| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SKY - MACBOOK | 2024-12-06 | 5,606 | SL | 5 | 93 | 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 |
|---|---|---|---|---|---|---|---|---|---|
|
SILVASEED COMPANY |
PO Box 118 Roy,WA98580 |
2023-10-10 | 50,000 | PRI LOAN-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: SILVASEED COMPANY DATE OF PRI: 10/10/2023 TOTAL AMOUNT OF PRI FUNDS DISBURSED: $50,000 PURPOSE OF PRI: TO PROVIDE SEASONAL FINANCING FOR CONIFER CONE COLLECTION AND PROCESSING IN ORDER TO DEVELOP A BANK-FINANCEABLE BUSINESS ACTIVITY AND TRACK RECORD FOR THE PURPOSES OF ACCESSING GREATER FUNDING TO SCALE THE AMOUNT AND GENETIC DIVERSITY OF CONIFER SEED COLLECTED TO ADDRESS WELL-REPORTED SHORTAGES IN THE WESTERN UNITED STATES. 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: 02/25/2025 FOR FYE 12/31/2023 DATE OF REPORT: 02/25/2025 FOR FYE 12/31/2024 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OF THE GRANTOR, NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE INVESTMENT WAS ORIGINALLY MADE. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON GLOBAL FIXED INCOME | 163,975 | 143,649 |
| CALVERT EMERGING MARKETS EQUIT | 175,274 | 139,457 |
| CALVERT MID-CAP FUND CLASS I | 299,397 | 276,289 |
| CALVERT SMALL CAP VALUE FUND C | 141,805 | 153,368 |
| CALVERT US LARGECAP CORE RESPO | 937,812 | 1,229,056 |
| CALVERT WORLD VALUES FD INTL E | 652,082 | 599,385 |
| COHEN & STEERS GLOBAL REALTY S | 120,125 | 107,879 |
| DATADOG INC | 4,048,887 | 3,815,591 |
| DODGE & COX GLOBAL BOND FUND | 105,045 | 102,943 |
| GUGGENHEIM MACRO OPPORTUNITIES | 297,173 | 287,156 |
| GUGGENHEIM TOTAL RETURN BOND F | 540,443 | 428,717 |
| I SHARES TR IBDS DEC28 ETF | 106,641 | 107,792 |
| ISHARES BONDS DEC 2027 CORP ET | 106,729 | 108,203 |
| ISHARES IBONDS DEC 2026 TERM C | 106,861 | 108,941 |
| ISHARES IBONDS DEC 2030 TERM C | 48,629 | 49,128 |
| ISHARES TR IBONDS DEC 29 | 106,917 | 108,163 |
| PRINCIPAL FDS, INC. GLOBAL REA | 142,723 | 123,518 |
| VANGUARD SHORT TERM INFLATION | 177,478 | 164,144 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BUOYANT VENTURES FUND, L.P | 15,427 | 16,602 | |
| DRONESEED - SKY FOUNDATION | 100,000 | 127,000 | |
| EARTHSHOT VENTURES FUND 1, LP | 78,364 | 81,756 | |
| EC FUND I (ECOLECTRO) | 100,000 | 159,235 | |
| EC-0408 FUND III- SERIES A | 100,000 | 100,000 | |
| FLORRENT | 75,000 | 75,000 | |
| MCJ COLLECTIVE OPPS FUND, A1 | 16,175 | 18,639 | |
| MCJ COLLECTIVE OPPS FUND, A2 | 24,209 | 24,835 | |
| MCJ COLLECTIVE OPPS FUND, A3 | 22,201 | 15,890 | |
| MCJ COLLECTIVE OPPS FUND, A4 | 25,438 | 32,935 | |
| MCJ COLLECTIVE QP, LP - B1 | 20,396 | 18,389 | |
| MCJ COLLECTIVE QP, LP - B2 | 19,048 | 23,312 | |
| MCJ COLLECTIVE QP, LP - B3 | 20,944 | 23,423 | |
| MCJ COLLECTIVE QP, LP - B4 | 22,786 | 25,277 | |
| MCJ COLLECTIVE QP, LP - C1 | 23,286 | 28,995 | |
| MCJ2023 | 196,565 | 192,018 | |
| NOVELFARMS - SKY FOUNDATION | 50,000 | 50,000 | |
| REYNKO - SAFE AGREEMENT | 50,000 | 50,000 | |
| STARSHOT FUND I, L.P | 95,956 | 103,446 | |
| TAU CARBON INC | 200,000 | 200,000 | |
| YARDSTICKPBC - SKY FOUNDATION | 75,000 | 75,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SKY - MACBOOK | 5,606 | 93 | 5,513 | 5,513 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 2,500 | 2,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI - SILVASEED - 5.38% - 09/0 | 50,000 | 50,000 | |
| RECOOLIT CO2 CREDITS | 48,000 | 48,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 33,248 | 33,248 | ||
| Digital Subscriptions | 2,645 | 2,645 | ||
| K-1 Exp BUOYANT VENTURES FUND, | 1,320 | 1,320 | ||
| K-1 Exp EARTHSHOT VENTURES FUN | 3,791 | 3,791 | ||
| K-1 EXP MCJ COLLECTIVE OPPS A1 | 38 | 38 | ||
| K-1 EXP MCJ COLLECTIVE OPPS A2 | 40 | 40 | ||
| K-1 EXP MCJ COLLECTIVE QP, B1 | 38 | 38 | ||
| K-1 EXP MCJ COLLECTIVE QP, B2 | 38 | 38 | ||
| K-1 EXP MCJ COLLECTIVE QP, B3 | 38 | 38 | ||
| K-1 EXP MCJ COLLECTIVE QP, B4 | 23 | 23 | ||
| K-1 Exp MCJ2023 | 23,734 | 23,734 | ||
| K-1 Exp STARSHOT FUND I, L.P | 8,180 | 8,180 | ||
| SUPPLIES | 510 | 510 | ||
| State or Local Filing Fees | 250 | 250 | ||
| Website Hosting/Support | 601 | 601 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss BUOYANT VENTURES FUND, L.P | 124 | 124 | |
| K-1 Inc/Loss EARTHSHOT VENTURES FUND 1, LP | 1,715 | 1,715 | |
| K-1 INC/LOSS MCJ COLLECTIVE OPPS FUND, | 13 | 13 | |
| K-1 Inc/Loss MCJ COLLECTIVE QP, LP - B3 | 36 | 36 | |
| K-1 Inc/Loss MCJ COLLECTIVE QP, LP - B4 | 37 | 37 | |
| K-1 Inc/Loss MCJ2023 | 997 | 997 | |
| K-1 Inc/Loss STARSHOT FUND I, L.P | 157 | 157 | |
| CREDIT CARD REWARDS PROGRAM | 213 | 213 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 31,903 | 31,903 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2024 | 4,800 | |||
| 990-PF Excise Tax for 2022 | 183 | |||
| 990-PF Extension for 2023 | 3,000 |