| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BERNSTEIN #6170 | AT COST | 1,763,083 | 1,647,866 |
| CIP 2011-1 PARTNERS LP | AT COST | 173,056 | 167,300 |
| GS L/S-INVEST PTRS FD OFFSH LP | AT COST | 125,462 | 18,503 |
| SUMMIT ROCK DIVERSIFIED STRAT | AT COST | 870,000 | 2,274,322 |
| SUMMIT ROCK HEDGE EQUITY | AT COST | 430,000 | 2,022,012 |
| SUMMIT ROCK PRIV EQ PORT II | AT COST | 866,060 | 1,575,499 |
| SUMMIT ROCK PRIV EQ PORT III | AT COST | 797,606 | 1,324,149 |
| SUMMIT ROCK PRIV EQ PORT IV | AT COST | 968,646 | 1,222,223 |
| SUMMIT ROCK PRIV EQ PORT V | AT COST | 805,293 | 809,668 |
| SUMMIT ROCK SELECT EQUITY | AT COST | 0 | 2,223,341 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES- INVESTMENT INCOME AND EXPENSES | 3,804 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT & MANAGEMENT FEES- SUMMIT ROCK | 85,071 | 85,071 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- STATE STREET #0194 | 0 | 0 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- STATE STREET #0193 | 2 | 2 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- STATE STREET #62BR | 100 | 100 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- BERSTEIN #6170 | 3,528 | 3,528 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP | 1,335 | 1,335 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 2,846 | 2,846 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 2,906 | 2,906 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 1,335 | 1,335 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 35,522 | 35,522 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 26,647 | 26,647 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 22,362 | 22,362 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP | 31,230 | 31,230 | 0 | 0 |
| OTHER DEDUCTIONS- CIP 2011 PARTNERS | 372 | 372 | 0 | 0 |
| NON-DEDUCTIBLE EXPENSES- K-1S: | 7 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SRA PRIVATE EQUITY PORTFOLIO II (E&F)- LONG-TERM CAPITAL GAIN (LOSS) UBTI | 185 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP- LONG-TERM CAPITAL GAIN (LOSS) | 165,409 | 165,409 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP- ORDINARY INCOME (LOSS) UBTI | 149 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP- OTHER INCOME (LOSS) | 8,384 | 8,384 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP- SHORT-TERM CAPITAL GAIN (LOSS) | 1,609 | 1,609 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F)- LONG-TERM CAPITAL GAIN (LOSS) UBTI | 242 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP- LONG-TERM CAPITAL GAIN (LOSS) | 30,279 | 30,279 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP- ORDINARY INCOME (LOSS) | -52 | -52 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP- ORDINARY INCOME (LOSS) UBTI | 0 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP- OTHER INCOME (LOSS) | 6,377 | 6,377 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP- SHORT-TERM CAPITAL GAIN (LOSS) | 422 | 422 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F)- SHORT-TERM CAPITAL GAIN (LOSS) UBTI | 0 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F)- LONG-TERM CAPITAL GAIN (LOSS) UBTI | 300 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP- LONG-TERM CAPITAL GAIN (LOSS) | 17,910 | 17,910 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP- ORDINARY INCOME (LOSS) UBTI | 0 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP- OTHER INCOME (LOSS) | 426 | 426 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP- SHORT-TERM CAPITAL GAIN (LOSS) | -92 | -92 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F)- SHORT-TERM CAPITAL GAIN (LOSS) UBTI | 136 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP- LONG-TERM CAPITAL GAIN (LOSS) | -1,402 | -1,402 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP- ORDINARY INCOME (LOSS) UBTI | 0 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP- OTHER INCOME (LOSS) | 237 | 237 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP- SHORT-TERM CAPITAL GAIN (LOSS) | 597 | 597 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES- STATE STREET #0193 | 18 | 18 | 0 | 0 |
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 80 | 80 | 0 | 0 |
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 88 | 88 | 0 | 0 |
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 785 | 785 | 0 | 0 |
| FEDERAL TAX PAYMENTS | 27,384 | 0 | 0 | 0 |