| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES CORE S&P 500 ETF | 725,868 | 1,157,934 |
| VIRTUS KAR SMALL CAP GROWTH FUND I | 158,723 | 196,097 |
| VIRTUS NFJ MID CAP VALUE INSTL | 124,728 | 137,329 |
| WASATCH SMALL CAP VALUE FUND CL INST | 207,784 | 254,833 |
| GMO QUALITY FUND INSTL | 397,574 | 595,510 |
| BROWN CAPITAL MGMT INTL SM CO CL INST | 94,381 | 121,599 |
| DOUBLELINE TOTAL RETURN BOND FUND CL I | 1,148,902 | 1,010,523 |
| JOHN HANCOCK SEAPORT FUND CL I | 437,043 | 450,852 |
| MFS GLOBAL ALTERNATIVE STRAT I | 190,036 | 187,359 |
| PEAR TREE POLARIS FGN VAL SM CAP INSTL | 99,544 | 121,356 |
| THORNBURG INTERNATIONAL EQUITY FUND | 256,071 | 276,525 |
| VIRTUS KAR LONG/SHORT EQUITY FUND CL I | 274,037 | 289,614 |
| VIVALDI MERGER ARBITRAGE FUND CL I | 871,940 | 857,551 |
| ISHARES CORE US AGGREGATE BOND FUND | 537,233 | 521,128 |
| ISHARES TR BARCLAYS 7 10 YR | 559,806 | 498,121 |
| RBC IMPACT BOND FUND CLASS I | 1,511,339 | 1,457,200 |
| ISHARES MSCI ACWI EX U.S. ETF | 569,328 | 677,767 |
| COLUMBIA STRATEGIC INCOME FUND CL I2 | 238,821 | 241,299 |
| ARTISAN INTL VALUE FUND ADVISOR | 312,406 | 320,514 |
| BERNSTEIN INTERMEDIATE DURATION PORTFOLIO | 547,106 | 460,425 |
| MFS GLOBAL ALTERNATIVE STRAT R6 | 374,953 | 430,832 |
| POWERSHARES S&P 500 TOP 50 PORTFOLIO | 193,252 | 211,131 |
| MFS CORE EQUITY FUND CL R6 | 244,497 | 380,150 |
| 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 | 15,593 | 31,812 |
| WHI REAL ESTATE PARTNERS IV, LP PF | AT COST | 116,298 | 55,319 |
| WHI MORULA FUND II, L.P. | AT COST | 149,685 | 55,592 |
| WHI PRIVATE EQUITY MANAGERS FUND IV, L.P. | AT COST | 123,166 | 100,144 |
| WHI NFP FUND, LLC | AT COST | 736,252 | 532,370 |
| WHI PRIVATE EQUITY MANAGERS FUND III, L.P. | AT COST | 11,320 | 10,689 |
| SIH DEBT OPPORTUNITIES FUND II LP | AT COST | 215,798 | 189,411 |
| WHIREP IV MGMT PARTNERS LLC | AT COST | 51,579 | 54,567 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES FROM PASSTHROUGHS | 20,599 | 20,599 | 0 | |
| FILING FEES | 170 | 0 | 170 | |
| NON-DEDUCTIBLE EXPENSES | 3,013 | 0 | 0 | |
| BANK FEES | 200 | 200 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM PASSTHROUGH | 11,055 | 11,055 | 11,055 |
| UBI INCOME FROM PASSTHROUGH | -959 | -959 |
| Description | Amount |
|---|---|
| OTHER INCERASE | 12,862 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ANCILLARY FEES PAYABLE | 31,314 | 31,806 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FINANCIAL SERVICE FEE | 81,200 | 81,200 | 0 | |
| INVESTMENT ADVISORY FEES | 45,807 | 45,807 | 0 | |
| MANAGEMENT FEE | 1,240 | 1,240 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 2,542 | 2,542 | 0 | |
| STATE TAXES | 26 | 0 | 0 | |
| FEDERAL TAXES | 10,000 | 0 | 0 |