| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 95,100 | 2,500 | 9,500 | 85,600 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF FIXED ASSETS | PURCHASED | 335,512 | COST | 0 | -115,727 | 219,785 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON CORPORATE BOND FUND | 261,415 | 261,415 |
| BNY MELLON INTERMEDIATE BOND FUND | 361,315 | 361,315 |
| BNY MELLON BOND FUND | 782,104 | 782,104 |
| BNY MELLON HIGH YIELD FUND - CLASS I | 118,427 | 118,427 |
| BNY MELLON FLOATING RATE INCOME FUND -CLASS Y | 115,422 | 115,422 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC. ( ABBV ) | 32,145 | 32,145 |
| ADOBE SYSTEMS INC (ADBE) | 29,007 | 29,007 |
| ADVANCED MICRO DEVICES INC ( AMD ) | 35,767 | 35,767 |
| AIR PRODUCTS & CHEMICALS INC ( APD ) | 28,415 | 28,415 |
| ALPHABET, INC. ( GOOGL ) | 47,321 | 47,321 |
| AMAZON.COM INC ( AMZN ) | 52,111 | 52,111 |
| AMERICAN INTERNATIONAL GROUP INC ( AIG ) | 44,675 | 44,675 |
| AMERICAN TOWER CORPORATION ( AMT ) | 21,548 | 21,548 |
| APPLE INC ( AAPL ) | 78,287 | 78,287 |
| BOSTON SCIENTIFIC CORPORATION ( BSX ) | 30,198 | 30,198 |
| BRISTOL-MYERS SQUIBB COMPANY ( BMY ) | 31,635 | 31,635 |
| CME GROUP INC ( CME ) | 26,579 | 26,579 |
| CHEVRON CORPORATION ( CVX ) | 21,366 | 21,366 |
| COCA - COLA CO ( KO ) | 20,839 | 20,839 |
| COMCAST CORP CL A ( CMCSA ) | 33,536 | 33,536 |
| DEERE & CO ( DE ) | 42,241 | 42,241 |
| FACEBOOK INC. ( FB ) | 52,174 | 52,174 |
| HONEYWELL INTL INC ( HON ) | 35,096 | 35,096 |
| LAM RESH CORP ( LRCX ) | 47,227 | 47,227 |
| LAS VEGAS SANDS CORP ( LVS ) | 32,780 | 32,780 |
| MICROSOFT CORPORATION ( MSFT ) | 60,276 | 60,276 |
| NEXTERA ENERGY INC ( NEE ) | 12,344 | 12,344 |
| NIKE INC CLASS B STOCK ( NKE ) | 25,464 | 25,464 |
| NVIDIA CORP ( NVDA ) | 42,298 | 42,298 |
| OTIS WORLDWIDE CORPORATION ( OTIS ) | 29,655 | 29,655 |
| PHILIP MORRIS INTERNATIONAL INC ( PM ) | 24,837 | 24,837 |
| THE PROCTER & GAMBLE COMPANY ( PG ) | 21,706 | 21,706 |
| TRUIST FINL CORP ( TFC ) | 32,401 | 32,401 |
| UNITEDHEALTH GROUP INC ( UNH ) | 30,860 | 30,860 |
| VISA INC-CLASS A SHRS ( V ) | 40,684 | 40,684 |
| BNY MELLON INSTITUTIONAL S&P 500 ( DSPIX ) STOCK INDEX FUND - CLASS I | 595,431 | 595,431 |
| BNY MELLON MIDCAP INDEX FUND, INC. ( DMIDX ) - CLASS I | 301,750 | 301,750 |
| ISHARES TR S & P SMALLCAP 600 ( IJR ) | 203,099 | 203,099 |
| BNY MELLON INTERNATIONAL EQUITY ( MLIMX ) INCOME FUND | 91,967 | 91,967 |
| BNY MELLON INTERNATIONAL FUND ( MPITX ) | 178,898 | 178,898 |
| BNY MELLON INTERNATIONAL STOCK FUND ( DISYX ) - CLASS Y | 245,299 | 245,299 |
| BNY MELLON INTERNATIONAL EQUITY FUND( NIEYX ) - CLASS Y | 82,327 | 82,327 |
| ISHARES MSCI EAFE SMALL CAP INDEX ( SCZ ) FUND | 147,841 | 147,841 |
| DFA EMERGING MARKETS CORE EQUITY ( DFCEX ) FUNDS | 201,009 | 201,009 |
| VIRTUS EMERGING MARKETS ( HIEMX ) OPPORTUNITIES FUND | 196,291 | 196,291 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 6,609,625 | 0 | 6,609,625 | 0 |
| LAND IMPROVEMENTS | 84,408 | 84,408 | 0 | 0 |
| BUILDINGS | 29,614,615 | 10,783,646 | 18,830,969 | 85,437,900 |
| LEASEHOLD IMPROVEMENTS | 1,812,546 | 1,521,016 | 291,530 | 0 |
| EQUIPMENT | 74,270 | 63,474 | 10,796 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FUGIO PRIVATE EQUITY FUND VII LP | FMV | 696,705 | 696,705 |
| FUGIO VC FUND IV LP | FMV | 10,728 | 10,728 |
| FUGIO PRIVATE EQUITY FUND VI LP | FMV | 349,628 | 349,628 |
| MAKENA ENDOWMENT PORTFOLIO | FMV | 13,410,746 | 13,410,746 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 5,064,942 | 0 | 5,064,942 | 5,064,942 |
| LAND IMPROVEMENTS | 886,519 | 86,206 | 800,313 | 800,313 |
| BUILDINGS | 13,340,184 | 7,713,530 | 5,626,654 | 5,626,654 |
| LEASEHOLD IMPROVEMENTS | 2,272,766 | 1,379,727 | 893,039 | 893,039 |
| FURNITURE & FIXTURES | 1,360,693 | 1,290,499 | 70,194 | 70,194 |
| EQUIPMENT | 91,501 | 39,763 | 51,738 | 51,738 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 252,580 | 187,994 | 187,994 | 64,586 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RENTAL LEASE COMMISSIONS | 284,034 | 224,971 | 224,971 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 44,072 | 0 | 260 | 43,990 |
| OFFICE EXPENSE | 87,647 | 0 | 1,229 | 148,297 |
| BANK FEES | 10,400 | 0 | 0 | 10,486 |
| REPAIRS & MAINTENANCE | 158,860 | 0 | 0 | 150,318 |
| INSURANCE | 150,726 | 0 | 0 | 150,726 |
| MISCELLANEOUS | 69,064 | 5,709 | 5,709 | 36,129 |
| EXHIBITION | 125,240 | 0 | 0 | 160,996 |
| OUTSIDE SERVICES | 150,058 | 0 | 0 | 98,679 |
| STAFFING & RECRUITING | 27,264 | 0 | 42 | 64,373 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM K-1S | 10,418 | -22,947 | |
| MEMBERSHIPS | 54,640 | 54,640 | |
| EDUCATION | 7,686 | 7,686 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 2,636,562 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE DEPOSITS | 438,056 | 492,794 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 148,043 | 1,801 | 3,148 | 144,895 |
| INVESTMENT MANAGEMENT FEES | 115,203 | 115,203 | 115,203 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 220,281 | 10,137 | 10,137 | 289,288 |
| B&O TAXES | 374 | 0 | 0 | 374 |
| REAL PROPERTY TAXES | 8,242 | 1,571 | 1,571 | 6,671 |
| FROM SCHEDULE K-1 - FOREIGN TAXES | 0 | 2,721 | 0 | 0 |