| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 56,256 | 0 | 56,256 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| RECONCILIATION OF FORM 990, PAGE 1, LINE 25, COLUMNS A AND D | FORM 990-PF, PART I, LINE 25, COLUMN D - CONTRIBUTIONS - CASH BASIS | CONTRIBUTIONS, LINE 25, COLUMN A612,970ADD: PRIOR YEAR ACCRUED CONTRIBUTIONS PAID IN CURRENT YEAR855,779LESS: ACCRUED CONTRIBUTIONS IN CURRENT YEAR(50,000)CONTRIBUTIONS, LINE 25, COLUMN D1,418,749 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON | 7,751,924 | 7,751,924 |
| LORING WOLCOTT & COOLIDGE | 2,667,532 | 2,667,532 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BASE10 | FMV | 391,792 | 391,792 |
| BLACKSTAR | FMV | 6,230 | 6,230 |
| BNY MELLON X1127 | FMV | 16,077,034 | 16,077,034 |
| BNY MELLON X1176 | FMV | 195,000 | 195,000 |
| BRONZE VENTURE | FMV | 858,674 | 858,674 |
| CLEAN GROWTH FUND V | FMV | 963,972 | 963,972 |
| ECOSYSTEM INVESTMENT PARTNERS III LP | FMV | 68,895 | 68,895 |
| FEMALE FOUNDERS III | FMV | 213,484 | 213,484 |
| GENERATION IM GLOBAL EQUITY | FMV | 6,666,659 | 6,666,659 |
| GMO FORESTRY FUND | FMV | 3,892 | 3,892 |
| GREENSPRING IMPACT I | FMV | 1,194,947 | 1,194,947 |
| ILLUMEN CAPITAL | FMV | 563,706 | 563,706 |
| IMPACT AMERICA FUND III | FMV | 26,326 | 26,326 |
| KAPOR CAPITAL | FMV | 137,770 | 137,770 |
| LYME FOREST FUND IV TE LP | FMV | 230,261 | 230,261 |
| OWL VENTURES LP | FMV | 362,522 | 362,522 |
| RETHINK II IMPACT | FMV | 168,665 | 168,665 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,414 | 0 | 1,414 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 44,050 | 34,055 | 34,055 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 9,515 | 0 | 9,515 | |
| INSURANCE | 3,685 | 0 | 3,685 | |
| DEDUCTIONS RELATED TO PORTFOLIO INCOME | 0 | 198,628 | 0 | |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 2,696 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 479 | 479 | 479 |
| MISCELLANEOUS INCOME | 442 | 442 | 442 |
| BASE10 ADVANCEMENT INITIATIVE I LP | 0 | -33,708 | 0 |
| BLACKSTAR STABILITY DISTRESSED DEBT FUND | 0 | -27,719 | 0 |
| BRONZE VENTURE FUND II, LP | 0 | 1,505 | 0 |
| CLEAN GROWTH FUND V, LP | 0 | 113,640 | 0 |
| EBNT HOLDINGS, LLC | 0 | -80,531 | 0 |
| ECOSYSTEM INVESTMENT PARTNERS III LP | 0 | 3,238 | 0 |
| FEMALE FOUNDERS FUND III QP LP | 0 | -8,238 | 0 |
| GENERATION IM GLOBAL EQUITY FUND, LLC | 0 | -217,904 | 0 |
| ILLUMEN CAPITAL LP | 0 | 1,801 | 0 |
| IMPACT AMERICA FUND III, LP | 0 | 41 | 0 |
| KAPOR CAPITAL III, LP | 0 | -7,217 | 0 |
| THE LYME FOREST FUND III TE, LP | 0 | -8,258 | 0 |
| THE LYME FOREST FUND IV TE, LP | 0 | -3,344 | 0 |
| OWL VENTURES, LP | 0 | 44,283 | 0 |
| RETHINK IMPACT II, LP | 0 | 504 | 0 |
| STEPSTONE VC IMPACT I, LP | 0 | -6,585 | 0 |
| TRG FORESTRY FUND 8-B LP | 0 | -20,328 | 0 |
| PRIVATE EQUITY FUND | -48,912 | -48,912 | -48,912 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON MARKETABLE SECURITIES | 394,201 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 144,725 | 144,725 | 0 | |
| CONSULTING FEES | 45,192 | 0 | 45,192 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 2,200 | 0 | 0 | |
| FOREIGN TAX WITHHELD | 284 | 284 | 0 | |
| FOREIGN TAXES RELATED TO PASSTHROUGHS | 0 | 3,265 | 0 | |
| OTHER TAXES | 9,995 | 0 | 0 |