| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHADE TREE ADVISORS | 95,680 | 9,568 | 86,112 |
| Category | Amount |
|---|---|
| NONE |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNISHINGS | 2012-06-30 | 50,454 | 50,454 | SL | 7 | ||||
| OFFICE - PAINTING | 2012-09-17 | 3,918 | 3,918 | SL | 7 | ||||
| OFFICE IMPROVEMENT | 2013-06-12 | 13,205 | 12,416 | SL | 7 | 789 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STATE STREET 33.4 PUB TRD SEC | 5,595,009 | 6,235,475 |
| STATE STREET 33.3 PUB TRD SEC | 6,796,856 | 11,089,438 |
| STATE STREET 33.5 PUB TRD SEC | 8,739,926 | 11,840,340 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BERNSTEIN 3557 - FUNDS | 3,152,425 | 3,747,376 | |
| GS VINTAGE FUND III OFFSHORE | 98,895 | 25,705 | |
| GS MEZZANINE PARTNERS 2006 | 0 | 10,256 | |
| WHITEHALL STREET INTL RE CORP | 925,097 | 8,567 | |
| SUMMIT ROCK FIXED INCOME | 2,000,398 | 6,174,030 | |
| SUMMIT ROCK HEDGED EQUITY | 2,872,361 | 7,276,563 | |
| SUMMIT ROCK DIVERSIFIED STRAT | 2,825,607 | 8,125,408 | |
| SUMMIT ROCK SELECTED EQUITY | 6,250,000 | 18,795,564 | |
| SUMMIT ROCK PRIVATE EQUITY | 0 | 3,073,027 | |
| SUMMIT ROCK PRIV EQ PORT II | 4,663,884 | 6,462,536 | |
| STONETOWN 5 LLLP | 316,914 | 408,000 | |
| SUMMIT ROCK PRIV EQ PORT III | 3,111,674 | 4,249,731 | |
| STONETOWN QRV SIDECAR | 192,709 | 224,720 | |
| STONETOWN 6 LLLP | 259,702 | 300,000 | |
| SUMMIT ROCK PRIV EQU PORT IV | 972,662 | 1,112,257 | |
| DENNIS SCHILL MANOR ASSOCIATES | 15,652 | 15,652 | |
| ALUA OFFSHORE FUND | 3,000,000 | 3,350,687 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNISHINGS | 0 | |||
| OFFICE - PAINTING | 0 | |||
| OFFICE IMPROVEMENT | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,219 | 1,219 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 7,756 | 7,756 | 7,756 |
| K1 DISTRIBUTION REC'D | 60,870 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 233,702 | 233,702 | ||
| PORTFOLIO DEDUCTIONS FROM K-1S | 364,957 | 364,957 | ||
| ADR FEES | 7,719 | 7,719 | ||
| OTHER EXPENSES | 25,419 | 25,419 | ||
| INSURANCE | 4,866 | 4,866 | ||
| MEMBERSHIP FEES | 830 | 830 | ||
| COPIES/SUPPLIES | 582 | 582 | ||
| SUBSCRIPTIONS | 1,290 | 1,290 | ||
| TECHNOLOGY | 17,464 | 873 | 16,591 | |
| CHARITABLE CONTRIBUTIONS - K1 | 10 | 10 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 INVESTMENTS - OTHER INCOME | 1,070,035 | 1,070,035 | |
| OTHER INCOME | 7,890 | 7,890 | |
| K-1 INVESTMENTS - UBTI | 1,027 |
| Description | Amount |
|---|---|
| OTHER ADJUSTMENTS | 8,071 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JANE T. JOHNSON | 36,000 | 36,000 | ||
| KATHLEEN STURGEON | 36,000 | 36,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| K-1 INVESTMENTS - FOREIGN TAX | 18 | 18 | ||
| STATE STREET - FOREIGN TAX | 54,851 | 54,851 | ||
| FEDERAL TAX | 2,796 | |||
| STATE TAX | 3,656 |