| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 7,002 | 3,501 | 3,501 |
| Category | Amount |
|---|---|
| NONE | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| FROM PASS THROUGH | PURCHASED | 1,310 | COST | 0 | 1,310 | |||||
| FROM PASS THROUGH | PURCHASED | 5,291 | COST | 0 | -5,291 | |||||
| FROM PASS THROUGH | PURCHASED | 174,214 | COST | 0 | 174,214 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 6,429,437 SHARES OF DANAHER CORP | 1,487,385,956 | 1,487,385,956 |
| 2,151,620 SHARES OF VERALTO CORP | 176,992,261 | 176,992,261 |
| 26,607 SHARES OF COMPASS PATHWAYS PLC | 232,811 | 232,811 |
| 6,750 SHARES OF MICROSOFT CORP | 2,538,270 | 2,538,270 |
| 13,700 SHARES OF VEEVA SYSTEMS INC | 2,637,524 | 2,637,524 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NET RETURN FUND LTD | FMV | 16,914,040 | 16,914,040 |
| D1 CAPITAL PTRS OFFSHORE LP | FMV | 30,662,946 | 30,662,946 |
| DURABLE CAPITAL PTRS OFFSHORE | FMV | 51,864,079 | 51,864,079 |
| CPM (GERMANY) 2 LLC | FMV | 57,812,319 | 57,812,319 |
| CELONIS SE | FMV | 32,374,396 | 32,374,396 |
| GOLDEN BELL PARTNERS LLC | FMV | 55 | 55 |
| GOLDEN BELL PTRS FUND I LP | FMV | 41,089,996 | 41,089,996 |
| GOLDEN BELL PTRS FUND III LP | FMV | 25,379,128 | 25,379,128 |
| GOLDEN BELL PTRS FUND IV LP | FMV | 15,343,406 | 15,343,406 |
| GOLDEN BELL PTRS FUND V LP | FMV | 853,801 | 853,801 |
| MADISON TECHNOLOGIES INVESTMENT HOLDINGS LLC | FMV | 11,659,390 | 11,659,390 |
| OMX VENTURES FUND I | FMV | 9,061,303 | 9,061,303 |
| PACIFIC LAKE PARTNERS FUND FIVE LP | FMV | 9,186,817 | 9,186,817 |
| SAPPHIRE SPORT LP | FMV | 1,278,523 | 1,278,523 |
| SAPPHIRE SPORT II LP | FMV | 273,208 | 273,208 |
| TQ VENTURES III EARLY LP | FMV | 1,219,984 | 1,219,984 |
| TQ VENTURES III GROWTH LP | FMV | 2,743,743 | 2,743,743 |
| PACIFIC LAKE PARTNERS LONG-TERM HOLD FUND II LP | FMV | 3,099,359 | 3,099,359 |
| RACKHOUSE VENTURES CAPITAL II LP | FMV | 1,074,038 | 1,074,038 |
| RAINE PARTNERS IV LP | FMV | 2,591,076 | 2,591,076 |
| AGC HOLDCO LLC | FMV | 19,999,916 | 19,999,916 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - CONSULTING | 105,711 | 0 | 100,073 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORGAN STANLEY SMITH BARNEY |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 51,999,484 |
| Balance Due | 187,049,089 |
| Date of Note | 2022-11 |
| Maturity Date | 2027-11 |
| Repayment Terms | DUE AT MATURITY |
| Interest Rate | 6.344100000000 |
| Security Provided by Borrower | SECURED BY SHARES OF STOCK OWNED BY THE FOUNDATION |
| Purpose of Loan | PROVIDE FUNDS FOR PROGRAM RELATED EXPENSES |
| Description of Lender Consideration | N/A |
| Consideration FMV |
| Description | Amount |
|---|---|
| CHANGE IN MARKET VALUE OF INVESTMENTS | 32,509,749 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER DED-FROM PASS THROUGH | 125,453 | 54,444 | 0 | |
| PORTFOLIO DED-FROM PASS THROUGH | 4,473,927 | 4,472,304 | 0 | |
| BANK FEES | 233 | 233 | 0 | |
| ANNUAL FEE AND LLC TAX | 325 | 300 | 25 | |
| DOMESTIC REPRESENTATION | 396 | 198 | 198 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY INC-PASS THROUGH | -592,456 | 65,044 | -592,456 |
| PORTFOLIO INC - PASS THROUGH | 32,981 | 32,981 | 32,981 |
| OTHER INC - PASS THROUGH | 38,404 | 20,321 | 38,404 |
| ORDINARY GAIN - PASS THROUGH | 166,712 | 166,712 | 166,712 |
| Description | Amount |
|---|---|
| ADJ. FOR FMV VS BASIS OF INVESTMENTS | 17,743,228 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - CONSULTING | 60,000 | 0 | 60,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL & STATE TAXES | 6,696 | 0 | 0 | |
| FOREIGN TAXES - FROM PASS THROUGH | 3,831 | 3,831 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| SMR FOUNDATION |
2200 PENNSYLVANIA AVE NW STE 800W WASHINGTON,DC20037 |
41-1957680 | NO TRANSFERS TO CONTROLLED ENTITY. IT IS NOT AN EXCESS BUSINESS HOLDING. | 0 |
| CPM GERMANY 2 LLC |
2200 PENNSYLVANIA AVE NW STE 800W WASHINGTON,DC20037 |
84-3683874 | NO TRANSFERS TO CONTROLLED ENTITY. IT IS NOT AN EXCESS BUSINESS HOLDING. | 0 |
| Total | 0 | |||