| 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 | 6,180 | SL | 3.000000000000 | 0 | 0 | ||
| Computer | 2018-01-26 | 1,787 | 1,756 | SL | 5.000000000000 | 31 | 0 | ||
| Software | 2019-05-08 | 6,365 | 6,365 | SL | 3.000000000000 | 0 | 0 | ||
| Software | 2020-05-05 | 5,573 | 4,954 | SL | 3.000000000000 | 619 | 0 | ||
| Software | 2021-07-11 | 8,518 | 4,259 | SL | 3.000000000000 | 2,839 | 0 | ||
| Software | 2022-05-12 | 6,199 | 1,378 | SL | 3.000000000000 | 2,066 | 0 | ||
| Software | 2023-05-31 | 7,625 | SL | 3.000000000000 | 1,483 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 173625.008 shs DBLTX | 1,534,845 | 1,534,845 |
| 54083.501 shs GILHX | 1,301,249 | 1,301,249 |
| 66014.768 shs GIBIX | 1,572,472 | 1,572,472 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 19637.513 shs VEA | 940,637 | 940,637 |
| 8267.406 shs VTI | 1,961,194 | 1,961,194 |
| 6940.528 shs VWO | 285,256 | 285,256 |
| 11105.549 shs VGSH | 647,787 | 647,787 |
| 44670.898 shs VGIT | 2,649,878 | 2,649,878 |
| 18775.806 shs VGLT | 1,155,275 | 1,155,275 |
| 6178 shs META | 2,186,765 | 2,186,765 |
| 32363 shs PANW | 9,543,201 | 9,543,201 |
| 919 shs RBLX | 42,017 | 42,017 |
| 3355 shs NOW | 2,370,274 | 2,370,274 |
| 14093.713 shs SYK | 4,220,503 | 4,220,503 |
| 4647 shs VRTX | 1,890,818 | 1,890,818 |
| 19392 shs WDAY | 5,353,355 | 5,353,355 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Just Climate CAF I (B) | FMV | 424,434 | 424,434 |
| RA Capital Nexus International II | FMV | 375,000 | 375,000 |
| RA Capital Nexus International III | FMV | 500,000 | 500,000 |
| GreyLock XII-A Limited Partnership | FMV | 81,823 | 81,823 |
| Greylock XIV-A Limited Partnership | FMV | 736,273 | 736,273 |
| Greylock 15 Limited Partnership | FMV | 722,881 | 722,881 |
| Greylock 16 Limited Partnership | FMV | 1,854,039 | 1,854,039 |
| Greylock 17 Limited Partnership | FMV | 95,474 | 95,474 |
| Greylock Ventures IAI-1 | FMV | 300,272 | 300,272 |
| Public Markets LLC | FMV | 1,465,278 | 1,465,278 |
| Private Equity VII - Venture/Growth | FMV | 658,462 | 658,462 |
| Private Equity VIII - Venture/Growth | FMV | 417,432 | 417,432 |
| Private Co-Investment II | FMV | 866,859 | 866,859 |
| Private Co-Investment III | FMV | 856,821 | 856,821 |
| Bain Capital Europe Fund IV | FMV | 275,737 | 275,737 |
| Early Stage Venture Opportunity II | FMV | 521,208 | 521,208 |
| Area Climate and Frontier Fund | FMV | 54,921 | 54,921 |
| SCS Multi Sector | FMV | 1,634,064 | 1,634,064 |
| SCS Private Equity IV (Cayman) | FMV | 5,949,865 | 5,949,865 |
| SCS Private Equity VI (Cayman) | FMV | 6,769,790 | 6,769,790 |
| Private Co-invest Opp. Offshore | FMV | 1,033,438 | 1,033,438 |
| Hedged Equity Offshore, Ltd. | FMV | 4,885,180 | 4,885,180 |
| Private Equity VII Offshore | FMV | 3,688,987 | 3,688,987 |
| Absolute Return Strategies Offshore | FMV | 6,498,358 | 6,498,358 |
| Private Equity VIII Offshore | FMV | 1,662,681 | 1,662,681 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Computer Equipment & Software | 54,695 | 44,378 | 10,317 | 10,317 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Information Technology | 2,617 | 0 | 2,617 | |
| Insurance | 4,631 | 0 | 4,631 | |
| Office Expenses | 5,061 | 0 | 5,061 | |
| Passthrough Investment Expenses | 208,165 | 208,165 | 0 | |
| MA PC Filing Fee | 250 | 0 | 250 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership Interests | 110,862 | 111,649 | 110,862 |
| Description | Amount |
|---|---|
| Unrealized Gain/(Loss) on Investments | 10,121,099 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 226,580 | 226,580 | 0 | |
| Consulting Fees | 29,541 | 0 | 29,541 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax Expenses | 3,285 | 3,285 | 0 |