| 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 |
|---|
| Identifier | Return Reference | Explanation |
|---|---|---|
| part I line 6A (990-PF) | PART I LINE 6A (990-PF) | RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF ASSETS NOT INCLUDED IN PART IV TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $(111,768) TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $991 TOTAL PART I, LINE 6A: $(110,777) DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $1,772,925 BOOK BASIS: $1,803,073 NET GAIN/(LOSS): $(30,148) PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $(81,611) SEC 751 GAIN FROM K-1 RECLASS NET GAIN/(LOSS): $(9) |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| THERMO FISHER SCIENTIFIC -0.79 | 72,036 | 72,585 |
| ABBVIE INC SER B - 2.600% - 11 | 71,617 | 71,834 |
| AIR LEASE CORP MTN CALL MAKE W | 74,494 | 69,280 |
| ALLSTATE CORP - 3.150% - 06/15 | 53,049 | 49,607 |
| APPLE INC - 3.450% - 05/06/202 | 56,384 | 54,018 |
| ARES CAP CORP - 3.500% - 02/10 | 81,853 | 79,840 |
| BANK NEW YORK MELLON - 2.200% | 76,829 | 73,793 |
| BANK OF AMERICA CORP - 4.100% | 80,862 | 74,672 |
| BHP BILLITON FIN USA - 3.850% | 81,287 | 74,364 |
| BLACKSTONE PRIVATE CREDIT SER | 73,388 | 69,214 |
| BRISTOL-MYERS SQUIBBCO - 0.537 | 85,153 | 81,885 |
| BROADCOM CORP/BROADCOM CAYMAN | 80,419 | 73,806 |
| COMCAST CORP - 3.700% - 04/15/ | 78,736 | 73,884 |
| DEERE JOHN CAPITAL CORP MTN - | 74,811 | 71,709 |
| DELL INTL LLC/EMC CORP NOTE - | 23,212 | 21,008 |
| DELL INTL LLC/EMC CORP SER A N | 47,391 | 44,225 |
| EOG RESOURCES INC - 3.150% - 0 | 44,716 | 43,465 |
| FEDERAL HOME LOAN BANKS - 4.50 | 74,751 | 74,793 |
| FIFTH THIRD BANCORP - 3.650% - | 81,537 | 73,866 |
| GENERAL MOTORS FINL CO SR UNSE | 69,480 | 64,731 |
| HERSHEY CO - 3.375% - 5/15/202 | 60,603 | 59,746 |
| HUMANA INC NOTE CALL MAKE WHOL | 65,034 | 63,370 |
| LABORATORY CORP AMERHLDGS - 3. | 64,359 | 63,016 |
| LENNAR CORP NT - 4.875% - 12/1 | 91,503 | 84,512 |
| LINDE INC NOTE - 4.700% - 12/0 | 74,919 | 75,093 |
| MAGALLANES INC BOND REG S - 3. | 79,428 | 77,548 |
| NETFLIX INC - 5.750% - 03/01/2 | 80,736 | 75,555 |
| OMEGA HEALTHCARE INVS INC - 4. | 17,284 | 15,908 |
| OMEGA HEALTHCARE INVS INC NOTE | 54,745 | 49,282 |
| ORACLE CORP NOTE CALL MAKE WHO | 70,258 | 70,737 |
| PERKINELMER INC NOTE - 0.850% | 69,816 | 69,527 |
| RYDER - 3.650% - 03/18/2024 | 60,019 | 58,809 |
| RYDER - 4.625% - 06/01/2025 | 34,378 | 34,350 |
| SOUTHERN CALIF EDISON CO SER 2 | 72,797 | 72,619 |
| STANLEY BLACK &DECKER INC - 2. | 74,094 | 71,001 |
| SUNOCO LOGISTICS PARTNERS NOTE | 62,324 | 59,950 |
| THE SOUTHERN CO SER 2019A NOTE | 80,363 | 79,080 |
| TORONTO-DOMINION BK - 0.450% - | 75,149 | 72,720 |
| UN PAC CORP - 2.950% - 01/15/2 | 91,811 | 88,937 |
| ZOETIS INC - 3.250% - 02/01/20 | 50,377 | 49,927 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CL A | 809,242 | 2,710,426 |
| ALPHABET INC CL C | 804,142 | 2,732,884 |
| BILL COM HOLDINGS | 25,722 | 11,659 |
| CROWDSTRIKE HOLDINGS, INC | 3,096,331 | 2,123,805 |
| DROPBOX INC | 2,014,631 | 1,857,361 |
| PAGERDUTY ORD SHS | 64,351 | 162,149 |
| SALESFORCE.COM | 16,515,453 | 6,816,054 |
| TENABLE HOLDINGS INC | 7,848,630 | 7,375,004 |
| UIPATH ORD SHS CLASS A | 36,830 | 173,466 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCEL GROWTH FUND INVESTORS 20 | 826,658 | 2,200,123 | |
| ACCEL GROWTH FUND VI INVESTORS | 651,416 | 661,868 | |
| ACCEL INVESTORS 2016 LLC | 340,846 | 1,382,568 | |
| ACCEL LEADERS FUND INVESTORS 2 | 191,113 | 630,131 | |
| ACCEL LONDON VII INVESTORS (20 | 327,079 | 328,925 | |
| ACCEL XV INVESTORS (2021) L.L. | 319,125 | 347,598 | |
| APOLITICAL | 99,589 | 99,589 | |
| JUNIPER HILL CAPITAL FUND LP I | 8,059,948 | 7,923,541 | |
| PROJECT WAYFINDER | 749,998 | 749,998 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 115,189 | 115,189 | ||
| K-1 Exp ACCEL GROWTH FUND INVE | 595 | 595 | ||
| K-1 Exp ACCEL GROWTH FUND VI I | 294 | 294 | ||
| K-1 Exp ACCEL INVESTORS 2016 L | 386 | 386 | ||
| K-1 Exp ACCEL LEADERS FUND INV | 405 | 405 | ||
| K-1 Exp ACCEL LONDON VII INVES | 274 | 274 | ||
| K-1 Exp ACCEL XV INVESTORS (20 | 254 | 254 | ||
| K-1 Exp JUNIPER HILL CAPITAL F | 128,544 | 127,966 | ||
| State or Local Filing Fees | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss ACCEL GROWTH FUND INVESTORS 2016 LLC | 220 | 220 | |
| K-1 Inc/Loss ACCEL INVESTORS 2016 LLC | 103 | 103 | |
| K-1 Inc/Loss ACCEL LEADERS FUND INVESTORS 2016 LL | 6 | 6 | |
| K-1 Inc/Loss JUNIPER HILL CAPITAL FUND LP INV | 168,518 | 179,973 | |
| Federal Tax Refund | 1,091 | ||
| Sec 751 Gain JUNIPER HILL CAPITAL FUND LP | 9 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 3,076 | 3,076 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2022 | 13,700 | |||
| 990-PF Extension for 2021 | 165,500 | |||
| 990-T Extension for 2021 | 1,900 | |||
| IRS MISCELLANEOUS FEE | 69 |