| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BERNSTEIN #6170 | AT COST | 1,776,238 | 1,629,589 |
| CIP 2011-1 PARTNERS LP | AT COST | 162,530 | 167,650 |
| GS L/S-INVEST PTRS FD OFFSH LP | AT COST | 126,211 | 35,162 |
| SUMMIT ROCK STRATEGIC FI | AT COST | 0 | 75,580 |
| SUMMIT ROCK SELECT EQUITY | AT COST | 0 | 1,868,608 |
| SUMMIT ROCK DIVERSIFIED STRAT | AT COST | 870,000 | 2,107,220 |
| SUMMIT ROCK HEDGE EQUITY | AT COST | 430,000 | 1,870,901 |
| SUMMIT ROCK PRIV EQ PORT II | AT COST | 951,988 | 1,675,660 |
| SUMMIT ROCK PRIV EQ PORT III | AT COST | 778,933 | 1,362,356 |
| SUMMIT ROCK PRIV EQ PORT IV | AT COST | 876,762 | 1,132,305 |
| SUMMIT ROCK PRIV EQ PORT V | AT COST | 508,456 | 483,368 |
| GS MEZZ PTRS V OFFSHORE LTD | AT COST | 0 | 24,544 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT & MANAGEMENT FEES- BERSTEIN #3037 | 565 | 565 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- SUMMIT ROCK | 92,229 | 92,229 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- STATE STREET #0194 | 1,483 | 1,483 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- STATE STREET #0193 | 2,909 | 2,909 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- STATE STREET #62BR | 100 | 100 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- BERSTEIN #6170 | 3,494 | 3,494 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP | 922 | 922 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 2,314 | 2,314 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 2,027 | 2,027 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 1,329 | 1,329 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 34,177 | 34,177 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 27,846 | 27,846 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 22,790 | 22,790 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP | 25,941 | 25,941 | 0 | 0 |
| OTHER DEDUCTIONS- CIP 2011 PARTNERS | 394 | 394 | 0 | 0 |
| NON-DEDUCTIBLE EXPENSES- K-1S: | 3 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY INCOME (LOSS) UBTI- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 5 | 0 | 0 |
| ORDINARY INCOME (LOSS) UBTI- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | -315 | 0 | 0 |
| ORDINARY INCOME (LOSS) UBTI- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 384 | 0 | 0 |
| ORDINARY INCOME (LOSS)- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | -6 | -6 | 0 |
| ORDINARY INCOME (LOSS)- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | -44,872 | -44,872 | 0 |
| ORDINARY INCOME (LOSS)- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | -38,727 | -38,727 | 0 |
| ROYALTY INCOME- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 2 | 2 | 0 |
| OTHER INCOME (LOSS)- GS MEZZANINE PARTNERS V PMD FUND OFFSHORE, LTD | 12,155 | 12,155 | 0 |
| OTHER INCOME (LOSS)- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 42,963 | 42,963 | 0 |
| OTHER INCOME (LOSS)- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 9,965 | 9,965 | 0 |
| OTHER INCOME (LOSS)- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 309 | 309 | 0 |
| SHORT-TERM CAPITAL GAIN (LOSS)- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 7,966 | 7,966 | 0 |
| SHORT-TERM CAPITAL GAIN (LOSS) UBTI- SRA PRIVATE EQUITY PORTFOLIO III (E&F) | -8 | 0 | 0 |
| SHORT-TERM CAPITAL GAIN (LOSS)- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 2,170 | 2,170 | 0 |
| SHORT-TERM CAPITAL GAIN (LOSS) UBTI- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) | 73 | 0 | 0 |
| SHORT-TERM CAPITAL GAIN (LOSS)- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 4,873 | 4,873 | 0 |
| SHORT-TERM CAPITAL GAIN (LOSS)- SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP | 88 | 88 | 0 |
| LONG-TERM CAPITAL GAIN (LOSS)- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 174,572 | 174,572 | 0 |
| LONG-TERM CAPITAL GAIN (LOSS) UBTI- SRA PRIVATE EQUITY PORTFOLIO III (E&F) | 2,162 | 0 | 0 |
| LONG-TERM CAPITAL GAIN (LOSS)- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 69,380 | 69,380 | 0 |
| LONG-TERM CAPITAL GAIN (LOSS) UBTI- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) | 2,270 | 0 | 0 |
| LONG-TERM CAPITAL GAIN (LOSS)- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 5,350 | 5,350 | 0 |
| LONG-TERM CAPITAL GAIN (LOSS)- SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP | 69 | 69 | 0 |
| OTHER INCOME FROM K-1S | 598 | 598 | 0 |
| INTERNAL REVENUE SERVICE REFUND | 439 | 0 | 0 |
| NON-DIVIDEND DISTRIBUTIONS | 475 | 0 | 0 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES- INVESTMENT INCOME AND EXPENSES | 4,189 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES- STATE STREET #0194 | 3,032 | 3,032 | 0 | 0 |
| FOREIGN TAXES- STATE STREET #0193 | 7,483 | 7,483 | 0 | 0 |
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 12 | 12 | 0 | 0 |
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 101 | 101 | 0 | 0 |
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 425 | 425 | 0 | 0 |