| 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 | 1,787 | SL | 5.000000000000 | 0 | 0 | ||
| Software | 2019-05-08 | 6,365 | 6,365 | SL | 3.000000000000 | 0 | 0 | ||
| Software | 2020-05-05 | 5,573 | 5,573 | SL | 3.000000000000 | 0 | 0 | ||
| Software | 2021-07-11 | 8,518 | 7,098 | SL | 3.000000000000 | 1,420 | 0 | ||
| Software | 2022-05-12 | 6,199 | 3,444 | SL | 3.000000000000 | 2,066 | 0 | ||
| Software | 2023-05-31 | 7,625 | 1,483 | SL | 3.000000000000 | 2,542 | 0 | ||
| Software | 2024-06-03 | 8,235 | SL | 3.000000000000 | 1,601 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 236329.104 shs DBLTX | 2,048,973 | 2,048,973 |
| 73729.083 shs GILHX | 1,798,990 | 1,798,990 |
| 87728.848 shs GIBIX | 2,057,241 | 2,057,241 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 60996.258 shs VEA | 2,916,841 | 2,916,841 |
| 23495.149 shs VTI | 6,809,129 | 6,809,129 |
| 13326.739 shs VWO | 586,910 | 586,910 |
| 15442.381 shs VGSH | 898,438 | 898,438 |
| 60718.387 shs VGIT | 3,521,666 | 3,521,666 |
| 25249.701 shs VGLT | 1,397,571 | 1,397,571 |
| 691.177 shs META | 404,691 | 404,691 |
| 24462.000 shs PANW | 4,451,106 | 4,451,106 |
| 9696.000 shs WDAY | 2,501,859 | 2,501,859 |
| 3812.356 shs META | 2,232,173 | 2,232,173 |
| 7940.000 shs PANW | 1,444,763 | 1,444,763 |
| 1677.000 shs NOW | 1,777,821 | 1,777,821 |
| 8260.226 shs SYK | 2,974,094 | 2,974,094 |
| 2323 shs VRTX | 935,472 | 935,472 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Just Climate CAF I (B) | FMV | 1,403,542 | 1,403,542 |
| RA Capital Nexus International II | FMV | 314,365 | 314,365 |
| RA Capital Nexus International III | FMV | 562,165 | 562,165 |
| GreyLock XII-A Limited Partnership | FMV | 57,713 | 57,713 |
| Greylock XIV-A Limited Partnership | FMV | 703,716 | 703,716 |
| Greylock 15 Limited Partnership | FMV | 735,381 | 735,381 |
| Greylock 16 Limited Partnership | FMV | 2,089,794 | 2,089,794 |
| Greylock 17 Limited Partnership | FMV | 179,537 | 179,537 |
| Greylock Ventures IAI-1 | FMV | 19,089 | 19,089 |
| Public Markets LLC | FMV | 1,579,162 | 1,579,162 |
| Private Equity VII - Venture/Growth | FMV | 722,079 | 722,079 |
| Private Equity VIII - Venture/Growth | FMV | 645,685 | 645,685 |
| Private Co-Investment II | FMV | 881,048 | 881,048 |
| Private Co-Investment III | FMV | 921,119 | 921,119 |
| Bain Capital Europe Fund IV | FMV | 178,971 | 178,971 |
| Early Stage Venture Opportunity II | FMV | 755,757 | 755,757 |
| Area Climate and Frontier Fund | FMV | 92,051 | 92,051 |
| SCS Multi Sector | FMV | 869,759 | 869,759 |
| SCS Private Equity IV (Cayman) | FMV | 5,075,010 | 5,075,010 |
| SCS Private Equity VI (Cayman) | FMV | 7,321,998 | 7,321,998 |
| Private Co-invest Opp. Offshore | FMV | 987,795 | 987,795 |
| Hedged Equity Offshore, Ltd. | FMV | 2,689,331 | 2,689,331 |
| Private Equity VII Offshore | FMV | 4,485,382 | 4,485,382 |
| Absolute Return Strategies Offshore | FMV | 14,194,044 | 14,194,044 |
| Private Equity VIII Offshore | FMV | 2,767,930 | 2,767,930 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Computer Equipment & Software | 62,930 | 52,007 | 10,923 | 10,923 |
| Description | Amount |
|---|---|
| Unrealized Gain/(Loss) on Investments | 5,753,682 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Information Technology | 2,583 | 0 | 2,583 | |
| Insurance | 6,441 | 0 | 6,441 | |
| Office Expenses | 5,108 | 0 | 5,108 | |
| Passthrough Investment Expenses | 195,057 | 195,057 | 0 | |
| MA PC Filing Fee | 250 | 0 | 250 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership Interests | 133,767 | 134,914 | 133,767 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting Fees | 25,874 | 0 | 25,874 | |
| Investment Management Fees | 267,229 | 267,229 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign Tax Expenses | 10,791 | 10,791 | 0 | |
| Excise Taxes | 255,000 | 0 | 0 |