| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MOSS ADAMS LLP | 16,300 | 0 | 16,300 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 390,400 SHS NVIDIA CORP | 2,609,703 | 114,820,544 |
| 39,800 SHS TPG RE FINANCE TR | 503,522 | 490,336 |
| 14,500 SHS BLACKSTONE SECURED LENDING FD | 497,322 | 493,000 |
| 28,302 SHS ANGEL OAK MORTGAGE | 473,692 | 463,587 |
| 15,900 SHS BLACKSTONE MORTGAGE TRUST | 498,298 | 486,858 |
| 23,200 SHS KKR REAL ESTATE FINANCE | 496,593 | 483,256 |
| 20,200 SHS STARWOOD PROPERTY TR INC | 498,954 | 490,860 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MAKENA CAPITAL ASSOCIATES (U.S.), L.P. | FMV | 7,734,663 | 7,734,663 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 85 | 0 | 85 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 150 | 0 | 150 | |
| AGENCY FEES | 489 | 0 | 489 | |
| SECTION 592E DEDUCTIONS FROM K-1 | 25,442 | 4,767 | 0 | |
| OTHER DEDUCTIONS FROM K-1 | 403 | 403 | 0 | |
| PORTFOLIO DEDUCTIONS FROM K-1 | 94,523 | 94,523 | 0 | |
| INVESTMENT INTEREST EXPENSE FROM K-1 | 14,236 | 13,410 | 0 | |
| NON-DEDUCTIBLE EXPENSES FROM K-1 | 364 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CANCELLATION OF DEBT | 2,117 | 2,117 | 2,117 |
| ROYALTY INCOME | 2,566 | 2,566 | 2,566 |
| NON-PASSIVE INCOME FROM K-1 | 57,523 | 22,834 | 57,523 |
| CALIFORNIA TAX REFUND | 3,800 | 3,800 | |
| OTHER TAX REFUND | 8,500 | 0 | 8,500 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION ON INVESTMENTS (FROM K-1) | 740,937 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 3,578 | 3,432 | 0 | |
| FEDERAL TAXES | 8,500 | 0 | 0 | |
| CALIFORNIA TAXES | 2,600 | 0 | 10 | |
| DELAWARE TAXES | 236 | 0 | 0 |