| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 46,381 | 27,829 | 16,812 | |
| AUDIT | 39,534 | 1,000 | 31,135 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME FUND - LOOMIS CORE PLUS BOND - 216,177 SH | 3,050,257 | 3,050,257 |
| FIXED INCOME FUND- VANGUARD SHORT TERM BOND FUND - 104,276.166 SH | 1,133,482 | 1,133,482 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US EQUITY COMPOSITE FUND - JACKSON SQUARE SMID GROWTH - 130,926.416 SH | 4,985,678 | 4,985,678 |
| US EQUITY COMPOSITE FUND - DFA US CORE EQUITY - 188,902.573 SH | 3,072,278 | 3,072,278 |
| INTERNATIONAL EQUITY COMPOSITE FUND - VANGUARD DEVELOPED MKTS - 300,787.5 SH | 4,621,328 | 4,621,328 |
| US EQUITY COMPOSITE FUND - VULCAN LARGE CAP VALUE - 180,260.18 SH | 4,856,889 | 4,856,889 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INTERNATIONAL EQUITY COMPOSITE FUND - TYBOURNE LONG OPPORTUNITIES - 1,381.5 | FMV | 3,116,846 | 3,116,846 |
| REAL ESTATE - PATRON FUND V | FMV | 504,488 | 504,488 |
| REAL ESTATE - BPG FUND IX | FMV | 99,728 | 99,728 |
| PRIVATE EQUITY COMPOSITE - TIFF PRIVATE EQUITY PARTNERS 2008, LLC | FMV | 379,144 | 379,144 |
| PRIVATE EQUITY COMPOSITE - TIFF PRIVATE EQUITY PARTNERS 2009, LLC | FMV | 135,526 | 135,526 |
| PRIVATE EQUITY COMPOSITE - TIFF PRIVATE EQUITY PARTNERS 2011, LLC | FMV | 897,785 | 897,785 |
| PRIVATE EQUITY COMPOSITE - RCP FUND VIII | FMV | 1,362,120 | 1,362,120 |
| INT'L EQUITY COMPOSITE FD - WELLINGTON CONTRARIAN INTL VALUE - 354,241.172 S | FMV | 3,766,792 | 3,766,792 |
| PRIVATE EQUITY COMPOSITE - WARBURG PINCUS PRIVATE EQUITY XII | FMV | 1,230,497 | 1,230,497 |
| GLOBAL FIXED INCOME - COLCHESTER GLOBAL BOND FUND - 24,986.2512 SH | FMV | 1,023,759 | 1,023,759 |
| REAL ESTATE - MADISON INTERNATIONAL REALTY IV | FMV | 137 | 137 |
| HEDGE FUNDS COMPOSITE - HENGISTBURY FUND - 8,896.55 SH | FMV | 1,467,092 | 1,467,092 |
| FIXED INCOME FUND - OHA DIVERSIFIED CREDIT STRATEGIES - 864.12 SH | FMV | 993,756 | 993,756 |
| PRIVATE EQUITY COMPOSITE - DIGITAL ALPHA FUND I | FMV | 1,711,375 | 1,711,375 |
| REAL ESTATE - CROW REAL ESTATE FUND VIII-A | FMV | 778,261 | 778,261 |
| HEDGE FUNDS COMPOSITE - NITORUM OFFSHORE FUND | FMV | 1,451,497 | 1,451,497 |
| HEDGE FUNDS COMPOSITE - CANYON VALUE REALIZATION FUND - 439.37 SH | FMV | 1,006,668 | 1,006,668 |
| INTERNATIONAL EQUITY COMPOSITE FUND - WESTWOOD EMERGING MKTS - 81,627.32 SH | FMV | 3,552,678 | 3,552,678 |
| INTERNATIONAL EQUITY COMPOSITE FUND - AFR CONCENTRATED VALUE | FMV | 1,955,730 | 1,955,730 |
| PRIVATE EQUITY COMPOSITE - CONSONANCE PRIVATE EQUITY II | FMV | 2,528 | 2,528 |
| HEDGE FUNDS COMPOSITE - HALF SKY - 1,300 SH | FMV | 1,347,808 | 1,347,808 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 9,413 | 9,413 | 0 |
| 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 |
|---|---|
| DEFERRED EXCISE TAX ADJUSTMENT | 35,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE FEES | 500,520 | 39,810 | 461,440 | |
| OFFICE EXPENSE | 16,992 | 850 | 16,034 | |
| DUES AND SUBSCRIPTIONS | 13,871 | 0 | 9,871 | |
| BANK CHARGES | 390 | 390 | 0 | |
| LLC EIN: 26-0724017 - INVESTMENT EXPENSES | 0 | 6,330 | 0 | |
| LLC EIN: 26-3319245 - INVESTMENT EXPENSES | 0 | 7,436 | 0 | |
| LLC EIN: 27-3616351 - INVESTMENT EXPENSES | 0 | 23,857 | 0 | |
| LLC EIN: 20-3377269 - INVESTMENT EXPENSES | 0 | 464 | 0 | |
| LP EIN: 98-1350296 - INVESTMENT EXPENSES | 0 | 13,797 | 0 | |
| LP EIN: 82-3810942 - INVESTMENT EXPENSES | 0 | 4,519 | 0 | |
| LP EIN: 47-1232697 - INVESTMENT EXPENSES | 0 | 11,629 | 0 | |
| LP EIN: 84-4268092 - INVESTMENT EXPENSES | 0 | 15,370 | 0 | |
| LP EIN: 47-4299035 - INVESTMENT EXPENSES | 0 | 3,089 | 0 | |
| LP EIN: 81-0802581 - INVESTMENT EXPENSES | 0 | 80 | 0 | |
| LP EIN: 81-1442775 - INVESTMENT EXPENSES | 0 | 5 | 0 | |
| LP EIN: 81-2647574 - INVESTMENT EXPENSES | 0 | 68 | 0 | |
| LP EIN: 81-3195396 - INVESTMENT EXPENSES | 0 | 19 | 0 | |
| PARTNERSHIP EIN: 47-2399816 - INVESTMENT EXPENSES | 0 | 1,125 | 0 | |
| LESS: PHP EXPENSES ALLOCABLE TO UBI | 0 | -43,229 | 0 | |
| LESS: PASS-THROUGH UBI OTHER INVESTMENT EXPENSES | 0 | -7,521 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INVESTMENT INCOME | 21,375 | 0 | 21,375 |
| PASS-THROUGH ALLOCATION ON BOOKS | 610,217 | 0 | 610,217 |
| LLC EIN: 26-0724017 | 0 | 1,227 | 0 |
| LLC EIN: 26-3319245 | 0 | 24,468 | 0 |
| LLC EIN: 27-3616351 | 0 | -742 | 0 |
| LLC EIN: 20-3377269 | 0 | -758 | 0 |
| LP EIN: 90-0762983 | 0 | 2,723 | 0 |
| LP EIN: 47-4299035 | 0 | 426 | 0 |
| PARTNERSHIP EIN: 47-2399816 | 0 | 20,373 | 0 |
| PARTNERSHIP EIN: 36-7324183 | 0 | -25,114 | 0 |
| LESS: PASS-THROUGH UBI OTHER INVESTMENT INCOME | 0 | -28,091 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 3,253,294 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX LIABILITY | 106,000 | 141,000 |
| RENT PAYABLE | 9,664 | 22,559 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAMMATIC CONSULTANTS | 1,800 | 0 | 1,800 | |
| PROFESSIONAL FEES | 0 | 0 | 355 | |
| WEBSITE CONSULTANT | 3,850 | 0 | 3,850 | |
| ALTERNATIVE INVESTMENT - INVESTMENT FEES | 160,894 | 119,062 | 41,832 | |
| INVESTMENT ADVISORY | 66,217 | 66,217 | 0 | |
| IT CONSULTING | 8,025 | 401 | 7,624 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UNRELATED BUSINESS INCOME TAX | 79,238 | 0 | 0 | |
| PF EXCISE TAX | 26,780 | 0 | 0 | |
| FOREIGN TAXES PAID | 8,710 | 8,710 | 0 | |
| LLC EIN: 26-0724017 - FOREIGN TAXES PAID | 0 | 172 | 0 | |
| LLC EIN: 26-3319245 - FOREIGN TAXES PAID | 0 | 199 | 0 | |
| LLC EIN: 27-3616351 - FOREIGN TAXES PAID | 0 | 550 | 0 | |
| LLC EIN: 20-3377269 - FOREIGN TAXES PAID | 0 | 10,310 | 0 | |
| PARTNERSHIP EIN: 47-2399816 - FOREIGN TAXES PAID | 0 | 14,409 | 0 | |
| PARTNERSHIP EIN: 36-7324183 - FOREIGN TAXES PAID | 0 | 200 | 0 |