| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT / TAX PREPARATION FEE | 7,500 | 3,750 | 3,750 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DOUBLELINE TOTAL RETURN FUND | 129,613 | 125,184 |
| RIVERPARK SHORT TERM HIGH YIELD FUND | 150,690 | 148,679 |
| VOYA SECURITIZED CREDIT | 125,110 | 126,446 |
| CROSSINGBRIDGE LOW DUR HIGH YIELD INTEREST | 156 | 155 |
| SHERMAN CAPITAL SHORT | 103,567 | 103,640 |
| CLIFFWATER CORPORATE LEN | 250,987 | 254,611 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD DEVELOPED MARKETS INDEX | 158,855 | 229,797 |
| VANGUARD EMERGING MARKETS STOCK INDEX | 76,127 | 103,723 |
| VANGUARD FTSE | 73,854 | 115,913 |
| VANGUARD SMALL CAP INDEX | 131,242 | 240,622 |
| VANGUARD 500 INDEX | 1,060,574 | 1,769,753 |
| VARIANT ALTERNATIVE INC | 224,151 | 241,609 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MAKENA CAPITAL SPLITTER X LP | FMV | 1,708,767 | 2,335,110 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAKENA CAPITAL SPLITTER X, L.P. K-1 | 10,117 | 10,117 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEE | 28,167 | 28,167 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 951 | 951 | 0 | |
| EXCISE TAX | 435 | 0 | 0 |