| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BERNSTEIN #6170 | AT COST | 2,233,741 | 2,129,977 |
| CIP 2011-1 PARTNERS LP | AT COST | 181,474 | 177,850 |
| GS L/S-INVEST PTRS FD OFFSH LP | AT COST | 125,270 | 8,081 |
| SUMMIT ROCK DIVERSIFIED STRAT | AT COST | 870,000 | 2,577,133 |
| SUMMIT ROCK HEDGE EQUITY | AT COST | 430,000 | 2,289,530 |
| SUMMIT ROCK PRIV EQ PORT II | AT COST | 768,369 | 1,490,327 |
| SUMMIT ROCK PRIV EQ PORT III | AT COST | 734,582 | 1,414,392 |
| SUMMIT ROCK PRIV EQ PORT IV | AT COST | 949,841 | 1,345,115 |
| SUMMIT ROCK PRIV EQ PORT V | AT COST | 1,104,049 | 1,223,065 |
| CHARLES SCHWAB #3972 | AT COST | 3,501,915 | 4,045,854 |
| CHARLES SCHWAB #8118 | AT COST | 3,026,893 | 3,322,783 |
| SUMMIT ROCK SELECT EQUITY | AT COST | 0 | 2,478,754 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES- INVESTMENT INCOME AND EXPENSES | 1,039 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT & MANAGEMENT FEES- SUMMIT ROCK | 85,473 | 85,473 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- STATE STREET #0194 | 0 | 0 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- STATE STREET #0193 | 0 | 0 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- BERSTEIN #6170 | 4,443 | 4,443 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP | 760 | 760 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 3,328 | 3,328 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 1,154 | 1,154 | 0 | 0 |
| INTEREST EXPENSE- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 793 | 793 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 28,947 | 28,947 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 23,796 | 23,796 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 22,971 | 22,971 | 0 | 0 |
| OTHER DEDUCTIONS- SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP | 32,174 | 32,174 | 0 | 0 |
| OTHER DEDUCTIONS- CIP 2011 PARTNERS | 457 | 457 | 0 | 0 |
| NON-DEDUCTIBLE EXPENSES- K-1S: | 72 | 0 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- CHARLES SCHWAB #3972 | 5,249 | 5,249 | 0 | 0 |
| INVESTMENT & MANAGEMENT FEES- CHARLES SCHWAB #8118 | 3,809 | 3,809 | 0 | 0 |
| CHARITABLE CONTRIBUTIONS - CIP 2011 PARTNERS | 13 | 13 | 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 | 0 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP- LONG-TERM CAPITAL GAIN (LOSS) | 64,734 | 64,734 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP- ORDINARY INCOME (LOSS) UBTI | 0 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP- OTHER INCOME (LOSS) | 1,837 | 1,837 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP- SHORT-TERM CAPITAL GAIN (LOSS) | 759 | 759 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F)- LONG-TERM CAPITAL GAIN (LOSS) UBTI | 823 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP- LONG-TERM CAPITAL GAIN (LOSS) | 41,545 | 41,545 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP- ORDINARY INCOME (LOSS) | 146 | 146 | 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) | 15,569 | 15,569 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP- SHORT-TERM CAPITAL GAIN (LOSS) | -657 | -657 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F)- SHORT-TERM CAPITAL GAIN (LOSS) UBTI | 458 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F)- LONG-TERM CAPITAL GAIN (LOSS) UBTI | 0 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP- LONG-TERM CAPITAL GAIN (LOSS) | 23,305 | 23,305 | 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) | -60 | -60 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP- SHORT-TERM CAPITAL GAIN (LOSS) | 6,137 | 6,137 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F)- SHORT-TERM CAPITAL GAIN (LOSS) UBTI | 0 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP- LONG-TERM CAPITAL GAIN (LOSS) | 736 | 736 | 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) | 14 | 14 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP- SHORT-TERM CAPITAL GAIN (LOSS) | 6,184 | 6,184 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP- OTHER INCOME (LOSS) UBTI | 78 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO IV (E&F)- LONG-TERM CAPITAL GAIN (LOSS) UBTI | 1,105 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP- SHORT-TERM CAPITAL GAIN (LOSS UBTI | 13 | 0 | 0 |
| SRA PRIVATE EQUITY PORTFOLIO V (E&F) LP- ORDINARY INCOME (LOSS) | 85 | 85 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO IV (E&F) LP | 148 | 148 | 0 | 0 |
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO III (E&F) LP | 108 | 108 | 0 | 0 |
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 660 | 660 | 0 | 0 |
| FEDERAL TAX PAYMENTS | 20,000 | 0 | 0 | 0 |
| FOREIGN TAXES- SRA PRIVATE EQUITY PORTFOLIO II (E&F) LP | 93 | 93 | 0 | 0 |
| FOREIGN TAXES- CHARLES SCHWAB #3972 | 6,194 | 6,194 | 0 | 0 |
| FOREIGN TAXES- CHARLES SCHWAB #8118 | 156 | 156 | 0 | 0 |