| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 63,076 | 3,885 | 15,310 | 51,651 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON BOND FUND | 739,200 | 739,200 |
| BNY MELLON INTERMEDIATE BOND FUND | 524,882 | 524,882 |
| DOUBLELINE TOTAL RETURN BOND FUND-I | 338,109 | 338,109 |
| TCW EMERGING MARKETS INCOME FUND-I | 90,804 | 90,804 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARISTOTLE FLOATING RATE INCOME FUND | 168,300 | 168,300 |
| DFA INTERNATIONAL SUSTAINABILITY (DFSPX) | 142,030 | 142,030 |
| FIDELITY INTERNATIONAL SMALL CAP (FIQIX) FUND | 69,251 | 69,251 |
| FULLER & THALER BEHAVIORAL SMALL CAP( FTHFX ) | 437,928 | 437,928 |
| G Q G PARTNERS EMERGING MARKETS (GQGIX) EQUITY FUND | 148,518 | 148,518 |
| HOTCHKIS AND WILEY HIGH YIELD FUND | 61,312 | 61,312 |
| ISHARES CORE MSCI EAFE ETF (IEFA) | 334,163 | 334,163 |
| ISHARES CORE MSCI EMERGING MARKETS EX (EMXC) CHINA ETF | 146,837 | 146,837 |
| ISHARES MSCI EAFE SMALL CAP INDEX ( SCZ ) FUND | 55,710 | 55,710 |
| ISHARES S&P 500 INDEX FUND (IVV) | 2,548,156 | 2,548,156 |
| ISHARES TR ( IJH ) S & P MIDCAP 400 INDEX FD | 828,679 | 828,679 |
| ISHARES TR S & P SMALLCAP 600 ( IJR ) | 90,389 | 90,389 |
| 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 | 29,985,643 | 13,148,146 | 16,837,497 | 104,713,900 |
| LEASEHOLD IMPROVEMENTS | 1,874,746 | 1,625,973 | 248,773 | 0 |
| EQUIPMENT | 74,270 | 72,786 | 1,484 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALLSPRING GLOBAL LONG/SHORT EQUITY-Y | FMV | 41,850 | 41,850 |
| FUGIO PRIVATE EQUITY FUND VI LP | FMV | 33,673 | 33,673 |
| FUGIO PRIVATE EQUITY FUND VII LP | FMV | 354,192 | 354,192 |
| GATEWAY FUND | FMV | 59,417 | 59,417 |
| GOLDMAN SACHS ABSOLUTE RETURN TRACKER FUND - I | FMV | 241,308 | 241,308 |
| MAKENA ENDOWMENT PORTFOLIO | FMV | 14,056,120 | 14,056,120 |
| NEUBERGER BERMAN LONG SHORT FUND | FMV | 126,103 | 126,103 |
| VANGUARD GLOBAL EX-U.S. REAL ESTATE ETF | FMV | 81,986 | 81,986 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 5,060,297 | 0 | 5,060,297 | 5,060,297 |
| LAND IMPROVEMENTS | 886,499 | 93,977 | 792,522 | 792,522 |
| BUILDINGS | 13,340,184 | 8,624,519 | 4,715,665 | 4,715,665 |
| LEASEHOLD IMPROVEMENTS | 3,204,739 | 1,910,886 | 1,293,853 | 1,293,853 |
| FURNITURE & FIXTURES | 1,895,797 | 1,410,671 | 485,126 | 485,126 |
| EQUIPMENT | 39,763 | 39,763 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 36,242 | 15,319 | 15,319 | 20,923 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RENTAL LEASE COMMISSIONS | 83,424 | 255,443 | 255,443 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 93,632 | 0 | 472 | 94,344 |
| BANK FEES | 13,779 | 0 | 0 | 13,779 |
| EXHIBITION | 525,297 | 0 | 36 | 713,259 |
| INSURANCE | 119,769 | 30,669 | 30,669 | 119,745 |
| MISCELLANEOUS | 107,013 | 1,646 | 1,646 | 110 |
| OFFICE EXPENSE | 136,557 | 7,200 | 9,267 | 238,139 |
| OUTSIDE SERVICES | 207,356 | 16,767 | 16,767 | 24,178 |
| REPAIRS & MAINTENANCE | 411,277 | 69,532 | 69,532 | 309,504 |
| STAFFING & RECRUITING | 23,847 | 0 | 22 | 9,089 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM K-1S | 214,461 | 262,059 | |
| MEMBERSHIPS | 85,848 | 85,848 | |
| EDUCATION | 42,631 | 42,631 | |
| MISCELLANEOUS INCOME | 5,502 | 5,502 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 944,388 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE DEPOSITS | 460,829 | 213,814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 387,151 | 0 | 1,830 | 360,240 |
| INVESTMENT MANAGEMENT FEES | 65,269 | 65,269 | 65,269 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 313,923 | 9,786 | 16,157 | 326,066 |
| REAL PROPERTY TAXES | 9,570 | 1,907 | 1,907 | 9,570 |
| FROM SCHEDULE K-1 - FOREIGN TAXES | 0 | 4,266 | 0 | 0 |
| B&O TAXES | 4,605 | 0 | 0 | 4,605 |