Utimco Active
Utimco Active
Utimco Active
Private Investments
Fund Performance (Active Relationships)
As of May 31, 2016
Capital Invested1
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
Actis Capital
26,715,444.73
24,494,205.17
51,209,649.90
18,462,697.82
9,201,738.49
27,664,436.31
18,591,143.26
12,184,001.86
30,775,145.12
0.69
0.38
0.54
8.31%
-3.98%
3.59%
47,058,147.33
32,458,530.75
79,516,678.08
8,630,601.94
301,973.15
8,932,575.09
38,967,608.30
32,177,040.02
71,144,648.32
0.18
0.01
0.11
1.02%
0.10%
0.78%
22,502,167.19
22,500,000.82
3,375,657.74
1.00
2.22%
3,486,114.00
0.00
3,486,114.00
0.00
0.00%
Alcion Ventures
66,886,529.00
14,548,843.00
81,435,372.00
71,149,442.00
15,614.00
71,165,056.00
27,002,495.03
12,189,951.79
39,192,446.82
1.06
0.00
0.87
18.30%
-28.91%
16.70%
Alpine Investors
0.00
18,001,953.12
18,001,953.12
0.00
0.00
0.00
0.00
16,116,518.19
16,116,518.19
0.00
0.00
0.00
0.00%
-9.64%
-9.64%
Altra Investments
26,135,676.71
0.00
23,597,009.90
0.00
-5.87%
15,975,656.67
33,609,444.00
58,105,489.41
2,509,634.89
110,200,224.97
26,311,130.36
23,179,215.09
19,796,684.78
86,303.79
69,373,334.02
0.00
26,154,315.85
52,726,075.51
1,590,870.10
80,471,261.46
1.65
0.69
0.34
0.03
0.63
12.35%
20.71%
14.25%
-43.83%
13.05%
23,832,151.56
29,152,478.69
52,984,630.25
58,146,433.09
54,163,295.89
112,309,728.98
0.00
40,118.41
40,118.41
2.44
1.86
2.12
19.92%
19.30%
19.76%
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
Ampersand Ventures
15,002,118.75
20,001,472.50
25,006,056.25
25,000,000.00
85,009,647.50
18,163,614.45
51,035,831.39
63,762,870.10
31,919,037.00
164,881,352.94
0.00
0.00
1,083,101.05
18,334,018.08
19,417,119.13
1.21
2.55
2.55
1.28
1.94
3.36%
16.44%
16.75%
13.32%
12.78%
14,166,086.00
25,000,000.00
25,350,000.00
64,516,086.00
22,397,390.00
26,152,481.00
24,300,000.00
72,849,871.00
0.00
1,499,921.68
4,159,431.68
5,659,353.36
1.58
1.05
0.96
1.13
28.68%
2.59%
1.72%
5.16%
Apollo Management
115,086,965.00
53,593,195.35
168,680,160.35
156,066,572.00
43,044,603.72
199,111,175.72
6,925,473.62
26,173,932.68
33,099,406.30
1.36
0.80
1.18
10.27%
12.35%
10.62%
30,004,283.22
40,000,000.00
31,750,000.00
16,800,000.00
0.00
20,584,886.57
89,027,341.98
13,050.00
0.00
0.00
12,233,467.11
70,604,029.62
34,149,574.42
20,234,827.20
0.00
0.69
2.23
0.00
0.00
0.00
1.25%
40.69%
10.63%
36.17%
0.00%
118,554,283.22
109,625,278.55
137,221,898.35
0.92
19.10%
27,344,118.00
56,374,637.00
52,716,441.00
40,926,868.00
177,362,064.00
49,410,482.00
83,234,410.00
76,769,218.00
52,014,103.00
261,428,213.00
0.00
93,333.00
1,518,227.00
5,972,425.88
7,583,985.88
1.81
1.48
1.46
1.27
1.47
24.37%
16.16%
8.62%
11.59%
14.52%
30,000,000.00
35,220,000.00
27,918,336.50
93,138,336.50
15,769,891.00
0.00
4,256,721.00
20,026,612.00
17,359,058.15
31,635,344.72
25,751,134.64
74,745,537.51
0.53
0.00
0.15
0.22
1.95%
-3.48%
2.37%
0.47%
Artiman Ventures
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Partnership Name
Atlas Venture
Austin Ventures
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
100,160,183.34
53,686,547.57
7,415,576.84
0.54
-8.65%
15,506,452.07
8,040,483.81
7,054,169.06
0.52
-0.32%
5,008,592.15
15,001,997.50
21,164,850.30
20,000,000.00
17,210,095.57
17,430,244.00
25,472,621.78
121,288,401.30
42,094,128.26
29,635,767.24
13,306,766.27
15,926,870.94
27,342,993.48
16,459,439.93
18,761,803.53
163,527,769.65
0.00
0.00
91,323.97
224,535.05
670,007.94
7,296,602.15
16,771,172.32
25,053,641.43
8.40
1.98
0.63
0.80
1.59
0.94
0.74
1.35
73.14%
31.88%
-7.83%
-2.82%
6.89%
5.52%
9.23%
26.13%
25,089,502.00
76,166,202.00
101,255,704.00
22,728,702.00
98,939,674.00
121,668,376.00
4,518,621.11
827,210.30
5,345,831.41
0.91
1.30
1.20
1.73%
10.90%
7.72%
Axxon Group
289,456.44
0.00
289,456.44
0.00
0.00%
70,245,322.80
20,037,005.75
90,282,328.55
9,723,377.86
-194,795.79
9,528,582.07
52,713,751.03
17,958,102.02
70,671,853.05
0.14
-0.01
0.11
-3.33%
-12.06%
-4.03%
Baker Capital
42,964,832.37
30,929,197.33
73,894,029.70
45,119,824.06
32,413,672.51
77,533,496.57
0.00
1,764,541.93
1,764,541.93
1.05
1.05
1.05
0.57%
1.12%
0.80%
Band of Angels
10,121,549.63
0.00
1,512,369.34
0.00
-12.86%
49,870,943.29
32,002,549.15
41,978,352.08
0.64
7.85%
23,291,647.70
744,297.14
12,528,092.85
0.03
-26.53%
3 Private investment
funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
23,996,991.25
7,495,695.66
39,527.01
0.31
-15.19%
42,225,218.91
17,518,774.25
18,434,847.52
9,754,550.00
87,933,390.68
24,344,731.00
10,056,884.61
169,504.20
-35,583.77
34,535,536.04
24,997,044.80
10,432,795.68
2,698,325.32
9,791,920.12
47,920,085.92
0.58
0.57
0.01
-0.00
0.39
8.65%
8.64%
-46.37%
0.02%
-4.36%
69,860,838.49
20,160,453.01
90,021,291.50
3,241,796.85
15,723.25
3,257,520.10
84,556,030.93
15,805,038.28
100,361,069.21
0.05
0.00
0.04
8.27%
-22.98%
5.91%
59,611,118.00
135,163,358.00
27,086,663.00
221,861,139.00
34,798,185.00
11,647,130.00
37,124.00
46,482,439.00
52,291,391.52
136,181,243.77
28,474,401.64
216,947,036.93
0.58
0.09
0.00
0.21
20.55%
7.90%
9.60%
13.96%
2,035,902.00
15,289.39
1,505,737.18
0.01
-35.96%
Care Capital
36,675,147.20
7,884,994.37
21,246,480.07
0.21
-5.00%
Carmel Partners
75,472,372.00
8,240,668.00
83,713,040.00
28,319,739.00
0.00
28,319,739.00
96,310,450.03
6,799,892.92
103,110,342.95
0.38
0.00
0.34
27.27%
-16.15%
25.53%
Carrick Capital
47,072,741.00
10,075,000.00
29,384,636.00
86,532,377.00
0.00
0.00
0.00
0.00
66,654,117.85
10,016,434.03
26,076,307.99
102,746,859.87
0.00
0.00
0.00
0.00
17.03%
-0.58%
-11.89%
11.45%
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Capital Invested1
Partnership Name
CarVal Investors
Catterton Aimara
Cash-on-Cash
Return4
Current Value3
IRR5
71,250,000.00
47,500,000.00
118,750,000.00
92,675,174.87
81,689,993.71
174,365,168.58
15,200,004.41
10,799,996.24
26,000,000.65
1.30
1.72
1.47
6.93%
16.27%
9.96%
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00%
53,376,879.94
20,065,594.28
55,624,402.30
0.38
23.88%
78,102,496.03
135,764,688.00
41,737,874.00
255,605,058.03
115,227,404.00
52,605,774.00
1,573,515.00
169,406,693.00
26,761,816.04
92,902,488.64
43,906,863.23
163,571,167.91
1.48
0.39
0.04
0.66
20.53%
3.47%
13.01%
13.94%
Cendana Capital
Centerbridge Partners
69,266,757.36
83,183,680.88
27,281,237.88
1.20
7.95%
Correlation Ventures
9,625,000.00
9,625,000.00
19,250,000.00
112,610.25
112,610.25
225,220.50
10,269,970.66
10,196,071.42
20,466,042.08
0.01
0.01
0.01
3.08%
2.79%
2.94%
Cortec Group
18,839,278.25
19,781,312.25
45,758,878.00
48,815,355.00
4,076,937.00
137,271,760.50
16,396,552.00
41,424,728.00
61,969,411.00
24,071,577.00
17,600,000.00
161,462,268.00
0.00
0.00
19,715,317.92
107,400,610.96
65,228,776.01
192,344,704.89
0.87
2.09
1.35
0.49
4.32
1.18
-1.93%
21.77%
11.64%
43.92%
120.22%
14.50%
Crescendo Ventures
15,001,892.58
25,005,950.00
10,001,413.75
50,009,256.33
20,342,427.88
10,907,685.35
4,528,275.55
35,778,388.78
0.00
777,379.33
44,492.00
821,871.33
1.36
0.44
0.45
0.72
19.86%
-11.60%
-7.40%
-7.48%
3 Private investment
funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Partnership Name
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
29,092,294.45
37,167,704.78
40,584,705.83
44,980,734.91
151,825,439.97
73,156,108.95
61,932,016.45
50,364,753.67
43,211,498.47
228,664,377.54
0.00
6,865,397.04
3,195,721.41
20,031,186.97
30,092,305.42
2.51
1.67
1.24
0.96
1.51
22.90%
16.23%
6.46%
10.87%
19.48%
13,559,445.78
25,000,000.00
38,559,445.78
15,177,887.84
30,200,118.12
45,378,005.96
9,134.26
500,621.39
509,755.65
1.12
1.21
1.18
2.19%
4.08%
3.40%
3,500,000.00
0.00
4,276,709.50
0.00
27.78%
27,578,599.69
42,438,012.44
48,978,839.61
93,712,915.37
212,708,367.11
58,106,736.02
68,842,237.32
66,667,542.84
87,161,700.53
280,778,216.71
0.00
10,385,191.31
7,139,186.18
23,272,032.69
40,796,410.18
2.11
1.62
1.36
0.93
1.32
48.94%
13.48%
9.98%
4.14%
17.83%
48,252,501.00
63,900,000.00
79,550,000.00
21,600,012.00
37,905,090.00
251,207,603.00
15,885,585.00
12,861,681.00
10,824,007.00
403,374.00
0.00
39,974,647.00
35,429,296.30
104,143,160.92
112,197,040.33
24,666,080.54
42,409,887.12
318,845,465.21
0.33
0.20
0.14
0.02
0.00
0.16
1.17%
19.12%
19.00%
12.72%
9.96%
11.99%
EnCap Investments
51,354,134.91
17,380,345.06
107,238,873.83
77,756,453.32
56,248,253.33
12,321,049.97
322,299,110.42
113,220,497.89
29,884,711.69
134,711,819.54
153,303,299.04
24,859,320.46
3,557,010.71
459,536,659.33
0.00
0.00
9,455,914.36
20,795,029.45
54,376,827.73
10,870,738.70
95,498,510.24
2.20
1.72
1.26
1.97
0.44
0.29
1.43
21.42%
50.53%
15.63%
52.31%
23.43%
29.56%
23.62%
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
Energy Ventures
40,778,768.88
17,873,438.44
58,652,207.32
4,468,457.68
173,112.20
4,641,569.88
23,067,052.85
11,810,785.99
34,877,838.84
0.11
0.01
0.08
-16.96%
-30.77%
-20.29%
Eos Partners
25,351,366.00
49,277,627.00
74,628,993.00
23,586,921.00
28,625,838.00
52,212,759.00
12,849,621.02
39,939,705.21
52,789,326.23
0.93
0.58
0.70
7.11%
9.49%
8.33%
32,462,577.23
32,462,577.22
64,925,154.45
0.00
0.00
0.00
33,991,672.18
33,991,511.18
67,983,183.36
0.00
0.00
0.00
7.23%
7.23%
7.23%
44,596,618.64
48,035,782.50
44,582,161.59
39,161,200.16
176,375,762.89
1,438,464.31
1,427,776.31
0.00
627,820.16
3,494,060.78
56,001,312.41
56,220,686.54
45,611,296.21
58,230,981.55
216,064,276.71
0.03
0.03
0.00
0.02
0.02
13.00%
9.13%
3.57%
66.36%
15.91%
28,757,196.06
70,268,374.67
99,025,570.73
69,234,282.41
86,935,129.64
156,169,412.05
0.00
10,090,044.70
10,090,044.70
2.41
1.24
1.58
34.68%
7.46%
19.54%
Escalate Capital
22,411,727.00
21,676,300.00
44,088,027.00
27,284,825.84
11.22
27,284,837.06
7,929,434.25
24,904,233.65
32,833,667.90
1.22
0.00
0.62
7.70%
18.43%
8.39%
38,356,701.00
21,304,810.00
5,250,000.00
64,911,511.00
504,000.00
0.00
0.00
504,000.00
42,169,500.79
35,112,606.49
3,630,322.50
80,912,429.78
0.01
0.00
0.00
0.01
3.59%
46.00%
-35.94%
10.08%
8,136,986.49
0.00
8,136,986.49
0.00
0.00%
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
38,960,000.00
23,093,698.00
31,372,579.61
0.59
5.51%
50,271,647.00
46,823,414.26
23,870,729.14
0.93
7.10%
Ford Management
38,233,349.00
0.00
39,100,677.04
0.00
2.01%
20,167,004.57
20,503,608.12
29,737,708.70
29,663,494.22
188,417,501.82
458,763,073.50
747,252,390.93
7,899,527.57
7,726,855.10
7,802,346.62
12,671,289.40
225,640,632.55
343,800,106.05
605,540,757.29
8,471,645.71
9,449,173.34
12,317,143.56
28,501,050.50
27,256,206.83
236,476,631.26
322,471,851.20
0.39
0.38
0.26
0.43
1.20
0.75
0.81
-2.60%
-2.23%
-5.08%
4.68%
23.66%
12.50%
8.72%
Foundation Capital
20,004,869.75
10,670,903.16
7,333,553.48
0.53
-1.16%
Foundry Group
39,400,000.01
43,312,500.02
37,575,000.00
42,500,000.00
4,387,500.02
8,268,750.00
175,443,750.05
151,388,737.76
11,634,762.01
0.00
20,461,690.69
0.00
0.00
183,485,190.46
48,205,985.81
49,862,256.79
51,137,543.99
52,922,803.88
4,107,266.01
7,752,101.96
213,987,958.44
3.84
0.27
0.00
0.48
0.00
0.00
1.05
44.68%
11.20%
17.59%
54.58%
-7.21%
-13.99%
36.50%
Francisco Partners
37,240,000.00
68,672,165.00
105,912,165.00
45,620,223.03
14,781,802.52
60,402,025.55
14,151,336.72
91,725,281.13
105,876,617.85
1.23
0.22
0.57
10.82%
15.85%
12.99%
44,199,717.36
147,036.48
37,811,544.45
0.00
-7.10%
Gavea Investimentos
38,400,000.00
40,018,059.40
4,741,917.45
1.04
3.71%
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Capital Invested1
Cash-on-Cash
Return4
Current Value3
IRR5
Partnership Name
15,140,540.00
2,953,007.00
18,093,547.00
8,812,391.00
0.00
8,812,391.00
14,598,516.17
1,318,998.97
15,917,515.14
0.58
0.00
0.49
18.01%
-67.02%
14.52%
GEI Capital
68,270,709.59
25,905,915.36
78,351,733.59
172,528,358.54
161,717,681.85
48,957,980.25
90,927,579.10
301,603,241.20
0.00
1,975,092.74
52,383,197.43
54,358,290.17
2.37
1.89
1.16
1.75
21.57%
11.32%
17.35%
19.78%
57,830,386.97
38,267,812.50
96,098,199.47
75,785,245.71
1,312,500.00
77,097,745.71
27,354,372.74
42,640,370.71
69,994,743.45
1.31
0.03
0.80
21.76%
12.32%
20.48%
24,000,000.00
0.00
0.00
0.00
36,163,177.64
0.00
0.00
0.00
48.00%
0.00%
GGV Capital
Gobi Partners
Grain Management
0.00
0.00
0.00
0.00
0.00%
24,000,000.00
0.00
36,163,177.64
0.00
48.00%
25,000,001.16
3,707,193.00
55,533,863.05
0.15
18.26%
36,746,707.00
65,911,839.00
1,479,624.00
104,138,170.00
59,787,408.00
11,565,259.00
0.00
71,352,667.00
0.00
65,720,147.53
1,479,624.00
67,199,771.53
1.63
0.18
0.00
0.69
25.85%
35.98%
0.00%
27.51%
37,219,821.00
2,315,505.00
39,535,326.00
17,457,227.60
0.00
17,457,227.60
39,826,251.45
1,752,691.41
41,578,942.86
0.47
0.00
0.44
18.08%
-24.31%
17.59%
3 Private investment
funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
H.I.G. Capital
100,033,334.61
13,030,338.98
5,689,188.52
413,241.53
2,406,867.79
121,572,971.43
69,404,117.91
5,164,172.75
0.00
741.53
0.00
74,569,032.19
80,522,303.32
7,965,508.50
4,960,691.05
-398,626.90
2,009,754.71
95,059,630.68
0.69
0.40
0.00
0.00
0.00
0.61
15.04%
0.29%
-8.03%
N/M
-17.57%
-17.57%
102,643,272.00
29,045,257.00
131,688,529.00
11,046,785.00
875,288.00
11,922,073.00
120,420,884.82
22,385,246.77
142,806,131.59
0.11
0.03
0.09
7.37%
-24.72%
5.71%
Hillhouse Capital
62,617,719.53
3,741,700.38
66,359,419.91
86,022.00
682,006.70
768,028.70
76,185,755.68
2,488,920.41
78,674,676.09
0.00
0.18
0.01
19.39%
-14.85%
18.34%
Horizon Capital
27,651,960.15
9,949,664.56
13,430,493.93
0.36
-4.60%
IA Ventures
7,107,090.50
27,273,174.31
1,836,148.65
36,216,413.46
88,020.00
0.00
0.00
88,020.00
19,488,643.73
53,734,806.91
1,526,059.87
74,749,510.51
0.01
0.00
0.00
0.00
34.97%
33.86%
-16.89%
33.86%
Intellectual Ventures
42,521,373.00
47,578,967.04
90,100,340.04
985,610.92
17,541,719.20
18,527,330.12
9,993,246.37
14,266,031.03
24,259,277.40
0.02
0.37
0.21
-33.96%
-13.08%
-22.03%
Inverness Group
38,161,016.57
26,324,966.18
64,485,982.75
46,904,387.21
31,383,737.04
78,288,124.25
0.00
18,833,668.49
18,833,668.49
1.23
1.19
1.21
5.29%
8.31%
6.98%
7,103,026.00
0.00
4,076,895.42
0.00
-39.16%
3 Private investment
funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Partnership Name
JatoTech Ventures
Knightsbridge Advisors
Capital Returned
to UTIMCO2
Cash-on-Cash
Return4
Current Value3
IRR5
9,639,607.44
958,287.10
0.00
0.10
-33.20%
171,184,183.00
22,181,919.00
23,834,834.00
217,200,936.00
0.00
79,296.00
78,517.00
157,813.00
257,306,016.40
21,610,246.58
21,610,924.81
300,527,187.79
0.00
0.00
0.00
0.00
17.94%
-6.96%
-24.47%
17.04%
22,833,333.00
22,401,322.00
45,234,655.00
13,342,431.00
25,051,393.33
38,393,824.33
20,036,996.66
0.00
20,036,996.66
0.58
1.12
0.85
5.64%
9.11%
6.26%
78,460,771.51
4,086,774.95
82,547,546.46
55,754,216.40
0.00
55,754,216.40
36,698,144.87
3,406,829.59
40,104,974.46
0.71
0.00
0.68
11.44%
-16.64%
10.92%
Lake Partners
27,336,029.02
41,902,816.60
69,238,845.62
19,067,031.65
38,177,318.65
57,244,350.30
7,605,443.75
18,817,200.12
26,422,643.87
0.70
0.91
0.83
-0.64%
7.74%
4.67%
LFM Capital
1,284,547.11
0.00
-1,121,491.00
0.00
N/M
Lineage Capital
5,125,000.00
0.00
3,031,934.63
0.00
-91.02%
LNK Partners
46,396,182.00
16,380,618.00
0.00
4,499,036.00
3,607,528.00
0.00
49,723,416.92
23,228,888.34
0.00
0.10
0.22
0.00
8.56%
24.23%
0.00%
62,776,800.00
8,106,564.00
72,952,305.26
0.13
13.65%
3 Private investment
funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Partnership Name
Mandala Ag SPV
Mandala Agribusiness Fund
Mandala FF SPV
Mandala Food Fund II
Capital Invested1
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
26,420,917.55
26,138,866.22
18,715,558.41
18,715,558.41
89,990,900.59
0.00
9,489.70
0.00
0.00
9,489.70
26,050,866.41
25,835,817.40
18,715,558.41
18,715,558.41
89,317,800.63
0.00
0.00
0.00
0.00
0.00
-0.89%
-0.72%
0.00%
0.00%
-0.66%
25,828,684.85
43,739,426.27
70,885,124.00
140,453,235.12
45,016,849.31
24,656,112.20
44,727,401.99
114,400,363.50
0.00
1,260,250.95
37,262,768.69
38,523,019.64
1.74
0.56
0.63
0.81
15.97%
-21.66%
3.68%
2.74%
Meadow Partners
75,010,388.91
17,494,705.22
6,257,812.50
39,815,759.76
138,578,666.39
57,070,511.57
890,000.00
0.00
0.00
57,960,511.57
59,989,148.85
27,477,355.26
8,189,255.04
47,151,943.76
142,807,702.91
0.76
0.05
0.00
0.00
0.42
22.59%
24.80%
30.89%
31.39%
24.11%
28,924,388.07
-555,769.07
25,605,851.47
-0.02
-13.96%
15,000,000.00
15,002,334.86
25,681,391.01
10,109,226.16
25,005,700.00
1,439,502.00
35,000,000.00
38,400,000.00
165,638,154.03
45,304,680.22
31,965,815.29
45,121,261.73
5,616,589.51
20,429,300.81
1,288,755.02
33,967,455.58
54,973,624.36
238,667,482.52
0.00
0.00
0.00
135,279.19
1,518,784.13
145,241.90
22,252,528.57
34,906,562.73
58,958,396.52
3.02
2.13
1.76
0.56
0.82
0.90
0.97
1.43
1.44
27.53%
33.13%
11.53%
-10.86%
-2.38%
-0.09%
9.62%
29.83%
21.75%
Mosaic Ventures
6,937,843.13
0.00
5,519,049.99
0.00
-21.99%
3 Private investment
funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Partnership Name
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
87,631,907.00
10,000,000.00
28,471,370.00
126,103,277.00
63,603,517.00
0.00
5,450,732.87
69,054,249.87
26,376,189.06
14,712,082.46
15,973,272.09
57,061,543.61
0.73
0.00
0.19
0.55
1.21%
20.88%
-15.72%
0.00%
45,589,198.57
42,632,443.95
4,607,774.11
92,829,416.63
87,516,333.46
11,278,267.58
0.00
98,794,601.04
20,604,439.96
42,559,317.78
4,099,785.45
67,263,543.19
1.92
0.26
0.00
1.06
27.58%
11.98%
-16.69%
24.39%
53,724,241.13
68,488,390.00
122,212,631.13
63,380,109.64
22,505,759.00
85,885,868.64
10,124,252.18
42,100,394.89
52,224,647.07
1.18
0.33
0.70
10.11%
-2.74%
5.07%
NewMargin Ventures
48,236,907.04
13,117,728.85
14,717,913.90
0.27
-9.35%
Niam AB
37,864,738.48
6,492,448.69
36,240,725.26
0.17
5.51%
Northstar Capital
25,007,518.00
29,925,775.00
4,247,330.30
1.20
6.65%
43,322,932.26
89,184,201.26
20,648,162.68
153,155,296.20
24,277,432.09
7,727,297.77
114,296.31
32,119,026.17
16,564,881.45
70,982,951.08
21,688,788.78
109,236,621.31
0.56
0.09
0.01
0.21
-1.58%
-3.88%
7.09%
-2.71%
Northwood Investors
30,713,099.80
41,270,397.80
21,356,794.00
82,464,588.00
38,632,945.00
14,611,384.00
229,049,208.60
24,738,915.00
27,657,497.00
15,834,166.00
45,039,712.00
3,904,945.00
461,045.00
117,636,280.00
18,755,595.35
28,948,945.15
13,272,106.62
64,531,168.99
40,392,151.93
14,518,054.33
180,418,022.37
0.81
0.67
0.74
0.55
0.10
0.03
0.51
12.69%
10.81%
14.36%
13.89%
9.06%
2.92%
12.21%
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Partnership Name
Capital Invested1
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
50,005,479.46
40,000,000.00
25,000,000.00
25,000,000.00
16,685,196.82
35,000,000.00
31,500,000.00
250,000,000.00
20,000,000.00
10,000,000.00
49,280,188.00
25,000,000.00
5,053,559.00
582,524,423.28
74,555,189.59
65,955,027.82
40,470,071.20
38,205,460.00
50,529,832.90
44,201,559.90
50,615,874.31
251,829,846.56
19,420,858.22
3,962,696.03
39,189,507.00
0.00
0.00
678,935,923.53
750,936.16
131,206.88
813,677.58
1,434,600.22
214,064.32
3,915,468.65
3,162,759.19
0.00
7,505,572.21
7,467,332.71
29,618,964.36
23,912,184.79
4,671,525.10
83,598,292.17
1.49
1.65
1.62
1.53
3.03
1.26
1.61
1.01
0.97
0.40
0.80
0.00
0.00
1.17
11.97%
28.03%
14.15%
8.80%
58.32%
7.53%
16.64%
0.32%
8.19%
3.97%
13.57%
-2.15%
-7.56%
10.79%
22,088,446.00
717,739.00
17,595,429.57
0.03
-21.90%
Parthenon Capital
28,403,376.25
45,405,844.00
891,741.55
1.60
12.29%
91,682,884.48
14,582,319.43
106,265,203.91
20,112,467.82
91,655.77
20,204,123.59
88,489,179.07
11,034,511.88
99,523,690.95
0.22
0.01
0.19
6.22%
-20.92%
4.74%
Pennybacker Capital
Pennybacker III, LP
84,931,821.00
8,711,522.00
81,773,754.31
0.10
7.62%
19,904,267.50
24,500,000.00
44,404,267.50
15,043,848.58
16,621,659.00
31,665,507.58
8,692,717.51
20,383,939.11
29,076,656.62
0.76
0.68
0.71
2.38%
8.26%
5.07%
Pomona Capital
24,796,744.99
35,641,546.00
60,438,290.99
34,154,711.92
34,279,871.00
68,434,582.92
1,804,755.00
12,948,813.80
14,753,568.80
1.38
0.96
1.13
12.45%
5.14%
7.67%
3 Private investment
funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
POEP Co-Invest, LP
Post Oak Energy Partners, LP
Post Oak Energy Partners II, L.P.
136,830,237.60
101,243,714.26
31,355,902.74
269,429,854.60
59,195,802.47
58,046,183.52
0.00
117,241,985.99
139,142,246.05
77,695,385.86
30,274,946.92
247,112,578.83
0.43
0.57
0.00
0.44
24.21%
19.05%
-4.17%
20.82%
23,142,577.93
28,953,862.78
541,783.07
1.25
5.01%
29,881,725.31
49,372,207.24
7,262,274.07
5,976,379.33
92,492,585.95
41,274,752.02
49,505,661.14
11,775,840.26
0.00
102,556,253.42
61,822.08
33,266,730.48
99,700.82
10,223,224.59
43,651,477.97
1.38
1.00
1.62
0.00
1.11
6.01%
9.49%
9.58%
25.63%
8.51%
33,006,518.90
0.00
31,290,840.05
0.00
-5.20%
2,720,073.36
0.00
2,720,073.36
0.00
0.00%
Realterm Everstone
18,000,000.00
36,337.50
14,956,715.08
0.00
-17.02%
40,000,000.00
100,000,000.00
140,000,000.00
18,801,218.00
66,562,391.00
85,363,609.00
31,738,660.61
73,493,123.31
105,231,783.92
0.47
0.67
0.61
2.77%
8.28%
5.73%
50,082,502.09
50,808,823.52
100,891,325.61
13,292,191.38
0.00
13,292,191.38
16,962,792.20
45,080,445.77
62,043,237.97
0.27
0.00
0.13
-17.32%
-8.30%
-13.48%
17,005,449.08
17,005,449.08
34,010,898.16
210,963.89
210,963.89
421,927.78
17,520,255.04
17,511,344.18
35,031,599.22
0.01
0.01
0.01
10.06%
9.93%
10.00%
44,937,471.55
13,084,200.75
22,952,005.87
0.29
-6.74%
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
Sante Ventures
24,438,953.92
11,424,775.57
27,698,394.09
0.47
24.06%
SCF Partners
11,541,715.05
11,536,728.30
22,737,242.65
35,078,338.84
19,932,635.99
33,481,968.20
41,993,672.39
17,282,339.63
0.00
35,957,844.65
30,714,905.07
55,965,515.39
110,644,257.64
51,996,589.02
70,384,846.53
24,617,605.60
0.00
0.00
0.00
0.00
0.00
0.00
11,043,263.26
10,034,207.74
31,700,466.54
10,152,750.23
0.00
3.12
2.66
2.46
3.15
2.61
2.10
0.59
0.00
0.00
33.71%
15.91%
14.65%
25.55%
33.92%
26.89%
9.43%
-23.28%
0.00%
193,584,641.05
380,281,563.90
62,930,687.77
1.96
24.04%
49,030,185.60
34,494,407.11
83,524,592.71
70,826,681.60
22,440,974.15
93,267,655.75
30,857.00
20,531,742.22
20,562,599.22
1.44
0.65
1.12
10.27%
34.23%
12.13%
Shorenstein Properties
40,395,923.00
51,798,979.00
7,627,924.53
1.28
10.35%
48,006,130.00
943,258.03
16,231,241.46
0.02
-17.26%
Sofinnova Ventures
20,000,000.00
34,400,000.00
54,400,000.00
25,412,872.34
31,818,466.18
57,231,338.52
9,483,769.87
20,611,791.40
30,095,561.27
1.27
0.92
1.05
16.64%
28.54%
20.13%
24,895,000.00
88,812,043.09
10,538,021.16
3.57
52.42%
65,131,322.95
5,401,957.07
33,559,464.11
0.08
-18.48%
TDR Capital
66,466,338.77
35,846,822.78
41,318,346.16
0.54
3.14%
3 Private investment
funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Partnership Name
Teakwood Capital
TCV V, L.P.
TCV VI, L.P.
TCV VII, L.P.
Techstars
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
4,000,000.00
1,000,000.00
5,000,000.00
0.00
0.00
0.00
3,834,752.00
-1,594,773.00
2,239,979.00
0.00
0.00
0.00
-4.37%
N/M
N/M
29,745,000.00
34,835,500.00
49,080,000.00
113,660,500.00
42,106,130.48
47,956,852.05
57,384,282.29
147,447,264.82
13,123,531.70
9,171,180.32
47,523,589.65
69,818,301.67
1.42
1.38
1.17
1.30
11.36%
13.92%
21.67%
15.04%
24,862,500.00
111,126.20
24,077,865.85
0.00
-3.23%
32,753,493.57
31,961,852.39
3,219,039.92
3,219,039.92
71,153,425.80
0.00
0.00
0.00
0.00
0.00
31,003,114.26
31,079,131.81
3,219,039.92
3,219,039.92
68,520,325.91
0.00
0.00
0.00
0.00
0.00
-4.87%
-2.50%
0.00%
0.00%
-3.70%
Tenaska
54,081,774.00
46,433,244.00
2,896,896.71
0.86
-2.26%
21,955,069.00
78,704,136.00
94,990,572.00
52,575,115.00
248,224,892.00
39,626,463.40
68,718,919.00
71,395,763.00
52,155,233.00
231,896,378.40
3,623,151.70
36,719,416.52
64,440,506.09
31,403,593.86
136,186,668.17
1.80
0.87
0.75
0.99
0.93
15.69%
4.97%
10.79%
11.88%
9.13%
8,997,176.96
6,338,483.57
23,490,011.00
38,825,671.53
22,161,318.88
3,943,453.17
46,806,111.27
72,910,883.32
0.00
0.00
571,351.86
571,351.86
2.46
0.62
1.99
1.88
21.20%
-10.65%
19.60%
15.90%
TLV Partners
2,410,285.00
0.00
1,744,839.06
0.00
-27.61%
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
5,000,000.00
9,174,274.64
14,174,274.64
287,806.67
1,334,930.74
1,622,737.41
5,945,020.00
10,401,232.96
16,346,252.96
0.06
0.15
0.11
31.62%
27.53%
31.14%
52,722,845.92
88,422,976.12
10,733,268.14
1.68
18.76%
Trophy Property
54,035,194.00
17,184,791.00
18,175,560.73
0.32
-5.77%
True Ventures
32,660,005.36
25,600,000.00
24,400,000.00
2,000,000.00
84,660,005.36
1,108,895.84
3,095,322.56
0.00
0.00
4,204,218.40
36,744,342.37
27,665,383.14
25,516,519.60
2,000,000.00
91,926,245.11
0.03
0.12
0.00
0.00
0.05
5.08%
19.81%
6.13%
0.00%
7.71%
25,860,069.38
0.00
20,857,149.77
0.00
-7.22%
22,209.93
25,854,151.18
25,876,361.11
0.00
3,397.50
3,397.50
3,939.02
23,174,770.13
23,178,709.15
0.00
0.00
0.00
-79.83%
-8.29%
-8.34%
22,250,000.00
22,750,000.00
16,125,000.00
21,450,000.00
8,868,750.00
5,981,250.00
0.00
301,051,685.61
851,917.00
41,601,427.74
2,909,419.00
0.00
0.00
0.00
8,252,202.98
64,670,288.69
11,883,798.36
36,636,794.34
8,106,068.03
5,521,357.74
0.00
13.53
0.04
2.58
0.14
0.00
0.00
0.00
66.53%
21.49%
63.03%
25.19%
-8.72%
-5.03%
0.00%
97,425,000.00
346,414,449.35
135,070,510.14
3.56
59.82%
15,872,221.00
21,741,958.00
37,614,179.00
0.00
0.00
0.00
8,419,619.33
13,544,280.81
21,963,900.14
0.00
0.00
0.00
-20.98%
-13.58%
-16.43%
University Ventures
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Partnership Name
Upfront Ventures
Upfront V, L.P.
Varde Partners
Capital Invested1
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
12,607,135.00
63,313.00
11,568,445.75
0.01
-14.42%
60,000,000.00
200,000,000.00
100,000,000.00
360,000,000.00
70,645,103.53
342,970,710.00
49,727,100.00
463,342,913.53
8,378,196.94
62,350,740.34
117,273,751.72
188,002,689.00
1.18
1.71
0.50
1.29
4.86%
14.30%
11.36%
11.92%
Viburnum Equity 3
12,953,776.30
-250,731.48
8,528,799.87
-0.02
-29.59%
27,548,671.95
517,317.00
18,120,635.94
0.02
-17.23%
Wand Partners
40,377,661.00
10,007,706.10
50,385,367.10
31,677,491.86
11,068,791.00
42,746,282.86
5,835,067.05
0.00
5,835,067.05
0.78
1.11
0.85
-0.82%
2.62%
-0.47%
30,227,138.75
50,017,142.36
74,879,017.56
155,123,298.67
60,105,038.69
80,041,207.10
67,524,078.97
207,670,324.76
7,852,747.50
7,355,632.35
38,423,470.63
53,631,850.48
1.99
1.60
0.90
1.34
14.56%
9.99%
7.40%
10.54%
30,252,273.32
1,928,369.90
28,126,597.34
0.06
-0.38%
14,794,629.95
96,274,787.00
54,645,880.00
165,715,296.95
24,978,785.04
123,829,572.00
4,170,641.00
152,978,998.04
4,819,690.84
45,547,358.01
56,295,443.10
106,662,491.95
1.69
1.29
0.08
0.92
28.03%
26.32%
14.61%
25.72%
3 Private investment
funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The
Capital Returned
to UTIMCO2
Current Value3
Cash-on-Cash
Return4
IRR5
Partnership Name
Wingate Partners
9,634,328.36
12,622,734.59
16,983,865.62
48,237,921.68
61,780,434.00
12,533,721.00
161,793,005.25
58,575,959.44
25,210,932.52
55,648,732.72
29,713,225.29
4,741.00
0.00
169,153,590.97
0.00
0.00
0.00
64,073,714.37
35,619,788.06
9,998,921.18
109,692,423.61
6.08
2.00
3.28
0.62
0.00
0.00
1.05
30.34%
23.58%
23.54%
11.38%
-27.18%
-11.48%
29.12%
The Woodlands
5,350,000.00
6,008,852.50
11,358,852.50
8,603,862.28
3,090,493.77
11,694,356.05
0.00
388,625.43
388,625.43
1.61
0.51
1.03
7.21%
-6.01%
1.17%
3 Private investment funds are fair valued by management. The fair values of these investments are estimated by management using the investment's capital account balance
at the closest available reporting date, as communicated by the investment manager, adjusted for contributions and withdrawals subsequent to the latest available reporting
date as well as consideration of any other information, which has been provided by the investment manager or other source.
4Cash-on-Cash Return is
5 IRR,
or Internal Rate of Return is an annual rate of return, since inception, on a partnership investment calculated by a complex mathematical formula which considers the
timing and size of irregular flows of capital invested and returned to UTIMCO and the value of the remaining investments. IRRs are based on capital invested and returned
to UTIMCO through May 31, 2016 and the current value of remaining investments as of March 31, 2016. IRRs for periods of less than one year are nominalized,
not annualized.
6The