| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT / TAX PREPARATION FEE | 6,200 | 3,100 | 3,100 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE TOTAL RETURN FUND | 163,688 | 155,227 |
| RIVERPARK SHORT TERM FUND | 161,428 | 157,372 |
| STONE RIDGE ALT LENDING | 389,106 | 388,176 |
| VOYA SECURITIZED CREDIT | 141,718 | 140,756 |
| ROBINSON TAX ADVANTAGED | 120,585 | 111,418 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STONE RIDGE ALL ASSETS VARIANCE RISK | 379,088 | 335,023 |
| STONE RIDGE REINSURANCE RISK PREM FUND | 134,225 | 111,906 |
| GLENMEDE SECURED OPTIONS | 142,660 | 126,472 |
| ELEMENTS EMERGING MARKETS PORTFOLIO | 139,566 | 124,744 |
| ELEMENTS INTERNATIONAL PORTFOLIO | 305,675 | 277,228 |
| ELEMENTS INTERNATIONAL SMALL CAP PORTFOLIO | 109,503 | 96,205 |
| ELEMENTS US PORTFOLIO | 753,526 | 793,233 |
| ELEMENTS US SMALL CAP PORTFOLIO | 118,528 | 112,820 |
| GOLDMAN SACHAS MLP ENERGY INFRASTRUCTURE | 159,886 | 130,670 |
| DOUBLELINE STRATEGIC | 141,244 | 127,103 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MAKENA CAPITAL SPLITTER X, L.P. | FMV | 1,384,463 | 1,595,901 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 85 | 0 | 85 | |
| MAKENA CAPITAL SPLITTER X, L.P. K-1 | 480 | 480 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEE | 26,885 | 26,885 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 807 | 807 | 0 | |
| EXCISE TAX | 5,038 | 0 | 0 |