| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 60,433 | 15,108 | 0 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
TED FOUNDATION |
330 HUDSON STREET 11TH FLOOR NEW YORK,NY10013 |
2023-06-16 | 3,000,000 | SCALING COLLABORATIVE PHILANTHROPY INITIATIVES | 3,000,000 | 3/15/2023 | 2023-03-15 | ALL GRANT FUNDS HAVE BEEN EXPENDED. WE RECEIVED THE ANNUAL AND FINAL REPORT FROM THE GRANTEE ON MARCH 31, 2024. THE FOUNDATION CONDUCTED A REVIEW OF THE GRANTEE'S PROGRESS, EXPENDITURES, AND REPORTS, AND FOUND THEM TO BE IN COMPLIANCE WITH THE TERMS OF THE GRANT AGREEMENT. THE FINAL GRANT REPORT WAS MADE AVAILABLE IN 2024.THIS IS YEAR THREE OF A THREE-YEAR GRANT. AS OF 12/31/2023, $3 MILLION HAS BEEN DISBURSED. | |
|
EARLY LEARNING SOLUTIONS |
22 PEARCE MITCHELL PLACE STANFORD,CA94305 |
2023-01-12 | 250,000 | TO SCALE THE MATH SHELF EARLY CHILDHOOD LEARNING PROGRAM FOR LOW INCOME COMMUNITIES. | 250,000 | 4/4/2023, 7/3/2023, 12/20/2023 | 2023-12-20 | ALL GRANT FUNDS HAVE BEEN EXPENDED AND WE HAVE RECEIVED THE FINAL REPORT FROM THE GRANTEE. THE FOUNDATION FOUND THEM TO BE IN COMPLIANCE WITH THE TERMS OF THE GRANT AGREEMENT. | |
|
EARLY LEARNING SOLUTIONS |
22 PEARCE MITCHELL PLACE STANFORD,CA94305 |
2020-09-29 | 500,000 | PRI LOAN (NOT GRANT) PROVIDED TO SCALE THE MATH SHELF EARLY CHILDHOOD LEARNING PROGRAM FOR LOW INCOME COMMUNITIES. REFER TO STATEMENT 14.THIS LOAN TERM ENDS IN 2028 AND ANNUALLY ROLLS UNPAID INTEREST INTO THE LOAN'S PRINCIPAL BALANCE. AS OF 12/31/2023, THE PRINCIPAL BALANCE WAS $247,763.ON 11/3/23, EARLY LEARNING SOLUTIONS REPAID $304,140.60 OF THE PRI LOAN, INCLUDING $295,657.28 OF PRINCIPAL AND $8,483.32 OF ACCRUED INTEREST. | 500,000 | 4/4/2023 | 2023-04-04 | THE FOUNDATION CONDUCTED A REVIEW OF THE BORROWER'S EXPENDITURES AND FINAL REPORT AND FOUND THEM TO BE IN COMPLIANCE WITH THE TERMS OF THE PRI LOAN AGREEMENT. THE BORROWER WILL CONTINUE TO SEND ANNUAL REPORTS UNTIL THE LOAN IS FULLY REPAID. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO HIGH YIELD FUND-INST | 10,933,333 | 10,933,333 |
| PIMCO LOW DURATION FD-INST | 5,880,867 | 5,880,867 |
| VANGUARD TOTAL BOND MARKET INDEX FUND-ADM | 39,458,141 | 39,458,141 |
| VANGUARD TOTAL INTL BND-ADM | 128,439,887 | 128,439,887 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY 500 INDEX-INST PRM | 197,006,144 | 197,006,144 |
| ISHARES CORE MSCI EAFE ETF | 26,604,611 | 26,604,611 |
| ISHARES CORE MSCI EMERGING | 17,815,541 | 17,815,541 |
| JPM BTABLDRS DEV ASIA X-JPN | 7,808,173 | 7,808,173 |
| JPMORGAN BETABUILDERS CANADA | 10,729,584 | 10,729,584 |
| JPMORGAN BETABUILDERS EUROPE ETF | 37,385,844 | 37,385,844 |
| JPMORGAN BETABUILDERS JAPAN ETF | 13,039,403 | 13,039,403 |
| VANGUARD FTSE EMERGING MARKE | 19,011,175 | 19,011,175 |
| VANGUARD MID-CAP ETF | 25,614,595 | 25,614,595 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AT ONE VENTURES II | FMV | 586,447 | 586,447 |
| AT ONE VENTURES, LP | FMV | 3,104,146 | 3,104,146 |
| DERIVITA | FMV | 999,999 | 999,999 |
| JPMORGAN PEG GLOBAL PRIVATE EQUITY X S.A. SICAV-RAIF | FMV | 9,460,189 | 9,460,189 |
| MAGNIFY VENTURES FUND I, LP | FMV | 875,835 | 875,835 |
| OCTAVE BIOSCIENCE INC | FMV | 2,583,465 | 2,583,465 |
| OWL OPPORTUNITY FUND II, LP | FMV | 1,257,359 | 1,257,359 |
| OWL VENTURES II, LP | FMV | 3,668,777 | 3,668,777 |
| OWL VENTURES III, LP | FMV | 2,651,830 | 2,651,830 |
| OWL VENTURES IV LP | FMV | 3,246,197 | 3,246,197 |
| OWL VENTURES OPPORTUNITY FUND I LP | FMV | 1,900,415 | 1,900,415 |
| OWL VENTURES V, LP | FMV | 854,100 | 854,100 |
| PARENTPOWERED | FMV | 2,516,712 | 2,516,712 |
| PARENTSQUARE | FMV | 2,937,921 | 2,937,921 |
| REACH II, LP | FMV | 3,102,020 | 3,102,020 |
| REACH III, LP | FMV | 1,230,425 | 1,230,425 |
| REACH IV | FMV | 509,516 | 509,516 |
| REACH OPPORTUNITY I, LP | FMV | 1,651,066 | 1,651,066 |
| REACH, LP | FMV | 4,225,368 | 4,225,368 |
| RETHINK EDUCATION II, LP | FMV | 3,162,641 | 3,162,641 |
| THINKCERCA | FMV | 954,924 | 954,924 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10,855 | 4,365 | 6,760 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SOFTWARE AND SUBSCRIPTIONS | 28,797 | 0 | 20,397 | |
| MEMBERSHIP DUES | 21,947 | 0 | 20,664 | |
| OTHER PORTFOLIO DEDUCTIONS - K-1S | 0 | 84,229 | 0 | |
| BANK FEES | 400 | 0 | 0 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN | 64,993,992 |
| RETURNED GRANT | 45,054 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROVISION FOR TAXES | 17,695 | 1,169,376 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 1,812,000 | 0 | 1,771,000 | |
| PORTFOLIO SUPPORT SERVICES | 38,188 | 0 | 38,188 | |
| INVESTMENT MANAGEMENT FEES | 1,805,084 | 1,079,160 | 0 | |
| DEI CONSULTING | 10,838 | 0 | 10,838 | |
| FINANCE AND OPERATIONS CONSULTING | 9,500 | 0 | 6,500 | |
| K-1 - PORTFOLIO EXPENSES | 0 | 725,925 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 1,321,681 | 0 | 0 | |
| FOREIGN TAXES | 0 | 452,099 | 0 |