| 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 |
|---|
| 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 |
|---|---|---|---|---|---|---|---|---|---|
|
PASSION FEATURES LTD |
33-34 RATHBONE PLACE LONDON W1T 1JN UK |
2023-11-14 | 75,000 | PRI INVEST-SEE GENERAL EXPLANATION FOR PURPOSE & ADDTL DETAILS RE AMT EXPENDED & LACK OF DIVERSION | NO | SEE GENERAL EXPLANATION ATTACHMENT | THE GRANTOR HAS NO REASON TO DOUBT THE ACCURACY OR RELIABILITY OF THE REPORT FROM THE GRANTEE; THEREFORE, NO INDEPENDENT VERIFICATION OF THE REPORT WAS MADE. |
| Identifier | Return Reference | Explanation |
|---|---|---|
| FORM 990-PF, PART VI-B, LINE 5D - EXPENDITURE RESPONSIBILITY | FORM 990-PF, PART VI-B, LINE 5D - EXPENDITURE RESPONSIBILITY | PRI RECIPIENT: PASSION FEATURES LTD DATE OF PRI: 11/14/2023 AMOUNT OF PRI: $75,000 PURPOSE OF PRI: TO FUND THE PRODUCTION OF AN EDUCATIONAL DOCUMENTARY RAISING AWARENESS OF EXTRAJUDICIAL KILLINGS REPORTS OF AMOUNTS EXPENDED: RECIPIENT HAS SUBMITTED A FULL AND COMPLETE FINANCIAL REPORT OF THE TYPE ORDINARILY REQUIRED BY COMMERCIAL INVESTORS UNDER SIMILAR CIRCUMSTANCES AND A STATEMENT THAT IT HAS COMPLIED WITH THE TERMS OF THE INVESTMENT FOR ITS FISCAL YEARS INDICATED BELOW: DATE OF REPORT: 03/14/2024 FOR FYE 01/31/2024 THIS INVESTMENT REMAINED ON THE FOUNDATION'S BOOKS AS OF 12/31/2024. DIVERSIONS: TO THE KNOWLEDGE OF THE GRANTOR, NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE INVESTMENT WAS ORIGINALLY MADE. |
| PART I LINE 6A (990-PF) | PART I LINE 6A (990-PF) | RECONCILIATION OF NET GAIN/(LOSS) FROM SALES OF ASSETS NOT INCLUDED IN PART IV TOTAL INCLUDED IN PART IV: (DETAILS BELOW) NET GAIN/(LOSS): $1,663,274 TOTAL NOT INCLUDED IN PART IV: PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - UBI NET GAIN/(LOSS): $17,587 TOTAL PART I, LINE 6A: $1,680,861 DETAILS OF ASSETS INCLUDED IN PART IV: PUBLICLY-TRAIDED SECURITIES GROSS SALES PRICE: $23,468,540 BOOK BASIS: $22,130,345 NET GAIN/(LOSS): $1,338,195 PASSTHROUGH K-1 CAPITAL GAIN/(LOSS) - NON UBI NET GAIN/(LOSS): $392,431 SEC 751 GAIN ON SALE OF PTSHP RECLASS NET GAIN/(LOSS): $(67,352) |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC - 3.800% - 03/15/20 | 73,052 | 74,865 |
| AIR LEASE COPR - 5.300% - 06/2 | 75,827 | 75,485 |
| AIR LEASE CORP NOTE CALL - 3.2 | 38,282 | 39,886 |
| AIR PRODUCTS AND CHEMICALS - 1 | 46,534 | 48,816 |
| AMAZON.COM - 3.300% - 04/13/20 | 95,210 | 97,611 |
| AMERICAN EXPRESS CO - 3.950% - | 147,625 | 149,398 |
| AMERICAN HONDA FIN CORP MTN - | 124,988 | 124,470 |
| AMPHENOL CORP - 4.750% - 03/30 | 75,395 | 75,039 |
| AMPHENOL CORP - 5.050% - 04/05 | 49,986 | 50,427 |
| APPLE INC - 3.250% - 02/23/202 | 57,321 | 59,276 |
| ASTRAZENECA FINANCE LLC NOTE - | 67,180 | 71,688 |
| AUTOZONE INC - 5.050% - 07/15/ | 148,864 | 150,844 |
| BANK AMER CORP - 3.500% - 04/1 | 141,855 | 147,752 |
| BHP BILLTON FIN - 5.250% - 09/ | 74,738 | 75,776 |
| BROADCOM INC SER B NT - 3.459% | 96,416 | 98,102 |
| CATERPILLAR FINL - 5.150% - 08 | 149,438 | 150,421 |
| CITIGROUP INC - 3.200% - 10/21 | 71,440 | 72,950 |
| CITIGROUP INC BND - 3.300% - 0 | 76,920 | 79,614 |
| DISNEY WALT CO - 1.750% - 01/1 | 92,267 | 97,326 |
| DISNEY WALT CO - 3.000% - 02/1 | 62,618 | 63,980 |
| ECOLAB INC - 1.650% - 02/01/20 | 69,119 | 70,680 |
| EOG RESOURCES INC - 3.150% - 0 | 44,716 | 44,828 |
| GENERAL MILLS INC - 4.700% - 0 | 99,737 | 99,964 |
| GENERAL MOT FIN CO INC NOTE M/ | 77,303 | 79,748 |
| HCA INC - 5.375% - 02/01/2025 | 148,877 | 150,029 |
| HOME DEPOT INC - 4.880% - 06/2 | 94,686 | 95,911 |
| HUMANA INC - 4.500% - 04/01/20 | 73,820 | 74,894 |
| INTUIT NOTE - 5.250% - 09/15/2 | 124,888 | 126,330 |
| JP MORGAN CHASE - 3.900% - 07/ | 145,693 | 149,468 |
| LABORATORY CORP OF AMER - 3.60 | 96,948 | 99,892 |
| LINDE INC NOTE - 4.700% - 12/0 | 74,919 | 75,150 |
| MARCH & MCLENNAN COS INC - 4.5 | 90,266 | 89,904 |
| MICROSOFT CORP - 2.700% - 02/1 | 145,044 | 149,688 |
| NATIONAL RURAL - 4.450% - 03/1 | 40,184 | 39,912 |
| NETFLIX INC - 4.375% - 11/15/2 | 73,941 | 74,725 |
| NETFLIX INC - 5.875% - 02/15/2 | 75,506 | 75,075 |
| ORACLE CORP NOTE CALL MAKE WHO | 70,258 | 74,569 |
| PACCAR FIN CORP - 4.450% - 08/ | 79,894 | 79,916 |
| PACCAR FINANCIAL CORP - 5.050% | 84,958 | 85,781 |
| PEPSICO INC - 5.250% - 11/10/2 | 138,276 | 135,924 |
| PROGRESSIVE CORP - 2.450% - 01 | 71,753 | 71,901 |
| QUEST DIAGNOSTICS INC - 4.600% | 126,254 | 124,802 |
| RYDER - 4.625% - 06/01/2025 | 34,378 | 34,946 |
| SOUTHERN CALIF EDISON CO SER 2 | 72,797 | 74,462 |
| STANLEY BLACK &DECKER INC - 2. | 74,094 | 74,712 |
| SYSCO - 3.300% - 07/15/2026 | 47,541 | 48,964 |
| T MOBILE USA - 3.500% - 04/15/ | 150,162 | 154,302 |
| THERMO FISHER SCIENTIFIC INC N | 96,290 | 95,902 |
| TORONTO DOMINION BANK MTN - 3. | 72,723 | 74,721 |
| TOYOTA MTR CR - 4.800% - 01/10 | 149,027 | 150,003 |
| UNITEDHEALTH GROUP INC FXD RT | 62,891 | 64,044 |
| VERIZON COMMUNICATIONS - 3.376 | 72,431 | 74,850 |
| WASTE MGMT - 3.125% - 03/01/20 | 111,735 | 114,669 |
| WELLS FARGO - 4.300% - 07/22/2 | 68,249 | 69,014 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC CL A | 809,242 | 5,815,296 |
| ALPHABET INC CL C | 543,057 | 3,961,152 |
| BILL COM HOLDINGS | 900,753 | 1,131,048 |
| BOOKING HOLDINGS INC | 1,594,879 | 1,495,494 |
| CROWDSTRIKE HOLDINGS, INC | 700,351 | 2,907,334 |
| DATADOG INC | 325,620 | 396,234 |
| DROPBOX INC | 2,014,631 | 2,493,080 |
| FIVERR INTERNATIONAL ORD SHS | 960,254 | 1,149,768 |
| FRESHWORKS ORD SHARES CLASS A | 4,897,220 | 4,825,597 |
| ISHARES RUSSELL 1000 INDEX FD | 800,176 | 768,352 |
| PAGERDUTY ORD SHS | 975,853 | 868,884 |
| ROBLOX ORD SHS CLASS A | 1,447,188 | 2,107,319 |
| SALESFORCE.COM | 11,210,848 | 13,843,602 |
| SUNRUN INC | 1,916,155 | 1,690,456 |
| TWILIO INC | 561,890 | 928,083 |
| UBER | 11,275 | 266,614 |
| UIPATH ORD SHS CLASS A | 2,485,615 | 1,725,726 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACCEL GROWTH FUND INVESTORS 20 | 681,542 | 1,415,239 | |
| ACCEL GROWTH FUND VI INVESTORS | 1,278,985 | 1,344,807 | |
| ACCEL INVESTORS 2016 LLC | 346,187 | 1,064,248 | |
| ACCEL LEADERS FUND INVESTORS 2 | 134,664 | 1,339,351 | |
| ACCEL LONDON VII INVESTORS (20 | 632,059 | 696,921 | |
| ACCEL XV INVESTORS (2021) L.L. | 545,768 | 638,753 | |
| APOLITICAL | 99,589 | 99,589 | |
| JUNIPER HILL CAPITAL FUND LP I | 11,095,732 | 12,419,024 | |
| PROJECT WAYFINDER | 1,124,997 | 749,998 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FELINE - IMPACT PARTNERS - 20% | 75,000 | 75,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 99,709 | 99,709 | ||
| K-1 Exp ACCEL GROWTH FUND INVE | 1,897 | 1,897 | ||
| K-1 Exp ACCEL GROWTH FUND VI I | 1,451 | 1,451 | ||
| K-1 Exp ACCEL INVESTORS 2016 L | 1,855 | 1,855 | ||
| K-1 Exp ACCEL LEADERS FUND INV | 1,171 | 1,171 | ||
| K-1 Exp ACCEL LONDON VII INVES | 1,501 | 1,501 | ||
| K-1 Exp ACCEL XV INVESTORS (20 | 1,389 | 1,389 | ||
| K-1 Exp JUNIPER HILL CAPITAL F | 250,595 | 247,259 | ||
| State or Local Filing Fees | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss ACCEL GROWTH FUND INVESTORS 2016 LLC | 3,674 | 3,674 | |
| K-1 Inc/Loss ACCEL GROWTH FUND VI INVESTORS (2021 | 1,971 | 1,971 | |
| K-1 Inc/Loss ACCEL INVESTORS 2016 LLC | 291 | 291 | |
| K-1 Inc/Loss ACCEL LEADERS FUND INVESTORS 2016 LL | 340 | 340 | |
| K-1 Inc/Loss ACCEL LONDON VII INVESTORS (2021) L. | 1,421 | 1,421 | |
| K-1 Inc/Loss ACCEL XV INVESTORS (2021) L.L.C | 834 | 834 | |
| K-1 Inc/Loss JUNIPER HILL CAPITAL FUND LP INV | 589,860 | 541,034 | |
| Sec 751 Gain on Sale JUNIPER HILL CAPITAL FUND LP | 67,352 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 5,665 | 5,665 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 87,300 | |||
| 990-PF Excise Tax for 2023 | 44,935 | |||
| 990-PF Extension for 2023 | 48,600 | |||
| 990-T Extension for 2023 | 400 | |||
| 990-T Income Tax for 2023 | 22,146 |