| Contractor | Explanation |
|---|---|
| CAMBRIDGE ASSOCIATES | CAMBRIDGE ASSOCIATES PROVIDES INVESTMENT MANAGEMENT SERVICES. |
| 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 |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HS MANAGEMENT PARTNERS | 3,933,243 | 3,933,243 |
| (LIST OF SECURITIES ATTACHED) |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | |||
| ACCOLADE PARTNERS IV, LP | FMV | 2,359,498 | 2,359,498 |
| ACCOLADE PARTNERS V, LP | FMV | 3,517,631 | 3,517,631 |
| ACCOLADE PARTNERS VI, LP | FMV | 2,566,901 | 2,566,901 |
| ACCOLADE PARTNERS VII, LP | FMV | 1,234,967 | 1,234,967 |
| ACCOLADE PARTNERS VIII, LP | FMV | 436,954 | 436,954 |
| ACCOLADE GROWTH | FMV | 921,204 | 921,204 |
| AETHER REAL ASSETS II | FMV | 808,677 | 808,677 |
| AETHER REAL ASSETS III | FMV | 1,295,625 | 1,295,625 |
| AETHER REAL ASSETS IV | FMV | 2,007,613 | 2,007,613 |
| AETHER REAL ASSETS V | FMV | 1,484,482 | 1,484,482 |
| AKINA | FMV | 1,230,030 | 1,230,030 |
| ALPHADYNE | FMV | 1,718,014 | 1,718,014 |
| AMERICAN SECURITIES VIII | FMV | 1,309,407 | 1,309,407 |
| ASIA ALTERNATIVE V | FMV | 1,352,559 | 1,352,559 |
| ASIA ALTERNATIVE VI | FMV | 91,534 | 91,534 |
| ASIA DELAWARE | FMV | 118,411 | 118,411 |
| CITY OF LONDON GLBL. EM. MTK | FMV | 3,153,471 | 3,153,471 |
| CLEAR VENTURES II | FMV | 366,676 | 366,676 |
| CORTEC VII | FMV | 1,814,534 | 1,814,534 |
| DAVIDSON KEMPNER INT'L | FMV | 2,798,683 | 2,798,683 |
| D.E. SHAW BROAD MKT CORE FD | FMV | 9,534,212 | 9,534,212 |
| DOVER STREET VIII | FMV | 196,889 | 196,889 |
| DOVER IX | FMV | 802,170 | 802,170 |
| DOVER X | FMV | 1,047,233 | 1,047,233 |
| ECLIPSE CONTINUITY FUND I | FMV | 709,452 | 709,452 |
| ECLIPSE CONTINUITY FUND II | FMV | 1,498,085 | 1,498,085 |
| ECLIPSE CONTINUITY FUND III | FMV | 2,289,791 | 2,289,791 |
| EIV | FMV | 1,115,664 | 1,115,664 |
| FIVE ELMS III | FMV | 1,117,410 | 1,117,410 |
| FIVE ELMS IV | FMV | 1,236,101 | 1,236,101 |
| FIVE ELMS V | FMV | 107,781 | 107,781 |
| GLOBAL RESEARCH | FMV | 2,940,924 | 2,940,924 |
| GRAIN COMMUNICATIONS | FMV | 310,312 | 310,312 |
| HIGHBAR PARTNERS | FMV | 935,286 | 935,286 |
| HITCHWOOD | FMV | 1,678,129 | 1,678,129 |
| INDABA | FMV | 2,223,120 | 2,223,120 |
| INDUS ASIA PACIFIC | FMV | 3,111 | 3,111 |
| INDUS JAPAN | FMV | 675 | 675 |
| INDUS PACIFIC | FMV | 0 | 0 |
| IR&M CORE BOND II | FMV | 9,283,902 | 9,283,902 |
| JMI EQUITY | FMV | 738,560 | 738,560 |
| KILTEARN GLOBAL EQUITY FUND | FMV | 1,838,894 | 1,838,894 |
| KLINE HILL II | FMV | 2,025,752 | 2,025,752 |
| KLINE HILL III/KOHLBERG IX | FMV | 2,130,270 | 2,130,270 |
| KOHLBERG IX | FMV | 836,125 | 836,125 |
| LEERINK REV. HEALTHCARE FD I | FMV | 776,309 | 776,309 |
| LEERINK FUND II | FMV | 1,382,910 | 1,382,910 |
| LEERINK FUND III | FMV | 81,515 | 81,515 |
| LITTLEJOHN FUND V | FMV | 1,286,051 | 1,286,051 |
| LITTLEJOHN FUND VI | FMV | 781,208 | 781,208 |
| LONE JUNIPER | FMV | 0 | 0 |
| MFS INTERNATIONAL GROWTH | FMV | 4,382,537 | 4,382,537 |
| MITHRIL | FMV | 884,114 | 884,114 |
| NITORUM CAPITAL | FMV | 1,943,039 | 1,943,039 |
| OVERLOOK | FMV | 2,452,317 | 2,452,317 |
| PELHAM | FMV | 1,350,870 | 1,350,870 |
| PINEBRIDGE | FMV | 2,123,667 | 2,123,667 |
| PROPHET EQUITY II | FMV | 556,394 | 556,394 |
| ROUND HILL MUSIC ROYALTY FD | FMV | 6,112 | 6,112 |
| ROUND HILL MUSIC ROYALTY II | FMV | 901,220 | 901,220 |
| SANDERSON INTL VAL. TB. FREE | FMV | 4,112,228 | 4,112,228 |
| SGOF LIQUIDATING FEEDER | FMV | 230,458 | 230,458 |
| SILVERSMITH CAPITAL | FMV | 4,231,973 | 4,231,973 |
| SILVERSMITH CAPITAL II | FMV | 2,240,044 | 2,240,044 |
| SILVERSMITH CAPITAL III | FMV | 454,698 | 454,698 |
| SOUTHERN CROSS LATIN PRIVATE | FMV | 488,366 | 488,366 |
| VIA SEED TECHNOLOGY PARTNERS | FMV | 3,267,794 | 3,267,794 |
| VITRUVIAN PARTNERS III | FMV | 2,203,866 | 2,203,866 |
| VITRUVIAN PARTNERS IV | FMV | 314,951 | 314,951 |
| VULCAN VVP | FMV | 4,707,343 | 4,707,343 |
| WHALE ROCK | FMV | 1,565,385 | 1,565,385 |
| MUTUAL FUNDS | |||
| IVA WORLDWIDE FUND | FMV | 0 | 0 |
| VAN ECK GLOBAL HARD ASSETS | FMV | 0 | 0 |
| VANGUARD SHORT-TERM BOND | FMV | 2,203,198 | 2,203,198 |
| VANGUARD 500 INDEX | FMV | 7,069,684 | 7,069,684 |
| PRINCIPAL DIVERSIFIED REAL | FMV | 2,251,713 | 2,251,713 |
| PRIVATE EQUITY FUNDS | |||
| PANTHEON EUROPE FUND V B LP | FMV | 913,470 | 913,470 |
| PANTHEON USA FUND VII, LP | FMV | 1,598,826 | 1,598,826 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL EXCISE TAX REFUNDABLE | 54,685 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SOFTWARE AND TECHNOLOGY | 61,928 | 6,193 | 55,735 | |
| MISC. EXPENSES | 439 | 0 | 439 | |
| DUES AND SUBSCRIPTIONS | 72 | 0 | 72 | |
| OFFICE SUPPLIES | 254 | 25 | 229 | |
| . | ||||
| OTHER EXPENSES/DEDUCTIONS | ||||
| FROM PASSTHROUGH INVESTMENTS | 1,267,475 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CONTRIBUTION FROM STEELCASE INC. FOR | |||
| SALARIES AND EXPENSES OF THE DEPARTMENT | 544,126 | ||
| . | |||
| INCOME FROM PASS-THROUGH INVESTMENTS | |||
| INTEREST | 211,274 | ||
| DIVIDENDS | 643,199 | ||
| ROYALTIES | 306,892 | ||
| OTHER INCOME/loss | 2,598,135 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 29,857,546 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INV. MANAGEMENT & AGENCY FEES | 1,710,706 | 452,447 | 20,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 96,632 | |||
| FOREIGN TAXES PAID | 51,479 |