31,694 | 0 |
| STRATEGIC PRIVATE EQUITY FUND IV, L.P. | 0 | -63,542 | 0 |
| STRATEGIC PRIVATE EQUITY FUND V, L.P. | 0 | -34,113 | 0 |
| STRATEGIC U.S. EQUITY TRUST | 0 | -2,137,760 | 0 |
| STRATEGIC U.S. EQUITY TRUST - HML B | 0 | -4,248 | 0 |
| STRATEGIC VENTURE SERIES FUND LP | 0 | -10,926 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF US INFLATION LINKED PORTFOLIO | 0 | 224,526 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF GLOBAL BOND OPPORTUNITIES | 0 | 60,778 | 0 |
| ARCM FEEDER FUND III LIMITED | 0 | 1,149 | 0 |
| ARCM FEEDER FUND IV LIMITED | 0 | 183,996 | 0 |
| HILDENE OPPORTUNITIES OFFSHORE FUND, LTD. | 0 | 50,569 | 0 |
| ITALIAN REAL ESTATE SPECIAL SITUATIONS II FEEDER LTD | 0 | 3,907 | 0 |
| ACADIAN SUSTAINABLE EMERGING MARKETS EX-FOSSIL FUEL FUND LLC - ST CAP LOSS | 0 | -74,859 | 0 |
| ACADIAN SUSTAINABLE EMERGING MARKETS EX-FOSSIL FUEL FUND LLC - LT CAP LOSS | 0 | -5,318 | 0 |
| GENERATION IM GLOBAL EQUITY FUND, LLC - ST CAP GAIN/(LOSS) | 0 | -126,340 | 0 |
| GENERATION IM GLOBAL EQUITY FUND, LLC - LT CAP GAIN/(LOSS) | 0 | 292,083 | 0 |
| OWNERSHIP CAPITAL GLOBAL EQUITY (USD) FUND, LP - ST CAP GAIN/(LOSS) | 0 | -192,075 | 0 |
| OWNERSHIP CAPITAL GLOBAL EQUITY (USD) FUND, LP - LT CAP GAIN/(LOSS) | 0 | 455,462 | 0 |
| STRATEGIC BUYOUT SERIES FUND LP - ST CAP GAIN/(LOSS) | 0 | -49,039 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - ST CAP GAIN/(LOSS) | 0 | -1,290,093 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - LT CAP GAIN/(LOSS) | 0 | -1,096,561 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - HML B - ST CAP GAIN/(LOSS | 0 | -2,066 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - HML B - LT CAP GAIN/(LOSS | 0 | 4,785 | 0 |
| STRATEGIC EMERGING MARKETS EQUITY TRUST - ST CAP GAIN/(LOSS) | 0 | 21,274 | 0 |
| STRATEGIC EMERGING MARKETS EQUITY TRUST - LT CAP GAIN/(LOSS) | 0 | 58,828 | 0 |
| STRATEGIC PRIVATE EQUITY FUND II, LLC - ST CAP GAIN/(LOSS) | 0 | -1 | 0 |
| STRATEGIC PRIVATE EQUITY FUND II, LLC - LT CAP GAIN/(LOSS) | 0 | -17,230 | 0 |
| STRATEGIC PRIVATE EQUITY FUND III, L.P. - ST CAP GAIN/(LOSS) | 0 | 184,627 | 0 |
| STRATEGIC PRIVATE EQUITY FUND III, L.P. - LT CAP GAIN/(LOSS) | 0 | 604,783 | 0 |
| STRATEGIC PRIVATE EQUITY FUND IV, L.P. - ST CAP GAIN/(LOSS) | 0 | 149,800 | 0 |
| STRATEGIC PRIVATE EQUITY FUND IV, L.P. - LT CAP GAIN/(LOSS) | 0 | 653,517 | 0 |
| STRATEGIC PRIVATE EQUITY FUND V, L.P. - ST CAP GAIN/(LOSS) | 0 | -31,481 | 0 |
| STRATEGIC PRIVATE EQUITY FUND V, L.P. - LT CAP GAIN/(LOSS) | 0 | 79,097 | 0 |
| STRATEGIC U.S. EQUITY TRUST - HML B - ST CAP GAIN/(LOSS) | 0 | 8 | 0 |
| STRATEGIC U.S. EQUITY TRUST - HML B - LT CAP GAIN/(LOSS) | 0 | 3 | 0 |
| STRATEGIC VENTURE SERIES FUND LP - ST CAP GAIN/(LOSS) | 0 | -10,672 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF US INFLATION LINKED PORTFOLIO - ST CAP GAIN | 0 | -121,471 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF US INFLATION LINKED PORTFOLIO - LT CAP GAIN | 0 | -74,299 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF GLOBAL BOND OPPORTUNITIES - ST CAP GAIN/(LO | 0 | -12,467 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF GLOBAL BOND OPPORTUNITIES - LT CAP GAIN/(LO | 0 | -122,016 | 0 |
| ARCM FEEDER FUND III LIMITED - CAP GAIN/(LOSS) | 0 | 6 | 0 |
| ARCM FEEDER FUND IV LIMITED - CAP GAIN/(LOSS) | 0 | 129,710 | 0 |
| HILDENE OPPORTUNITIES OFFSHORE FUND, LTD. - CAP GAIN | 0 | 22,606 | 0 |
| ITALIAN REAL ESTATE SPECIAL SITUATIONS II FEEDER LTD - CAP GAIN | 0 | 2,177 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY | 0 | 273,648 |
| DEFERRED RENT BENEFIT | 31,651 | 0 |
| DEFERRED EXCISE TAX PAYABLE | 239,868 | 0 |
| FEDERAL TAX PAYABLE | 454,986 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK & INVESTMENT MANAGEMENT FEES | 2,927 | 0 | 0 | 0 |
| CUSTODY & INVESTMENT MGMT FEES | 571,551 | 571,551 | 0 | 0 |
| INDIRECT INVESTMENT EXPENSES | 263,577 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 42,369 | 5,777 | 0 | 42,368 |
| FRANCHISE TAXES | 795 | 0 | 0 | 0 |
| FOREIGN TAXES | 0 | 185,758 | 0 | 0 |