| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 62,728 | 9,181 | 0 | 62,728 |
| 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 | 2,314 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2019-09-02 | 10,869 | 9,532 | SL | 5.000000000000 | 1,337 | 0 | 1,337 | |
| 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 | 981,777 | 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 | 50 | SL | 5.000000000000 | 100 | 0 | 500 | |
| FURNITURE - HILO OFFICE | 2023-12-28 | 1,528 | 22 | SL | 7.000000000000 | 44 | 0 | 218 | |
| LOGITECH RALLY CAMERA & MIC | 2021-07-28 | 1,947 | SL | 5.000000000000 | 0 | 0 | 389 | ||
| LEASEHOLD IMPROVEMENTS | 2011-07-01 | 6,873 | 5,660 | SL | 15.000000000000 | 458 | 0 | 458 | |
| LAPTOP - DELL INSPIRON PLUS 16-13TH | 2024-01-29 | 5,449 | SL | 5.000000000000 | 3,487 | 0 | 999 | ||
| SURFACE PRO 9-PLATINUM, 12TH GEN | 2024-05-16 | 2,540 | SL | 5.000000000000 | 1,626 | 0 | 296 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SESG ENVIR SOCIAL PORTFOLIO | 7,202,977 | 7,202,977 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| STRATEGIC PRIVATE EQUITY FD IV, LP | FMV | 6,775,824 | 6,775,824 |
| OWNERSHIP CAPITAL GLOBAL EQUITY | FMV | 3,445,011 | 3,445,011 |
| ACADIAN EQ EX-FOSSIL FUEL FUND LLC | FMV | 1,448,831 | 1,448,831 |
| GENERATION IM GLOBAL EQUITY FND LLC | FMV | 5,707,865 | 5,707,865 |
| STRATEGIC PRIVATE EQUITY FD V LLC | FMV | 3,036,981 | 3,036,981 |
| BRECKINRIDGE | FMV | 1,603,056 | 1,603,056 |
| ARCM FEEDER FD IV | FMV | 885,293 | 885,293 |
| HILDENE OPP OFFSHORE FUND | FMV | 1,693,082 | 1,693,082 |
| ITALIAN REAL ESTATE | FMV | 533,148 | 533,148 |
| STRATEGIC DEVELOPED MARKET | FMV | 12,424,834 | 12,424,834 |
| STRATEGIC EMERGING MARKET | FMV | 9,965,830 | 9,965,830 |
| STRATEGIC FUNDS ALPHA | FMV | 23,224,227 | 23,224,227 |
| STRATEGIC GLOBAL EQUITY TRUST | FMV | 3,422,438 | 3,422,438 |
| TCW DIRECT LENDING VII | FMV | 726,246 | 726,246 |
| STRATEGIC US EQUITY | FMV | 15,280,664 | 15,280,664 |
| MFC ISHARES TR CORE MSCI EAFE | FMV | 65,220 | 65,220 |
| TCW VIII | FMV | 508,333 | 508,333 |
| STRATEGIC VENTURES SERIES | FMV | 881,513 | 881,513 |
| STRATEGIC BUYOUT SERIES | FMV | 4,069,717 | 4,069,717 |
| BAYVIEW OPP FUND VII | FMV | 1,230,894 | 1,230,894 |
| NORTHERN TRUST HAU04 | FMV | 1,333,783 | 1,333,783 |
| NORTHERN TRUST TREAS | FMV | 10,015,023 | 10,015,023 |
| CONGRUENT CONTINUITY FD I LP | FMV | 77,561 | 77,561 |
| CF IMPACTIVE CAPITAL FD | FMV | 2,878,368 | 2,878,368 |
| KKR GLOBAL CREDIT OPP FD BASIS | FMV | 1,875,271 | 1,875,271 |
| GOLDENTREE | FMV | 3,487,676 | 3,487,676 |
| ELLINGTON | FMV | 3,370,086 | 3,370,086 |
| KKR ENHANCED US DIRECT | FMV | 750,385 | 750,385 |
| CONGRUENT VENTURES III LP | FMV | 10,434 | 10,434 |
| STRATEGIC TIP | FMV | 8,653,000 | 8,653,000 |
| 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 | 10,869 | 10,869 | 0 | |
| FURNITURE & FIXTURE | 1,274 | 1,274 | 0 | |
| EQUIPMENT | 24,980 | 24,980 | 0 | |
| LEASEHOLD IMPROVEMENTS | 1,093,444 | 1,054,673 | 38,771 | |
| FURNITURE & FIXTURE | 93,377 | 93,377 | 0 | |
| LAPTOP | 2,501 | 2,151 | 350 | |
| FURNITURE - HILO OFFICE | 1,528 | 1,288 | 240 | |
| LOGITECH RALLY CAMERA & MIC | 1,947 | 1,947 | 0 | |
| LEASEHOLD IMPROVEMENTS | 6,873 | 6,118 | 755 | |
| LAPTOP - DELL INSPIRON PLUS 16-13TH | 5,449 | 3,487 | 1,962 | |
| SURFACE PRO 9-PLATINUM, 12TH GEN | 2,540 | 1,626 | 914 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 15,249 | 15,249 | 15,249 |
| RIGHT OF USE ASSET | 75,081 | 0 | 0 |
| INVESTMENT RECEIVABLE | 2,585,000 | 15,884,312 | 15,884,312 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 14,625 | 0 | 0 | 0 |
| DUES AND SUBSCRIPTION | 20,630 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 19,433 | 0 | 0 | 0 |
| POSTAGE FEES | 245 | 0 | 0 | 0 |
| CONSULTING | 15,897 | 0 | 0 | 6,131 |
| PROGRAM EXPENES | 98,201 | 0 | 0 | 98,203 |
| ADMINISTRATIVE EXPENSES | 11,357 | 0 | 0 | 90,253 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME - PITLUCK KIDO & AIPA LLP | 65,392 | 65,392 | 0 |
| ACADIAN SUSTAINABLE EMERGING MARKETS EX-FOSSIL FUEL FUND LLC | 0 | 59,782 | 0 |
| BAYVIEW OPPORTUNITY FUND OFFSHORE VII, LP | 0 | 116,816 | 0 |
| CONGRUENT CONTINUITY FUND I, LP | 0 | -3,323 | 0 |
| GENERATION IM GLOBAL EQUITY FUND, LLC | 0 | 4,029 | 0 |
| OWNERSHIP CAPITAL GLOBAL EQUITY (USD) FUND, LP | 0 | -8,449 | 0 |
| STRATEGIC BUYOUT SERIES FUND LP (SBS-1) | 0 | -282,799 | 0 |
| STRATEGIC BUYOUT SERIES FUND LP (SBS-2) | 0 | -33,028 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST | 0 | 1,118,509 | 0 |
| STRATEGIC DEVELOPED MARKETS EX-U.S. EQUITY TRUST - HML B | 0 | 93,999 | 0 |
| STRATEGIC EMERGING MARKETS EQUITY TRUST | 0 | 758,582 | 0 |
| STRATEGIC GLOBAL EQUITY TRUST | 0 | 303,966 | 0 |
| STRATEGIC PRIVATE EQUITY FUND II, LLC | 0 | -1,842 | 0 |
| STRATEGIC PRIVATE EQUITY FUND III, L.P. | 0 | 18,009 | 0 |
| STRATEGIC PRIVATE EQUITY FUND IV, L.P. | 0 | -80,719 | 0 |
| STRATEGIC PRIVATE EQUITY FUND V, L.P. | 0 | -8,629 | 0 |
| STRATEGIC U.S. EQUITY TRUST | 0 | 2,469,553 | 0 |
| STRATEGIC VENTURE SERIES FUND LP (SVS-1) | 0 | -36,879 | 0 |
| STRATEGIC VENTURE SERIES FUND LP (SVS-2) | 0 | -9,608 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF US INFLATION LINKED PORTFOLIO | 0 | 292,470 | 0 |
| WELLINGTON TRUST COMPANY, NA CTF GLOBAL BOND OPPORTUNITIES | 0 | 51,761 | 0 |
| HILDENE OPPORTUNITIES OFFSHORE FUND, LTD. | 0 | 49,679 | 0 |
| ITALIAN REAL ESTATE SPECIAL SITUATIONS II FEEDER LTD | 0 | 14,022 | 0 |
| CONGRUENT VENTURES III, LP | 0 | -5,218 | 0 |
| ELLINGTON STRATEGIC MORTGAGE FUND, LP | 0 | 320,100 | 0 |
| STRATEGIC BUYOUT SERIES FUND LP (SBS-3) | 0 | -24,719 | 0 |
| STRATEGIC VENTURE SERIES FUND LP (SVS-1) | 0 | -547 | 0 |
| ARCM FEEDER FUND IV LIMITED | 0 | 105,831 | 0 |
| OTHER INCOME | 48,202 | 48,202 | 0 |
| STRATEGIC FUNDS SPC - ALPHA SEGREGATED PORTFOLIO | 0 | 36,731 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 6,269,235 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE LIABILITY | 81,137 | 0 |
| DEFERRED FEDERAL TAX LIABILITY | 434,981 | 439,392 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 4,602 | 0 | 0 | 4,602 |
| BANK & INVESTMENT MANAGEMENT FEES | 3,888 | 0 | 0 | 0 |
| CUSTODY & INVESTMENT MGMT FEES | 579,996 | 579,996 | 0 | 0 |
| INDIRECT INVESTMENT EXPENSES | 178,797 | 0 | 0 | 0 |
| INVESTMENT EXPENSES | 230,917 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 41,873 | 3,641 | 0 | 41,873 |
| FRANCHISE TAXES | 979 | 0 | 0 | 0 |
| FOREIGN TAXES | 0 | 152,297 | 0 | 0 |
| FEDERAL TAXES | 146,725 | 0 | 0 | 0 |