| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX ADVISORY FEES | 11,507 | 5,754 | 5,753 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE S&P 500 ETF | 391,305 | 651,965 |
| MFS CORE EQUITY FUND CL I | 294,373 | 397,961 |
| NUANCE MID CAP VALUE FUND CL INSTITUTIONAL | 178,504 | 183,548 |
| VIRTUS KAR SMALL CAP GROWTH FUND I | 190,681 | 231,630 |
| VIRTUS NFJ MID CAP VALUE INSTL | 410,055 | 420,968 |
| WASATCH SMALL CAP VALUE FUND CL INST | 229,922 | 302,104 |
| GMO QUALITY FUND INSTL | 334,270 | 474,154 |
| BROWN CAPITAL MGMT INTL SM CO CL INST | 147,350 | 173,818 |
| DOUBLELINE TOTAL RETURN BOND FUND CL I | 1,001,922 | 881,645 |
| HARTFORD SCHRODERS EMG MKTS EQUITY FD CL I | 132,962 | 108,352 |
| JOHN HANCOCK EMERGING MRKTS EQ I | 117,454 | 83,986 |
| JOHN HANCOCK SEAPORT FUND CL I | 408,418 | 411,786 |
| MFS GLOBAL ALTERNATIVE STRAT I | 535,859 | 568,189 |
| MORGAN STANLEY INST FUND INTL ADVT PORT | 120,349 | 132,482 |
| PEAR TREE POLARIS FGN VAL SM CAP INSTL | 240,870 | 292,669 |
| THORNBURG INTERNATIONAL EQUITY FUND | 188,561 | 203,851 |
| VIRTUS KAR LONG/SHORT EQUITY FUND CL I | 254,412 | 271,538 |
| VIVALDI MERGER ARBITRAGE FUND CL I | 733,798 | 729,705 |
| DOUBLELINE FLEXIBLE INCOME CL I | 1,465 | 0 |
| ISHARES CORE US AGGREGATE BOND FUND | 644,065 | 613,564 |
| ISHARES TR BARCLAYS 7 10 YR | 361,462 | 321,557 |
| RBC IMPACT BOND FUND CLASS I | 1,279,896 | 1,256,380 |
| ISHARES MSCI ACWI EX U.S. ETF | 442,012 | 544,852 |
| COLUMBIA STRATEGIC INCOME FUND CL I2 | 316,611 | 323,482 |
| ARTISAN INTL VALUE FUND ADVISOR | 180,793 | 188,084 |
| BERNSTEIN INTERMEDIATE DURATION PORTFOLIO | 528,820 | 455,932 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| WHI PRIVATE EQUITY MANAGERS FUND II, L.P. | AT COST | 15,529 | 34,193 |
| WHI REAL ESTATE PARTNERS IV, LP PF | AT COST | 112,524 | 69,633 |
| WHI MORULA FUND II, L.P. | AT COST | 149,685 | 55,592 |
| WHI PRIVATE EQUITY MANAGERS FUND IV, L.P. | AT COST | 119,448 | 106,538 |
| WHI NFP FUND, LLC | AT COST | 1,132,256 | 967,101 |
| WHI PRIVATE EQUITY MANAGERS FUND III, L.P. | AT COST | 13,119 | 10,844 |
| SIH DEBT OPPORTUNITIES FUND II LP | AT COST | 230,077 | 196,659 |
| WHIREP IV MGMT PARTNERS LLC | AT COST | 53,382 | 54,567 |
| Description | Amount |
|---|---|
| OTHER DECREASE | 1,928 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES FROM PASSTHROUGHS | 32,041 | 32,041 | 0 | |
| FILING FEES | 255 | 0 | 255 | |
| NON-DEDUCTIBLE EXPENSES | 8,671 | 0 | 0 | |
| BANK FEES | 319 | 319 | 0 | |
| EVENT EXPENSES | 640 | 0 | 640 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NONTAXABLE INCOME | 5 | 0 | 5 |
| OTHER INCOME FROM PASSTHROUGH | 377,020 | 377,020 | 377,020 |
| UBI INCOME FROM PASSTHROUGH | -3,872 | -3,872 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ANCILLARY FEES PAYABLE | 29,865 | 31,314 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL SERVICE FEE | 81,200 | 81,200 | 0 | |
| INVESTMENT ADVISORY FEES | 42,005 | 42,005 | 0 | |
| MANAGEMENT FEE | 1,140 | 1,140 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,107 | 4,107 | 0 | |
| STATE TAXES | 5,072 | 0 | 0 | |
| FEDERAL TAXES | 20,000 | 0 | 0 |