| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 33,396 | 16,698 | 0 | 16,698 |
| 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 | 3,045,461 | 3,045,461 |
| (LIST OF SECURITIES ATTACHED) |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALTERNATIVE INVESTMENTS | |||
| 1607 CAPITAL | FMV | 3,366,589 | 3,366,589 |
| ACCOLADE PARTNERS IV, LP | FMV | 1,391,405 | 1,391,405 |
| ACCOLADE PARTNERS V, LP | FMV | 2,494,671 | 2,494,671 |
| ACCOLADE PARTNERS VI, LP | FMV | 2,564,827 | 2,564,827 |
| ACCOLADE PARTNERS VII, LP | FMV | 1,382,297 | 1,382,297 |
| ACCOLADE PARTNERS VIII, LP | FMV | 875,493 | 875,493 |
| ACCOLADE GROWTH | FMV | 1,238,400 | 1,238,400 |
| ACCOLADE PARTNERS IX, LP | FMV | 69,214 | 69,214 |
| AETHER REAL ASSETS II | FMV | 502,818 | 502,818 |
| AETHER REAL ASSETS III | FMV | 1,076,591 | 1,076,591 |
| AETHER REAL ASSETS IV | FMV | 1,704,309 | 1,704,309 |
| AETHER REAL ASSETS V | FMV | 1,882,873 | 1,882,873 |
| AKINA | FMV | 944,543 | 944,543 |
| ALPHADYNE | FMV | 2,260,380 | 2,260,380 |
| AMERICAN SECURITIES VIII | FMV | 2,042,467 | 2,042,467 |
| ASIA ALTERNATIVE V | FMV | 1,528,160 | 1,528,160 |
| ASIA ALTERNATIVE VI | FMV | 724,914 | 724,914 |
| ASIA DELAWARE V | FMV | 199,597 | 199,597 |
| ASIA DELAWARE VI | FMV | 29,077 | 29,077 |
| CITY OF LONDON GLBL. EM. MTK | FMV | 1,819,055 | 1,819,055 |
| CLEAR VENTURES II | FMV | 763,695 | 763,695 |
| CORTEC VII | FMV | 1,819,749 | 1,819,749 |
| DAVIDSON KEMPNER INT'L | FMV | 2,997,052 | 2,997,052 |
| D.E. SHAW BROAD MKT CORE FD | FMV | 6,269,900 | 6,269,900 |
| DOVER STREET VIII | FMV | 73,368 | 73,368 |
| DOVER IX | FMV | 605,954 | 605,954 |
| DOVER X | FMV | 1,474,146 | 1,474,146 |
| ECLIPSE CONTINUITY FUND I | FMV | 589,531 | 589,531 |
| ECLIPSE CONTINUITY FUND II | FMV | 1,371,727 | 1,371,727 |
| ECLIPSE CONTINUITY FUND III | FMV | 1,631,313 | 1,631,313 |
| EIV | FMV | 1,233,869 | 1,233,869 |
| FIVE ELMS III | FMV | 825,068 | 825,068 |
| FIVE ELMS IV | FMV | 1,664,614 | 1,664,614 |
| FIVE ELMS V | FMV | 984,133 | 984,133 |
| GLOBAL RESEARCH | FMV | 3,186,017 | 3,186,017 |
| GRAIN COMMUNICATIONS | FMV | 588,770 | 588,770 |
| HIGHBAR PARTNERS | FMV | 797,765 | 797,765 |
| INDABA | FMV | 1,873,027 | 1,873,027 |
| IR&M CORE BOND II | FMV | 4,570,413 | 4,570,413 |
| JMI EQUITY | FMV | 1,658,971 | 1,658,971 |
| KILTEARN GLOBAL EQUITY FUND | FMV | 2,016,052 | 2,016,052 |
| KLINE HILL II | FMV | 1,201,194 | 1,201,194 |
| KLINE HILL III | FMV | 1,598,812 | 1,598,812 |
| KLINE HILL IV | FMV | 2,069,630 | 2,069,630 |
| KOHLBERG X | FMV | 16,295 | 16,295 |
| KOHLBERG IX | FMV | 1,895,212 | 1,895,212 |
| REVELATION IV | FMV | 92 | 92 |
| NEW COMMUNITY | FMV | 185,677 | 185,677 |
| LITTLEJOHN FUND V | FMV | 787,041 | 787,041 |
| LITTLEJOHN FUND VI | FMV | 1,264,555 | 1,264,555 |
| MFS INTERNATIONAL GROWTH | FMV | 1,863,925 | 1,863,925 |
| MITHRIL | FMV | 811,013 | 811,013 |
| NITORUM CAPITAL | FMV | 1,835,775 | 1,835,775 |
| OVERLOOK | FMV | 1,897,186 | 1,897,186 |
| PELHAM | FMV | 0 | 0 |
| PINEBRIDGE | FMV | 2,411,323 | 2,411,323 |
| PROPHET EQUITY II | FMV | 557,764 | 557,764 |
| REVELATION I | FMV | 647,126 | 647,126 |
| REVELATION II | FMV | 716,011 | 716,011 |
| REVELATION III | FMV | 795,266 | 795,266 |
| ROUND HILL MUSIC ROYALTY II | FMV | 995,855 | 995,855 |
| SGOF LIQUIDATING FEEDER | FMV | 0 | 0 |
| SILVERSMITH CAPITAL | FMV | 3,457,918 | 3,457,918 |
| SILVERSMITH CAPITAL II | FMV | 2,474,352 | 2,474,352 |
| SILVERSMITH CAPITAL III | FMV | 1,208,225 | 1,208,225 |
| SILVERSMITH CAPITAL IV-B | FMV | 187,146 | 187,146 |
| SOUTHERN CROSS LATIN PRIVATE | FMV | 525,355 | 525,355 |
| SUMMA EQUITY FUND | FMV | 327,693 | 327,693 |
| VIA SEED TECHNOLOGY PARTNERS | FMV | 1,578,339 | 1,578,339 |
| VITRUVIAN PARTNERS III | FMV | 2,128,038 | 2,128,038 |
| VITRUVIAN PARTNERS IV | FMV | 1,586,711 | 1,586,711 |
| VULCAN VVP | FMV | 3,067,334 | 3,067,334 |
| WHALE ROCK | FMV | 1,106,734 | 1,106,734 |
| MUTUAL FUNDS | |||
| VANGUARD SHORT-TERM BOND | FMV | 0 | 0 |
| VANGUARD INTERMEDIATE BOND | FMV | 4,014,991 | 4,014,991 |
| VANGUARD 500 INDEX | FMV | 5,748,092 | 5,748,092 |
| PRINCIPAL DIVERSIFIED REAL | FMV | 1,224,748 | 1,224,748 |
| OTHER MUTUAL FUNDS & BONDS | FMV | 3,330,485 | 3,330,485 |
| PRIVATE EQUITY FUNDS | |||
| PANTHEON EUROPE FUND V B LP | FMV | 570,578 | 570,578 |
| PANTHEON USA FUND VII, LP | FMV | 1,024,297 | 1,024,297 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SOFTWARE AND TECHNOLOGY | 70,798 | 7,080 | 0 | 63,718 |
| MISC. EXPENSES | 83,131 | 8,313 | 0 | 74,818 |
| OFFICE SUPPLIES | 443 | 44 | 0 | 399 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CONTRIBUTION FROM STEELCASE INC. FOR | |||
| SALARIES AND EXPENSES OF THE DEPARTMENT | 695,043 | ||
| . | |||
| INCOME FROM PASS-THROUGH INVESTMENTS | |||
| INTEREST | 474,701 | ||
| DIVIDENDS | 719,948 | ||
| ROYALTIES | 430,359 | ||
| OTHER INCOME/loss | 2,077,800 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 8,856,667 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INV. MANAGEMENT & AGENCY FEES | 809,710 | 4,568 | 0 | 20,000 |
| OTHER EXPENSES/DEDUCTIONS FROM | ||||
| PASSTHROUGH INVESTMENTS | 0 | 1,183,240 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 90,000 | 0 | ||
| FOREIGN TAXES PAID | 0 | 31,224 |