| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 56,030 | 38,475 | 0 | 16,853 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1720238.949 SHS FIDELITY US BOND INDEX | 17,959,296 | 17,959,296 |
| 43005.887 SHS DFA INTL SMALL CAP VALUE PORT | 1,186,102 | 1,186,102 |
| 229376.091 SHS SCHWAB FND EMERG MKTS LG CO INDX INS | 2,378,630 | 2,378,630 |
| 476588.847 SHS SCHWAB FND INTL LG CO INDX INST | 5,981,190 | 5,981,190 |
| 29209.045 SHS VANGUARD EMERG MKTS STOCK INDEX ADM | 1,196,402 | 1,196,402 |
| 48729 SHS VANGUARD FTSE DEVELOPED MARKETS ETF | 2,778,040 | 2,778,040 |
| 46478.615 SHS VANGUARD MID CAP VALUE INDEX ADMIRAL | 3,959,978 | 3,959,978 |
| 17722 SHS VANGUARD S&P 500 ETF | 10,066,628 | 10,066,628 |
| 21860 SHS VANGUARD SMALL CAP VALUE ETF | 4,262,919 | 4,262,919 |
| 173016.929 SHS VANGUARD SMALL CAP VALUE INDEX INST | 8,102,383 | 8,102,383 |
| 158620 SHS VANGUARD TOTAL BOND MARKET ETF | 11,679,191 | 11,679,191 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 7932971.79 SHS IIF TAX-EXEMPT | FMV | 7,932,972 | 7,932,972 |
| 3732108.12 SHS HUDSON BAY LTD TRNCHE II MS | FMV | 3,732,108 | 3,732,108 |
| 5472409.72 SHS SHANNON RIVER LTD | FMV | 5,472,410 | 5,472,410 |
| 296630.55 SHS GS VINTAGE VI OFFSHR-ADVIS | FMV | 296,631 | 296,631 |
| 79596.63 SHS BLACKSTONE TACTICAL OPP | FMV | 79,597 | 79,597 |
| 1677601.13 SHS GS VINTAGE VII OFFSHORE | FMV | 1,677,601 | 1,677,601 |
| 1688733.14 SHS PE PREMIER BLKSTONE LSCI V | FMV | 1,688,733 | 1,688,733 |
| 2756508.47 SHS VINTAGE VIII OFFSHORE SCSP | FMV | 2,756,508 | 2,756,508 |
| 1098741.45 SHS VINTAGE IX B OFFSHORE SCSP | FMV | 1,098,741 | 1,098,741 |
| 255637.07 SHS KKR LEND PRT EU OFF FDR | FMV | 255,637 | 255,637 |
| 28297 SHS CEMOF II OFFSHR INVEST LP | FMV | 28,297 | 28,297 |
| 1375561.47 SHS PE PREMR OAKTREE XI OFFSHR | FMV | 1,375,561 | 1,375,561 |
| 3251330.81 SHS HAMILTONPMO FEEDER FUND LP | FMV | 3,251,331 | 3,251,331 |
| OIL & GAS ROYALTY INTEREST | FMV | 721,696 | 721,696 |
| PRI INVESTMENT | FMV | 560,914 | 560,914 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,744 | 1,409 | 0 | 5,512 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 121,334 | 192,938 | 192,938 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 68,717 | 0 | 0 | 81,758 |
| OFFICE EXPENSES | 20,830 | 2,300 | 0 | 15,480 |
| INFORMATION TECHNOLOGY | 24,010 | 2,571 | 0 | 20,030 |
| INSURANCE | 22,332 | 3,820 | 0 | 18,476 |
| DUES AND SUBSCRIPTIONS | 8,725 | 0 | 0 | 9,519 |
| HOSPITAL CHARGES | 1,200 | 0 | 0 | 1,200 |
| MEALS AND CATERING | 23,636 | 3,428 | 0 | 19,882 |
| MISCELLANEOUS EXPENSES | 70,156 | 1,086 | 0 | 70,271 |
| POSTAGE | 1,499 | 230 | 0 | 1,079 |
| REPAIRS AND MAINTENANCE | 7,330 | 1,223 | 0 | 5,942 |
| PROGRAM DEVELOPMENT | 460,164 | 0 | 18,802 | 392,634 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BLACKSTONE TACTICAL OPPORTUNITIES FUND, LP | 8,111 | ||
| IIF TAX-EXEMPT, LP | 7,854 | ||
| VINTAGE VII AIV OFFSHORE SCSP | 1,461 | ||
| VINTAGE IX B OFFSHORE SCSP | 35,565 | ||
| BLACKSTONE TACTICAL OPPORTUNITIES FUND (CAYMAN) | -11,004 | ||
| BLACKSTONE TACTICAL OPPORTUNITIES FUND (IPO) LP | 666 | ||
| AMOUNTS REPORTED AS UBI | -1,188 | ||
| PROGRAM REVENUE | 18,802 | 18,802 | |
| OIL AND GAS ROYALTIES | 98,449 | 98,449 | 0 |
| OTHER INCOME | 150 | 150 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 6,285,573 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 53,670 | 53,670 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 97,869 | 9,831 | 0 | 85,771 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 78,181 | 11,572 | 0 | 75,988 |
| EXCISE TAX | 35,000 | 0 | 0 | 0 |