| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 55,143 | 7,759 | 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 | 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 | 0 | ||
| COMPUTER | 2015-07-02 | 1,801 | 900 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COPIER AND PRINTER | 2018-04-05 | 2,314 | 2,199 | SL | 5.000000000000 | 115 | 0 | 115 | |
| COMPUTER | 2019-09-02 | 17,301 | 12,297 | SL | 5.000000000000 | 3,460 | 0 | 3,460 | |
| LAPTOP | 2021-06-28 | 1,807 | SL | 5.000000000000 | 0 | 0 | 331 | ||
| 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 | 908,881 | SL | 15.000000000000 | 72,896 | 0 | 72,896 | |
| FURNITURE & FIXTURE | 2010-06-15 | 93,377 | 93,377 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2023-01-28 | 2,501 | SL | 5.000000000000 | 2,051 | 0 | 459 | ||
| FURNITURE - HILO OFFICE | 2023-12-28 | 1,528 | SL | 7.000000000000 | 1,244 | 0 | 0 | ||
| LOGITECH RALLY CAMERA & MIC | 2021-07-28 | 1,947 | SL | 5.000000000000 | 0 | 0 | 389 | ||
| LEASEHOLD IMPROVEMENTS | 2011-07-01 | 6,873 | 5,202 | SL | 15.000000000000 | 458 | 0 | 458 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SESG ENVIR SOCIAL PORTFOLIO | 5,716,461 | 5,716,461 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FD II LLC | FMV | 8,527 | 8,527 |
| STRATEGIC PRIVATE EQUITY FD III LP | FMV | 23,227 | 23,227 |
| STRATEGIC PRIVATE EQUITY FD IV, LP | FMV | 8,110,697 | 8,110,697 |
| OWNERSHIP CAPITAL GLOBAL EQUITY | FMV | 3,446,191 | 3,446,191 |
| ACADIAN EQ EX-FOSSIL FUEL FUND LLC | FMV | 1,266,028 | 1,266,028 |
| GENERATION IM GLOBAL EQUITY FND LLC | FMV | 5,195,140 | 5,195,140 |
| STRATEGIC PRIVATE EQUITY FD V LLC | FMV | 2,736,525 | 2,736,525 |
| BRECKINRIDGE | FMV | 1,564,090 | 1,564,090 |
| ARCM FEEDER FD IV | FMV | 1,046,903 | 1,046,903 |
| HILDENE OPP OFFSHORE FUND | FMV | 1,446,294 | 1,446,294 |
| ITALIAN REAL ESTATE | FMV | 500,901 | 500,901 |
| STRATEGIC DEVELOPED MARKET | FMV | 20,230,757 | 20,230,757 |
| STRATEGIC EMERGING MARKET | FMV | 13,281,495 | 13,281,495 |
| STRATEGIC FUNDS ALPHA | FMV | 21,853,436 | 21,853,436 |
| STRATEGIC GLOBAL EQUITY TRUST | FMV | 2,907,627 | 2,907,627 |
| TCW DIRECT LENDING VII | FMV | 765,598 | 765,598 |
| STRATEGIC US EQUITY | FMV | 15,025,522 | 15,025,522 |
| WELLINGTON BD OP-US TARGET | FMV | 2,187,167 | 2,187,167 |
| MFC ISHARES TR CORE MSCI EAFE | FMV | 65,285 | 65,285 |
| TCW VIII | FMV | 435,579 | 435,579 |
| STRATEGIC VENTURES SERIES | FMV | 326,232 | 326,232 |
| STRATEGIC BUYOUT SERIES | FMV | 1,510,826 | 1,510,826 |
| BAYVIEW OPP FUND VII | FMV | 837,911 | 837,911 |
| NORTHERN TRUST HAU04 | FMV | 1,589,169 | 1,589,169 |
| NORTHERN TRUST TREAS | FMV | 10,910,946 | 10,910,946 |
| WELLINGTON BD OP-US 1-10Y | FMV | 8,833,681 | 8,833,681 |
| CONGRUENT CONTINUITY FD I LP | FMV | 55,439 | 55,439 |
| CF IMPACTIVE CAPITAL FD | FMV | 3,068,390 | 3,068,390 |
| KKR GLOBAL CREDIT OPP FD BASIS | FMV | 1,701,700 | 1,701,700 |
| GOLDENTREE | FMV | 3,776,431 | 3,776,431 |
| ELLINGTON | FMV | 3,009,630 | 3,009,630 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 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 | 2,314 | 0 | |
| COMPUTER | 17,301 | 15,757 | 1,544 | |
| FURNITURE & FIXTURE | 1,274 | 1,274 | 0 | |
| EQUIPMENT | 24,980 | 24,980 | 0 | |
| LEASEHOLD IMPROVEMENTS | 1,093,444 | 981,777 | 111,667 | |
| FURNITURE & FIXTURE | 93,377 | 93,377 | 0 | |
| LAPTOP | 2,501 | 2,051 | 450 | |
| FURNITURE - HILO OFFICE | 1,528 | 1,244 | 284 | |
| LOGITECH RALLY CAMERA & MIC | 1,947 | 1,947 | 0 | |
| LEASEHOLD IMPROVEMENTS | 6,873 | 5,660 | 1,213 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,325 | 0 | 0 | 56,900 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 13,206 | 15,249 | 15,249 |
| DEFERRED FEDERAL TAX ASSET | 139,115 | 0 | 0 |
| RIGHT OF USE ASSET | 253,849 | 75,081 | 75,081 |
| INVESTMENT RECEIVABLE | 6,900,000 | 2,585,000 | 2,585,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 13,843 | 0 | 0 | 0 |
| DUES AND SUBSCRIPTION | 24,483 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 13,900 | 0 | 0 | 0 |
| POSTAGE FEES | 117 | 0 | 0 | 0 |
| CONSULTING | 43,758 | 0 | 0 | 36,146 |
| PROGRAM EXPENES | 84,756 | 0 | 0 | 84,756 |
| ADMINISTRATIVE EXPENSES | 6,578 | 0 | 0 | 110,280 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME - PITLUCK KIDO & AIPA LLP | 65,699 | 65,699 | 0 |
| ACADIAN SUSTAINABLE EMERGING MARKETS EX-FOSSIL FUEL FUND LLC | 0 | 64,501 | 0 |
| BAYVIEW OPPORTUNITY FUND OFFSHORE VII, LP | 0 | 5,838 | 0 |
| CONGRUENT CONTINUITY FUND I, LP | 0 | -4,613 | 0 |
| GENERATION IM GLOBAL EQUITY FUND, LLC | 0 | -3,967 | 0 |
| OWNERSHIP CAPITAL GLOBAL EQUITY (USD) FUND, LP | 0 | -8,697 | 0 |
| STRATEGIC ACTIVE CREDIT TRUST | 0 | -180,440 | 0 |
| STRATEGIC BUYOUT SERIES FUND LP | 0 | -19,745 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST | 0 | 1,297,619 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - HML B | 0 | 84,548 | 0 |
| STRATEGIC EMERGING MARKETS EQUITY TRUST | 0 | 1,334,799 | 0 |
| STRATEGIC GLOBAL EQUITY TRUST | 0 | 428,581 | 0 |
| STRATEGIC PRIVATE EQUITY FUND II, LLC | 0 | -404 | 0 |
| STRATEGIC PRIVATE EQUITY FUND III, L.P. | 0 | -12,553 | 0 |
| STRATEGIC PRIVATE EQUITY FUND IV, L.P. | 0 | 19,981 | 0 |
| STRATEGIC PRIVATE EQUITY FUND V, L.P. | 0 | -28,850 | 0 |
| STRATEGIC U.S. EQUITY TRUST | 0 | 790,323 | 0 |
| STRATEGIC U.S. EQUITY TRUST - HML B | 0 | 38,516 | 0 |
| STRATEGIC VENTURE SERIES FUND LP | 0 | -23,725 | 0 |
| STRATEGIC VENTURE SERIES FUND LP | 0 | -2,676 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF US INFLATION LINKED PORTFOLIO | 0 | 89,766 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF GLOBAL BOND OPPORTUNITIES | 0 | 26,759 | 0 |
| HILDENE OPPORTUNITIES OFFSHORE FUND, LTD. | 0 | 141,432 | 0 |
| ITALIAN REAL ESTATE SPECIAL SITUATIONS II FEEDER LTD | 0 | 3,924 | 0 |
| ACADIAN SUSTAINABLE EMERGING MARKETS EX-FOSSIL FUEL FUND LLC - ST CAP LOSS | 0 | -1,577 | 0 |
| ACADIAN SUSTAINABLE EMERGING MARKETS EX-FOSSIL FUEL FUND LLC - LT CAP LOSS | 0 | -28,219 | 0 |
| GENERATION IM GLOBAL EQUITY FUND, LLC - ST CAP GAIN/(LOSS) | 0 | -8,933 | 0 |
| GENERATION IM GLOBAL EQUITY FUND, LLC - LT CAP GAIN/(LOSS) | 0 | -178,556 | 0 |
| OWNERSHIP CAPITAL GLOBAL EQUITY (USD) FUND, LP - ST CAP GAIN/(LOSS) | 0 | -14,223 | 0 |
| OWNERSHIP CAPITAL GLOBAL EQUITY (USD) FUND, LP - LT CAP GAIN/(LOSS) | 0 | 568,606 | 0 |
| STRATEGIC BUYOUT SERIES FUND LP - ST CAP GAIN/(LOSS) | 0 | -12,217 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - ST CAP GAIN/(LOSS) | 0 | 77,399 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - LT CAP GAIN/(LOSS) | 0 | 223,822 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - HML B - ST CAP GAIN/(LOSS | 0 | 4,680 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - HML B - LT CAP GAIN/(LOSS | 0 | 13,629 | 0 |
| STRATEGIC EMERGING MARKETS EQUITY TRUST - ST CAP GAIN/(LOSS) | 0 | 36,774 | 0 |
| STRATEGIC EMERGING MARKETS EQUITY TRUST - LT CAP GAIN/(LOSS) | 0 | 14,398 | 0 |
| STRATEGIC GLOBAL EQUITY TRUST- SHORT TERM | 0 | 5,939 | 0 |
| STRATEGIC GLOBAL EQUITY TRUST - LONG TERM | 0 | 93,077 | 0 |
| STRATEGIC PRIVATE EQUITY FUND II, LLC - ST CAP GAIN/(LOSS) | 0 | -742 | 0 |
| STRATEGIC PRIVATE EQUITY FUND II, LLC - LT CAP GAIN/(LOSS) | 0 | -8,391 | 0 |
| STRATEGIC PRIVATE EQUITY FUND III, L.P. - ST CAP GAIN/(LOSS) | 0 | -2,213 | 0 |
| STRATEGIC PRIVATE EQUITY FUND III, L.P. - LT CAP GAIN/(LOSS) | 0 | -1,700,840 | 0 |
| STRATEGIC PRIVATE EQUITY FUND IV, L.P. - ST CAP GAIN/(LOSS) | 0 | -6,223 | 0 |
| STRATEGIC PRIVATE EQUITY FUND IV, L.P. - LT CAP GAIN/(LOSS) | 0 | 140,876 | 0 |
| STRATEGIC PRIVATE EQUITY FUND V, L.P. - ST CAP GAIN/(LOSS) | 0 | -7,931 | 0 |
| STRATEGIC PRIVATE EQUITY FUND V, L.P. - LT CAP GAIN/(LOSS) | 0 | 92,511 | 0 |
| STRATEGIC U.S. EQUITY TRUST- SHORT TERM | 0 | 51,504 | 0 |
| STRATEGIC U.S. EQUITY TRUST - LONG TERM | 0 | 131,691 | 0 |
| STRATEGIC U.S. EQUITY TRUST - HML B - ST CAP GAIN/(LOSS) | 0 | 2,500 | 0 |
| STRATEGIC U.S. EQUITY TRUST - HML B - LT CAP GAIN/(LOSS) | 0 | 6,336 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF US INFLATION LINKED PORTFOLIO - ST CAP GAIN | 0 | -72,791 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF US INFLATION LINKED PORTFOLIO - LT CAP GAIN | 0 | -14,814 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF GLOBAL BOND OPPORTUNITIES - ST CAP GAIN/(LO | 0 | -49,582 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF GLOBAL BOND OPPORTUNITIES - LT CAP GAIN/(LO | 0 | -81,238 | 0 |
| HILDENE OPPORTUNITIES OFFSHORE FUND, LTD. - CAP GAIN | 0 | 16,747 | 0 |
| ITALIAN REAL ESTATE SPECIAL SITUATIONS II FEEDER LTD - CAP GAIN | 0 | 7,395 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 8,847,043 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY | 273,648 | 81,137 |
| DEFERRED FEDERAL TAX LIABILITY | 0 | 434,981 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 433 | 0 | 0 | 0 |
| BANK & INVESTMENT MANAGEMENT FEES | 6,891 | 0 | 0 | 0 |
| CUSTODY & INVESTMENT MGMT FEES | 576,925 | 576,925 | 0 | 0 |
| INDIRECT INVESTMENT EXPENSES | 249,228 | 0 | 0 | 0 |
| INVESTMENT EXPENSES | 146,305 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 51,899 | 7,077 | 0 | 51,899 |
| FRANCHISE TAXES | 351 | 0 | 0 | 0 |
| FOREIGN TAXES | 0 | 190,605 | 0 | 0 |
| FEDERAL TAXES | 567,226 | 0 | 0 | 0 |