| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auditing, Bookkeeping & Tax Preparation | 87,473 | 43,737 | 43,737 | 15,784 |
| Contractor | Explanation |
|---|---|
| Adam Loften dba Loften Productions |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Buildings | 2022-01-01 | 4,498,313 | 875,982 | SL | 39.0000 | 118,001 | |||
| Furniture & Equipment | 2022-01-01 | 201,407 | 51,151 | SL | 7.0000 | 28,321 | |||
| Vehicles | 2022-01-01 | 184,150 | SL | 15.0000 | 4,399 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| See Investment Statement | 41,396,789 | 41,396,789 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| See Investment Statement | 184,720,009 | 184,720,009 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Ecosystem Integrity Fund III, LP | FMV | 713,901 | 713,901 |
| Ecotrust Forests II, LLC | FMV | 2,030,010 | 2,030,010 |
| Ecotrust Forests III, LLC | FMV | 1,374,962 | 1,374,962 |
| Elevar Equity III, LP | FMV | 2,320,489 | 2,320,489 |
| Forterra Strong Communities I, LP | FMV | 196,283 | 196,283 |
| Iroquois Valley Farms REIT, LLC | FMV | 914,155 | 914,155 |
| Rose Affordable Housing Fund IV, LP | FMV | 1,647,251 | 1,647,251 |
| Wastewater Opportunity Fund | FMV | 45,846 | 45,846 |
| EcoEnterprise Partner III, LP | FMV | 455,507 | 455,507 |
| Rose Affordable Housing Fund V, LP | FMV | 719,903 | 719,903 |
| Illumen Capital, LP | FMV | 550,762 | 550,762 |
| Apis & Heritage | FMV | 599,465 | 599,465 |
| Azolla Venture Fund | FMV | 107,456 | 107,456 |
| Blackstar Stability | FMV | 22,913 | 22,913 |
| Bright Ventrues Fund I LP | FMV | 186,061 | 186,061 |
| Carbon Direct Fund II LP | FMV | 449,258 | 449,258 |
| Raven Indigenous Impact Fund II | FMV | 263,140 | 263,140 |
| Carbon Direct Fund II AIV I LP | FMV | 49,946 | 49,946 |
| Enable Ventures Fund I | FMV | 194,199 | 194,199 |
| Sustainable Asset Fund IV | FMV | 24,864 | 24,864 |
| Ulu Venture Fund IV | FMV | 154,989 | 154,989 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 184,150 | 4,399 | 179,751 | 179,751 |
| Furniture and Fixtures | 157,101 | 44,274 | 112,827 | 112,827 |
| Machinery and Equipment | 44,306 | 26,664 | 17,642 | 17,642 |
| Buildings | 4,498,313 | 895,437 | 3,602,876 | 3,602,876 |
| Improvements | 1,027,752 | 1,027,752 | 1,027,752 | |
| Land | 2,821,104 | 2,821,104 | 2,821,104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 140,021 | 0 | 0 | 140,771 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Security Transaction Pending Settlement | 1,010,838 | 3,414,971 | 3,414,971 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Association Fees | 35,511 | 35,511 | ||
| Bad Debt Expense | 39,977 | 39,977 | ||
| Computer Expenses | 5,269 | 5,269 | ||
| Dues & Membership | 25,368 | 25,173 | ||
| Emergence Institute Program Expenses | 1,530,703 | 1,516,426 | ||
| Financial Services Fee | 421,612 | 421,612 | 421,612 | |
| Global Oneness Project Expenses | 14,874 | 29,581 | ||
| Insurance | 69,585 | 62,863 | ||
| Internet & Productivity Applications | 53,645 | 53,645 | ||
| Licenses, Permits & Filings | 3,293 | 3,313 | ||
| Office Supplies | 6,007 | 6,075 | ||
| Postage & Delivery | 1,236 | 428 | ||
| Program Development | 149,816 | 149,816 | ||
| Program Materials/Supplies | 907 | 907 | ||
| Staff Training | 1,788 | 1,788 | ||
| Telephone Expenses | 4,650 | 4,989 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Emergence Institute | 231,081 | ||
| Global Oneness Project | 96 | ||
| Mission Related Int | 419,336 | 419,336 | 419,336 |
| Partnership Income | -5,175,140 | -5,230,868 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Excise Tax | 400,112 | 556,211 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Admin Consulting | 699,155 | 0 | 0 | 699,155 |
| Investment Advisory Fees | 1,532,468 | 1,532,468 | 1,532,468 | 0 |
| Other Consulting | 33,806 | 0 | 0 | 19,201 |
| Program Consultants | 47,279 | 0 | 0 | 47,279 |
| Tech & Web Consulting | 42,403 | 0 | 0 | 42,403 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax Provision | 383,375 | 383,375 | 383,375 | |
| Foreign Tax W/H | 23,461 | 23,461 | 23,461 | |
| Property Tax | 91,766 | 91,766 |