ECOFIN SUSTAINABLE AND SOCIAL IMPACT TERM FUND
       
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)
       
             
   
August 31, 2023
 
             
   
Principal
Amount/Shares
   
Fair Value
 
Common Stock - 47.8% (1)
           
Australia Natural Gas/Natural Gas Liquids Pipelines - 1.2% (1)
           
APA Group
   
442,606
   
$
2,578,209
 
Australila Other - 1.9% (1)
               
Atlas Arteria Ltd.
   
992,726
     
3,910,877
 
Canada Renewables - 2.9% (1)
               
Innergex Renewable Energy, Inc. (2)
   
294,405
     
2,808,526
 
TransAlta Renewables, Inc. (2)
   
330,845
     
3,219,813
 
             
6,028,339
 
France Renewables - 1.3% (1)
               
Transition SA (3)
   
250,000
     
2,683,770
 
Germany Power - 1.4% (1)
               
RWE AG (2)
   
68,204
     
2,814,808
 
Hong Kong Solar - 0.5% (1)
               
Xinyi Energy Holdings Ltd.
   
4,755,664
     
1,036,958
 
Hong Kong Transportation/Storage - 0.6% (1)
               
China Suntien Green Energy Corp. Ltd.
   
3,704,242
     
1,303,654
 
Italy Power - 5.7% (1)
               
ENAV SpA (2)
   
649,850
     
2,624,176
 
Enel SpA
   
459,980
     
3,097,424
 
Iren SpA
   
1,215,003
     
2,516,407
 
Terna SpA
   
447,937
     
3,701,196
 
             
11,939,203
 
Portugal Power - 2.7% (1)
               
EDP - Energias de Portugal SA (2)
   
1,209,999
     
5,518,543
 
Spain Other - 1.4% (1)
               
Ferrovial SE
   
93,777
     
2,974,352
 
Spain Power - 3.7% (1)
               
Endesa SA
   
154,955
     
3,222,733
 
Iberdrola SA (2)
   
371,053
     
4,409,778
 
             
7,632,511
 
United Kingdom Power - 4.9% (1)
               
National Grid Plc
   
300,253
     
3,766,333
 
SSE Plc (2)
   
309,113
     
6,369,124
 
             
10,135,457
 
United Kingdom Renewable Infrastructure - 0.9% (1)
               
Greencoat UK Wind Plc (2)
   
1,005,074
     
1,804,165
 
United States Natural Gas Gathering/Processing - 0.1% (1)
               
Hess Midstream Partners LP (2)
   
10,644
     
307,612
 
United States Natural Gas/Natural Gas Liquids Pipelines - 8.5% (1)
               
Cheniere Energy, Inc. (2)
   
30,700
     
5,010,240
 
Excelerate Energy, Inc. (2)
   
13,710
     
255,006
 
NextDecade Corp. (3)
   
75,000
     
455,250
 
ONEOK, Inc. (2)
   
2,469
     
160,979
 
Targa Resources Corp. (2)
   
85,858
     
7,405,253
 
The Williams Companies, Inc.
   
125,859
     
4,345,911
 
             
17,632,639
 
United States Power - 3.2% (1)
               
American Electric Power Co, Inc. (2)
   
63,582
     
4,984,829
 
Atlantica Sustainable Infrastructure Plc (2)
   
75,263
     
1,689,654
 
             
6,674,483
 
United States Renewables - 3.7% (1)
               
Dominion Energy, Inc. (2)
   
48,224
     
2,340,793
 
NextEra Energy, Inc. (2)
   
45,491
     
3,038,799
 
NextEra Energy Partners LP (2)
   
47,543
     
2,371,445
 
             
7,751,037
 
United States Solar - 0.1% (1)
               
Sunnova Energy International, Inc. (2)(3)
   
20,692
     
287,826
 
United States Utilities - 3.1% (1)
               
Ameren Corp. (2)
   
20,040
     
1,588,571
 
Essential Utilities, Inc. (2)
   
58,349
     
2,153,078
 
Public Service Enterprise Group, Inc. (2)
   
43,420
     
2,652,093
 
             
6,393,742
 
Total Common Stock
               
(Cost $105,530,621)
           
99,408,185
 
                 
Private Investments - 26.8% (1)
               
United States Natural Gas/Natural Gas Liquids Pipelines - 1.4% (1)
               
Mexico Pacific Limited LLC (MLP)
               
Series A (4)(5)
   
135,180
     
2,966,390
 
United States Power - 4.8% (1)
               
One Energy (4)(5)
   
20,115
     
9,989,109
 
United States Renewables - 20.6% (1)
               
Renewable Holdco, LLC (4)(5)(6)
   
N/A
     
6,743,815
 
Renewable Holdco I, LLC (4)(5)(6)
   
N/A
     
22,755,148
 
Renewable Holdco II, LLC (4)(5)(6)
   
N/A
     
13,260,532
 
             
42,759,495
 
Total Private Investments
               
(Cost $52,448,306)
           
55,714,994
 
                 
Corporate Bonds - 16.1%(1)
               
United States Healthcare - 1.7% (1)
               
315/333 West Dawson Associates
               
SUB 144A NT
               
11.000%, 01/31/2026 (5)
 
$
3,770,000
     
3,475,809
 
United States Project Finance - 6.3% (1)
               
C2NC HLDGS LLC
               
14.500%, 05/01/2027
   
2,125,000
     
2,159,383
 
C2NC Holdings
               
13.000%, 05/01/2027
   
10,715,000
     
10,989,484
 
             
13,148,867
 
United States Senior Living - 8.1% (1)
               
Ativo Albuquerque LLC
               
12.000%, 01/01/2028
   
2,032,000
     
2,057,747
 
Contour Propco 1735 S MISSION SUB 144A NT, 11.00%, 10/01/2025
               
11.000%, 10/01/2025 (8)
   
5,715,000
     
3,843,909
 
Dove Mountain Residences LLC
               
11.000%, 02/01/2026 (5)
   
1,050,000
     
975,669
 
16.000%, 02/01/2026 (5)
   
1,033,748
     
953,467
 
Drumlin Reserve Property LLC
               
10.000%, 10/02/2025 (5)
   
1,705,311
     
1,657,065
 
16.000%, 10/02/2025 (5)
   
1,412,880
     
1,367,293
 
JW Living Smithville Urban Ren
               
Sub Global 144A 27
               
11.750%, 06/01/2027 (5)
   
3,890,000
     
3,851,368
 
Realco Perry Hall MD LLC/OPCO
               
Sub 144A NT
               
10.000%, 10/01/2024 (5)
   
2,227,000
     
2,189,641
 
             
16,896,159
 
Total Corporate Bonds
               
(Cost $35,572,898)
           
33,520,835
 
                 
Master Limited Partnerships - 7.7% (1)
               
United States Natural Gas Gathering/Processing - 0.1% (1)
               
Western Midstream Partners, LP (2)
   
6,879
     
183,601
 
United States Natural Gas/Natural Gas Liquids Pipelines - 4.4% (1)
               
Energy Transfer LP (2)
   
424,800
     
5,722,056
 
Enterprise Products Partners LP (2)
   
128,400
     
3,416,724
 
             
9,138,780
 
United States Refined Product Pipelines - 3.2% (1)
               
MPLX LP (2)
   
191,653
     
6,686,773
 
Total Master Limited Partnerships
               
(Cost $11,214,199)
           
16,009,154
 
                 
Private Notes - 6.5%(1)
               
Bermuda Renewables - 1.8% (1)
               
Saturn Solar Bermuda 1 Ltd.
               
10.000%, 12/31/2023 (4)(5)
   
3,510,000
     
3,652,506
 
United States Water Equipment & Services - 4.7% (1)
               
EF WWW HOLDINGS LLC
               
10.500%, 10/01/2023 (4)(5)
   
9,600,000
     
9,888,000
 
Total Private Notes
               
(Cost $13,378,904)
           
13,540,506
 
                 
Municipal Bonds - 6.3%(1)
               
Arizona - 0.1% (1)
               
Maricopa County Industrial Development Authority
               
11.000%, 07/01/2033
   
138,000
     
129,465
 
Florida - 0.3% (1)
               
Florida Development Finance Corp.
               
5.720%, 07/01/2025 (7)
   
445,000
     
422,750
 
Florida Development Finance Corp.
               
11.000%, 08/01/2032
   
320,000
     
306,500
 
             
729,250
 
Pennsylvania - 0.2% (1)
               
Pennsylvania Economic Development Financing Authority
               
14.000%, 12/01/2027
   
405,000
     
402,802
 
South Carolina - 0.4% (1)
               
South Carolina Jobs-Economic Development Authority
               
11.000%, 03/15/2030
   
575,000
     
565,367
 
South Carolina Jobs-Economic Development Authority
               
11.000%, 03/15/2033
   
375,000
     
355,247
 
             
920,614
 
Wisconsin - 5.3% (1)
               
Public Finance Authority
               
7.500%, 06/01/2029
   
8,925,000
     
8,726,357
 
Public Finance Authority
               
10.000%, 09/01/2031
   
525,000
     
432,092
 
Public Finance Authority
               
10.000%, 09/01/2031
   
145,000
     
132,719
 
Public Finance Authority
               
11.000%, 01/15/2033
   
405,000
     
401,330
 
Public Finance Authority
               
11.000%, 02/01/2033
   
936,000
     
930,389
 
Public Finance Authority
               
11.000%, 06/30/2034
   
330,000
     
321,220
 
             
10,944,107
 
Total Municipal Bonds
               
(Cost $13,492,888)
           
13,126,238
 
                 
Preferred Stock - 2.2% (1)
               
Enterprise Products Partners LP
               
7.250%, 09/30/2025 (4)(5)
               
(Cost $5,737,065)
   
5,000
     
4,687,750
 
                 
Bank Loan - 0.3%(1)
               
United States Education - 0.3% (1)
               
Village Charter School, Inc.
               
0.000%, 09/30/2023 (4)(7)
               
(Cost $800,000)
   
800,000
     
564,160
 
                 
Special Purpose Acquisition Company Warrant - 0.1% (1)
               
France Renewables - 0.1% (1)
               
Transition SA Warrant
               
(Cost $–)
   
250,000
     
135,544
 
                 
Money Market Fund - 0.2% (1)
               
United States Investment Company - 0.5% (1)
               
First American Government Obligations Fund, Class X, 5.247% (9)
               
(Cost $406,372)
   
406,396
     
406,396
 
                 
Total Investments - 114.0% (1)
               
 (Cost $238,581,278)
           
237,113,762
 
Assets in Excess of Other Liabilities - 0.7%(1)
           
1,542,827
 
Credit Facility Borrowings - (14.7)% (1)
           
(30,600,000
)
Total Net Assets Applicable to Common Stockholders - 100.0%(1)
         
$
208,056,589
 

(1)
Calculated as a percentage of net assets applicable to common stockholders.
     
(2)
All or a portion of the security is segregated as collateral for the margin borrowing facility.
   
(3)
Non-income producing security.
     
(4)
Securities have been valued by using significant unobservable inputs in accordance with fair value procedures and are categorized as level 3 investments.
(5)
Restricted securities have a total fair value of $88,413,562 which represents 42.5% of net assets.
   
(6)
Deemed to be an affiliate of the fund.
     
(7)
Security in forebearance at August 31, 2023.
     
(8)
Security in default at August 31, 2023.
     
(9)
Rate indicated is the current yield as of August 31, 2023.
     


 
Summary of Fair Value Exposure
         
 
The Fund has adopted fair value accounting standards, which establish an authoritative definition of fair value and set out a hierarchy for measuring fair value.  These standards require additional disclosures about the various inputs and valuation techniques used to develop the measurements of fair value, a discussion in changes in valuation techniques and related inputs during the period and expanded disclosure of valuation levels for major security types.  These inputs are summarized in the three broad levels listed below:
 
Level 1 - Unadjusted quoted prices in active markets for identical assets or liablities that the Fund has the ability to access.
 
Level 2 - Observable inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.  These inputs may include quoted prices for the identical instrument on an inactive market, prices for similar instruments, interest rates, prepayment speeds, credit risk, yield curves, default rates and similar data.
 
Level 3 - Unobservable inputs for the asset or liability, to the extent relevant observable inputs are not available, representing the Fund's own assumptions about the assumptions a market participant would use in valuing the asset or liability, and would be based on the best information available.
             
Following is a description of the valuation techniques applied to the Fund’s major categories of assets and liabilities measured at fair value on a recurring basis.  The Fund’s investments are carried at fair value.
             
Municipal Bonds —Municipal bonds, including listed issues, are valued at fair value on the basis of valuations furnished by an independent pricing service which utilizes both dealer-supplied valuations and formula-based techniques. The pricing service may consider recently executed transactions in securities of the issuer or comparable issuers, market price quotations (where observable), bond spreads, and fundamental data relating to the issuer. Most municipal bonds are categorized in Level 2 of the fair value hierarchy.
             
Securities for which market quotations are not readily available, or if the closing price does not represent fair value, are valued following procedures established by the Advisor and the appointed Valuation Designee. The Valuation Designee is subject to board oversight and certain reporting and other requirements designed to facilitate the board’s ability to effectively oversee the Valuation Designee’s Fair Value determinations. The Advisor will regularly evaluate whether the Fund’s fair value pricing procedures continue to be appropriate in light of the specific circumstances of the Fund and the quality of prices obtained through the application of such procedures by the Fund’s Valuation Designee.
             
When fair value pricing is employed, security prices that the Fund uses to calculate its NAV may differ from quoted or published prices for the same securities. Due to the subjective and variable nature of fair value pricing, it is possible that the fair value determined for a particular security may be materially different (higher or lower) than the price of the security quoted or published by others, the value when trading resumes, and/or the value realized upon the security’s sale. Therefore, if a shareholder purchases or redeems Fund shares when the Fund holds securities priced at a fair value, the number of shares purchased or redeemed may be higher or lower than it would be if the Fund were using market value pricing.
             
The inputs or methodology used for valuing securities are not an indication of the risk associated with investing in those securities.
             
The following table is a summary of the inputs used to value the Fund’s securities by level within the fair value hierarchy as of August 31, 2023:

Assets
 
Level 1
   
Level 2
   
Level 3
   
Total
 
Common Stock(a)
 
$
99,408,185
   
$
-
   
$
-
   
$
99,408,185
 
Private Investments(a)
   
-
     
-
     
55,714,994
     
55,714,994
 
Corporate Bonds(a)
   
-
     
29,676,926
     
3,843,909
     
33,520,835
 
Master Limited Partnerships(a)
   
16,009,154
     
-
     
-
     
16,009,154
 
Private Notes(a)
   
-
     
-
     
13,540,506
     
13,540,506
 
Municipal Bonds(a)
   
-
     
13,126,238
     
-
     
13,126,238
 
Preferred Stock(a)
   
-
     
-
     
4,687,750
     
4,687,750
 
Bank Loan(a)
   
-
     
-
     
564,160
     
564,160
 
Special Purpose Acquisition Company Warrant(a)
   
-
     
135,544
     
-
     
135,544
 
Money Market Fund(b)
   
406,396
     
-
     
-
     
406,396
 
Total Investments
 
$
115,823,735
   
$
42,938,708
   
$
78,351,319
   
$
237,113,762
 
                                 
(a) All other industry classifications are identified in the Schedule of Investments
                         
(b) Short-term investment is a sweep investment for cash balances.
                         
                                 
The following tables present each Fund’s assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the period ended August 31, 2023:
 
                                 
Preferred Stock
 
TEAF
                         
Balance – beginning of period
 
$
4,582,050
                         
Purchases
   
-
                         
Return of capital
   
(190,032
)
                       
Sales
   
-
                         
Total realized gain/loss
   
-
                         
Change in unrealized gain/loss
   
295,732
                         
Balance – end of period
 
$
4,687,750
                         
                                 
Private Investments
 
TEAF
                         
Balance – beginning of period
 
$
45,276,563
                         
Purchases
   
9,295,504
                         
Return of capital
   
(450,000
)
                       
Sales
   
-
                         
Total realized gain/loss
   
-
                         
Change in unrealized gain/loss
   
1,592,927
                         
Balance – end of period
 
$
55,714,994
                         
                                 
Corporate Bonds
 
TEAF
                         
Balance – beginning of period
 
$
2,032,000
                         
Purchases
   
-
                         
Return of capital
   
-
                         
Sales
   
-
                         
Total realized gain/loss
   
-
                         
Change in unrealized gain/loss
   
1,811,909
                         
Balance – end of period
 
$
3,843,909
                         
                                 
Private Notes
 
TEAF
                         
Balance – beginning of period
 
$
11,143,672
                         
Purchases
   
2,331,112
                         
Return of capital
   
-
                         
Sales
   
-
                         
Total realized gain/loss
   
-
                         
Change in unrealized gain/loss
   
65,722
                         
Balance – end of period
 
$
13,540,506
                         
                                 
Bank Loan
 
TEAF
                         
Balance – beginning of period
 
$
-
                         
Transfer to Level 3
   
564,160
                         
Return of capital
   
-
                         
Sales
   
-
                         
Total realized gain/loss
   
-
                         
Change in unrealized gain/loss
   
-
                         
Balance – end of period
 
$
564,160
                         
                                 
Change in unrealized gain/loss on
                               
investments still held at August 31, 2023
 
$
3,766,290
                         
                                 
Refer to the Schedule of Investments for further information on the classification of investments.
                 
                                 




Ecofin Sustainable and S... (NYSE:TEAF)
Historical Stock Chart
Von Mär 2024 bis Apr 2024 Click Here for more Ecofin Sustainable and S... Charts.
Ecofin Sustainable and S... (NYSE:TEAF)
Historical Stock Chart
Von Apr 2023 bis Apr 2024 Click Here for more Ecofin Sustainable and S... Charts.