| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 47,351 | 28,411 | 20,107 | |
| AUDIT | 27,775 | 1,000 | 23,650 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME FUND - LOOMIS CORE PLUS BOND, 106,977.494 SH | 1,343,637 | 1,343,637 |
| FIXED INCOME FUND- VANGUARD SHORT TERM BOND FUND, 100,151.186 SH | 1,032,558 | 1,032,558 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US EQUITY COMPOSITE FUND - DFA US CORE EQUITY, 139,364.654 SH | 3,726,285 | 3,726,285 |
| US EQUITY COMPOSITE FUND - DFA SMALL CAP VALUE, 37,918.145 SH | 783,878 | 783,878 |
| US EQUITY COMPOSITE FUND - VULCAN LARGE CAP VALUE, 208,702.343 SH | 3,637,682 | 3,637,682 |
| US EQUITY COMPOSITE FUND - JACKSON SQUARE SMID GROWTH, 138,957.292 SH | 2,697,161 | 2,697,161 |
| INTERNATIONAL EQUITY COMPOSITE - VANGUARD DEVELOPED MARKETS, 246,070.46 SH | 2,943,003 | 2,943,003 |
| EMERGING MARKETS COMPOSITE - ABERDEEN EMERGING MARKETS, 117,111.200 SH | 1,588,027 | 1,588,027 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INTERNATIONAL EQUITY COMPOSITE - WELLINGTON CONT INTL VALUE, 345,532.662 SH | FMV | 3,382,765 | 3,382,765 |
| INTERNATIONAL EQUITY COMPOSITE - TYBOURNE LONG OPPORTUNITIES, 1,381.50 SH | FMV | 2,380,821 | 2,380,821 |
| EMERGING MARKETS COMPOSITE - WESTWOOD SMALL COS. EMERG. MKTS., 78,140.31 SH | FMV | 1,161,182 | 1,161,182 |
| FIXED INCOME FUND - OHA DIVERSIFIED CREDIT STRATEGIES, 1,150 SH | FMV | 1,134,979 | 1,134,979 |
| GLOBAL FIXED INCOME - THE COLCHESTER GLOBAL BOND FUND, 50,865.0458 SH | FMV | 1,727,538 | 1,727,538 |
| HEDGE FUNDS COMPOSITE - FPA MULTI ADVISOR FUND, 1,181.78 SH | FMV | 1,523,383 | 1,523,383 |
| HEDGE FUNDS COMPOSITE - FORESTER OFFSHORE, 1503,71 SH | FMV | 1,521,450 | 1,521,450 |
| HEDGE FUNDS COMPOSITE - LONE JUNIPER | FMV | 1,066,763 | 1,066,763 |
| HEDGE FUNDS COMPOSITE - HENGISTBURY FUND, 15,000.00 SH | FMV | 1,462,395 | 1,462,395 |
| PRIVATE EQUITY COMPOSITE - TIFF PRIVATE EQUITY PARTNERS 2008, LLC | FMV | 919,378 | 919,378 |
| PRIVATE EQUITY COMPOSITE - TIFF PRIVATE EQUITY PARTNERS 2009, LLC | FMV | 302,676 | 302,676 |
| PRIVATE EQUITY COMPOSITE - TIFF PRIVATE EQUITY PARTNERS 2011, LLC | FMV | 1,046,843 | 1,046,843 |
| PRIVATE EQUITY COMPOSITE - RCP FUND VIII FEEDER, LTD. | FMV | 1,218,910 | 1,218,910 |
| PRIVATE EQUITY COMPOSITE - WARBURG PINCUS PRIVATE EQUITY XII, LP | FMV | 761,656 | 761,656 |
| PRIVATE EQUITY COMPOSITE - DIGITAL ALPHA FUND I | FMV | 243,406 | 243,406 |
| REAL ESTATE - MADISON INTERNATIONAL REAL ESTATE LIQUIDITY FUND IV, LP | FMV | 11,221 | 11,221 |
| REAL ESTATE - BPG INVESTMENT PARTNERSHIP IX, LP | FMV | 605,179 | 605,179 |
| REAL ESTATE - OWS MORTGAGE OPPORTUNITY OFFSHORE FUND II, LP | FMV | 1,118,427 | 1,118,427 |
| REAL ESTATE - PATRON CAPITAL GP V LIMITED | FMV | 435,267 | 435,267 |
| REAL ESTATE - CROW REAL ESTATE FUND VIII | FMV | 305,402 | 305,402 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE AND EQUIPMENT | 38,621 | 35,926 | 2,695 | 2,695 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,185 | 59 | 602 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 20,000 | 20,000 | 20,000 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 5,574,623 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 421,815 | 33,472 | 386,944 | |
| OFFICE EXPENSE | 26,806 | 1,340 | 25,459 | |
| DUES AND SUBSCRIPTIONS | 13,955 | 0 | 10,105 | |
| BANK CHARGES | 660 | 660 | 0 | |
| MEMORIAL | 250 | 0 | 0 | |
| LLC EIN: 26-0724017 - OTHER INVESTMENT EXPENSES | 0 | 14,884 | 0 | |
| LLC EIN: 26-3319245 - OTHER INVESTMENT EXPENSES | 0 | 10,537 | 0 | |
| LLC EIN: 27-3616351 - OTHER INVESTMENT EXPENSES | 0 | 43,979 | 0 | |
| LLC EIN: 45-3539803 - OTHER INVESTMENT EXPENSES | 0 | 50 | 0 | |
| LP EIN: 06-1569270 - OTHER INVESTMENT EXPENSES | 0 | 26,649 | 0 | |
| LP EIN: 26-4019360 - OTHER INVESTMENT EXPENSES | 0 | 612 | 0 | |
| LP EIN: 47-4299035 - OTHER INVESTMENT EXPENSES | 0 | 14,614 | 0 | |
| LP EIN: 81-0802581 - OTHER INVESTMENT EXPENSES | 0 | 74 | 0 | |
| LP EIN: 81-1442775 - OTHER INVESTMENT EXPENSES | 0 | 6 | 0 | |
| LP EIN: 81-2647574 - OTHER INVESTMENT EXPENSES | 0 | 235 | 0 | |
| LP EIN: 81-3195396 - OTHER INVESTMENT EXPENSES | 0 | 7 | 0 | |
| LP EIN: 81-5392718 - OTHER INVESTMENT EXPENSES | 0 | 217 | 0 | |
| LP EIN: 98-1350296 - OTHER INVESTMENT EXPENSES | 0 | 29,428 | 0 | |
| LP EIN: 82-3810942 - OTHER INVESTMENT EXPENSES | 0 | 27,366 | 0 | |
| PARTNERSHIP EIN: 47-2399816 - OTHER INVESTMENT EXPENSES | 0 | 2,971 | 0 | |
| LESS: PHP EXPENSES ALLOCABLE TO UBI | 0 | -44,212 | 0 | |
| LESS: PASS-THROUGH UBI OTHER INVESTMENT EXPENSES | 0 | -4,002 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT LOSS | -24,440 | -24,440 | -24,440 |
| PASS-THROUGH ALLOCATION ON BOOKS | 1,040,052 | 0 | 1,040,052 |
| LLC EIN: 26-0724017 | 0 | -1,333 | 0 |
| LLC EIN: 26-3319245 | 0 | 8,468 | 0 |
| LLC EIN: 27-3616351 | 0 | 14,669 | 0 |
| LLC EIN: 45-3539803 | 0 | 430 | 0 |
| LP EIN: 06-1569270 | 0 | 76,131 | 0 |
| LP EIN: 26-4019360 | 0 | 4,815 | 0 |
| LP EIN: 47-4299035 | 0 | 8,288 | 0 |
| LP EIN: 90-0762983 | 0 | -2,488 | 0 |
| PARTNERSHIP EIN: 36-7324183 | 0 | -43,245 | 0 |
| PARTNERSHIP EIN: 47-2399816 | 0 | -18,490 | 0 |
| LESS: PASS-THROUGH UBI OTHER INVESTMENT INCOME | 0 | -49,524 | 0 |
| Description | Amount |
|---|---|
| DEFERRED EXCISE TAX ADJUSTMENT | 109,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX LIABILITY | 160,000 | 51,000 |
| RENT PAYABLE | 7,686 | 3,630 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAMMATIC CONSULTANTS | 101,624 | 0 | 100,259 | |
| WEBSITE CONSULTANT | 4,055 | 0 | 4,055 | |
| INVESTMENT ADVISORY | 69,724 | 69,724 | 0 | |
| IT CONSULTING | 4,000 | 200 | 3,800 | |
| ALTERNATIVE INVESTMENT - INVESTMENT FEES | 88,617 | 88,617 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UNRELATED BUSINESS INCOME TAX | 15,033 | 0 | 0 | |
| PF EXCISE TAX | 75,343 | 0 | 0 | |
| LLC EIN: 26-0724017 - FOREIGN TAXES PAID | 0 | 66 | 0 | |
| LLC EIN: 26-3319245 - FOREIGN TAXES PAID | 0 | 817 | 0 | |
| LLC EIN: 27-3616351 - FOREIGN TAXES PAID | 0 | 35 | 0 | |
| LLC EIN: 45-3539803 - FOREIGN TAXES PAID | 0 | 1,498 | 0 | |
| LP EIN: 06-1569270 - FOREIGN TAXES PAID | 0 | 730 | 0 | |
| PARTNERSHIP EIN: 36-7324183 - FOREIGN TAXES PAID | 0 | 349 | 0 | |
| PARTNERSHIP EIN: 47-2399816 - FOREIGN TAXES PAID | 0 | 17,822 | 0 |