| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax Preparation Fees | 11,500 | 5,750 | 5,750 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Software | 2017-06-19 | 12,448 | 12,448 | SL | 3.000000000000 | 0 | 0 | ||
| Software | 2018-06-13 | 6,180 | 5,322 | SL | 3.000000000000 | 858 | 0 | ||
| Computer | 2018-01-26 | 1,787 | 1,042 | SL | 5.000000000000 | 357 | 0 | ||
| Software | 2019-05-08 | 6,365 | 3,536 | SL | 3.000000000000 | 2,122 | 0 | ||
| Software | 2020-05-05 | 5,573 | 1,238 | SL | 3.000000000000 | 1,858 | 0 | ||
| Software | 2021-07-11 | 8,518 | SL | 3.000000000000 | 1,420 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 164355.775 units Doubline Total Return Bond Fund | 1,709,300 | 1,709,300 |
| 41527.216 units Guggenheim LTD Duration-I | 1,043,994 | 1,043,994 |
| 61301.280 units Guggenheim Total Return Bond-IS | 1,750,765 | 1,750,765 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 8457 units Schwab US Broad Market ETF | 955,726 | 955,726 |
| 17716 units Schwab INTL Equity ETF | 688,621 | 688,621 |
| 72039 units Vanguard FTSE Developed Markets ETF | 3,678,311 | 3,678,311 |
| 28953 units Vanguard FTSE Emerging Markets ETF | 1,432,015 | 1,432,015 |
| 16199 units Vanguard Total Stock Market ETF | 3,911,087 | 3,911,087 |
| 389 units Coinbase Global Inc - Class A | 98,172 | 98,172 |
| 15927 units Meta Platforms Inc. | 5,357,046 | 5,357,046 |
| 2643 units Marvell Technology Inc. | 231,236 | 231,236 |
| 13596 units Palo Alto Networks Inc. | 7,569,709 | 7,569,709 |
| 7549 units Roblox Corp - Class A | 778,755 | 778,755 |
| 3355 units ServiceNow Inc. | 2,177,764 | 2,177,764 |
| 13940 units Stryker Corp | 3,727,835 | 3,727,835 |
| 4647 units Vertex Pharmaceuticals Inc. | 1,020,481 | 1,020,481 |
| 19392 units Workday Inc. - Class A | 5,297,507 | 5,297,507 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Greylock XI Limited Partnership | FMV | 16,620 | 16,620 |
| GreyLock XII-A Limited Partnership | FMV | 94,509 | 94,509 |
| Greylock XIV-A Limited Partnership | FMV | 773,093 | 773,093 |
| Greylock 15 Limited Partnership | FMV | 651,106 | 651,106 |
| Greylock 16 Limited Partnership | FMV | 1,091,207 | 1,091,207 |
| Public Markets LLC | FMV | 6,721,616 | 6,721,616 |
| Private Equity VII - Venture/Growth | FMV | 474,649 | 474,649 |
| Private Co-Investment III | FMV | 804,354 | 804,354 |
| Bain Capital Europe Fund IV | FMV | 282,574 | 282,574 |
| SCS Multi Sector | FMV | 5,233,506 | 5,233,506 |
| SCS Private Equity IV (Cayman) | FMV | 6,488,293 | 6,488,293 |
| SCS Private Equity VI (Cayman) | FMV | 4,529,891 | 4,529,891 |
| Private Co-invest Opp. Offshore | FMV | 1,011,903 | 1,011,903 |
| Hedged Equity Offshore, Ltd. | FMV | 10,963,698 | 10,963,698 |
| Private Equity VII Offshore | FMV | 1,788,433 | 1,788,433 |
| Absolute Return Strategies Offshore | FMV | 5,060,200 | 5,060,200 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Computer Equipment & Software | 40,871 | 30,201 | 10,670 | 10,670 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Partnership Capital - Private Equity VIII | -3,848 | -3,848 | |
| Partnership Capital - Early Stage Venture Opp II | -3,843 | -3,843 | |
| Partnership Capital - Private Co-Investment III | -1,569 | -1,569 |
| Description | Amount |
|---|---|
| Payment of Grant to Non-Qualified Recipient | 500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Information Technology | 2,694 | 0 | 2,694 | |
| Insurance | 4,649 | 0 | 4,649 | |
| Mass PC Filing Fees | 1,000 | 0 | 1,000 | |
| Office Expenses | 5,238 | 0 | 5,238 | |
| Passthrough Investment Expenses | 181,965 | 181,965 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership Interests | 183,095 | 183,118 | 183,095 |
| Description | Amount |
|---|---|
| Unrealized Gain on Investments | 11,767,669 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 284,279 | 284,279 | 0 | |
| Consulting Fees | 53,987 | 0 | 53,987 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Taxes | 100,300 | 0 | 0 | |
| Foreign Tax Expense | 12,808 | 12,808 | 0 | |
| State UBI Tax | 1,315 | 0 | 0 |