| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,363 | 3,504 | 19,859 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2024 AMERN EXPRESS | 1,020,420 | 982,720 |
| BANK AMER CORP | 1,012,021 | 996,109 |
| FLORIDA PWR & LT CO | 1,011,720 | 990,616 |
| GILEAD SCIENCES INC | 1,013,339 | 995,219 |
| ORACLE CORP | 1,023,803 | 988,271 |
| 2025 APPLE INC | 1,030,064 | 975,324 |
| BANK NEW YORK INC MEDIUM TERM | 1,032,966 | 978,229 |
| DEERE JOHN CAP CORP MEDIUM TERM | 999,130 | 983,262 |
| EXXON MOBIL CORP | 1,032,481 | 979,473 |
| PEPSICO INC | 1,029,664 | 974,008 |
| SCHWAB CHARLES CORP | 1,032,862 | 974,578 |
| STARBUCKS CORP | 1,034,110 | 981,836 |
| 2026 DISNEY WALT CO | 1,049,766 | 967,312 |
| JPMORGAN CHASE & CO | 1,046,070 | 965,271 |
| PFIZER INC | 981,490 | 958,862 |
| PRINCIPAL FINL GROUP INC | 1,047,564 | 952,634 |
| UNITEDHEALTH GROUP INC | 1,048,568 | 971,176 |
| WELLS FARGO & CO | 1,041,942 | 958,233 |
| 2024 SHELL INTL FIN | 974,110 | 974,110 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFO FIDELITY 500 INDEX | 90,658,647 | 94,782,600 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MAKENA CAPITAL SPLITTER X, LP | AT COST | 77,347,565 | 72,017,921 |
| MAKENA CAPITAL BLOCKER Y (CAYMAN), LP | AT COST | 23,058,459 | 23,038,978 |
| PHASE CHANGE SOFTWARE | AT COST | 2,540,420 | 2,540,420 |
| 677 FINANCIAL GROUP | AT COST | 2,000,000 | 2,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,515 | 1,727 | 9,788 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS IN TRANSIT | 0 | 4,957,828 | 4,957,828 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 12,332 | 0 | 12,332 | |
| SUPPLIES & MATERIALS | 20 | 0 | 20 | |
| OTHER EXPENSES | 7,941 | 0 | 7,941 | |
| CREDIT CARD FEES | 290 | 0 | 290 | |
| ENTERTAINMENT MEALS | 4,876 | 0 | 4,876 | |
| DUES AND SUBSCRIPTIONS | 4,849 | 0 | 4,849 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 538,740 | 31,706 | 538,740 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 2,275 | 2,333 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 50,202 | 50,202 | 0 | |
| OTHER PROFESSIONAL FEES | 10,960 | 0 | 10,960 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 135,000 | 0 | 0 | |
| STATE TAX | 774 | 0 | 0 | |
| OTHER TAXES | 17,400 | 0 | 0 |