| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MOSS ADAMS LLP | 57,620 | 8,629 | 48,991 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WELLS FARGO & CO MEDIUM TERM NOTE | 500,000 | 495,790 |
| GENERAL MOTORS FINI CO MEDIUM TERM NOTE | 500,000 | 496,940 |
| VERIZON COMMUNICATIONS MEDIUM TERM NOTE | 500,000 | 481,980 |
| DOW CHEMICAL CO/THE MEDIUM TERM NOTE | 500,000 | 471,240 |
| ALLY FINANCIAL INC | 500,000 | 483,600 |
| APPLE INC | 493,752 | 487,855 |
| WELLS FARGO & CO MEDIUM TERM NOTE | 500,000 | 477,380 |
| LOCKHEED MARTIN CORP | 241,815 | 230,813 |
| HOME DEPOT INC | 247,067 | 227,605 |
| WELLS FARGO & CO | 1,050,000 | 1,052,363 |
| GOLDMAN SACHS GRP INC | 700,000 | 689,584 |
| CITIGROUP INC | 1,000,000 | 955,000 |
| JPMORGAN CHASE FINANCIAL | 250,000 | 233,015 |
| FORD MOTOR CREDIT CO LLC | 500,000 | 484,470 |
| US BANCORP | 250,000 | 240,473 |
| FORD MOTOR CREDIT CO LLC | 200,000 | 200,066 |
| JPMORGAN CHASE FINANCIAL | 750,000 | 699,450 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NVIDIA CORP | 2,068,119 | 414,230,934 |
| TPG RE FINANCE TR | 737,474 | 504,050 |
| BLACKSTONE SECURED LENDING FD | 726,656 | 726,975 |
| ANGEL OAK MORTGAGE | 709,238 | 392,563 |
| BLACKSTONE MORTGAGE TRUST | 722,842 | 398,689 |
| KKR REAL ESTATE FINANCE | 726,338 | 345,420 |
| STARWOOD PROPERTY TR INC | 732,492 | 562,815 |
| GOLDMAN SACHS TR | 1,304,000 | 0 |
| GOLDMAN SACHS TR | 1,870,000 | 3,174,000 |
| VANGUARD DIVIDEND ETF | 1,260,105 | 1,370,810 |
| VANGUARD DIVIDEND ETF | 1,205,430 | 1,214,146 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MAKENA CAPITAL ASSOCIATES (U.S.), L.P. | FMV | 7,430,897 | 7,430,897 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 797 | 0 | 797 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 12,694 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION ON INVESTMENTS (FROM K-1) | 7,808 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 400 | 0 | 400 | |
| SECTION 592E DEDUCTIONS FROM K-1 | 27,052 | 2,224 | 0 | |
| OTHER DEDUCTIONS FROM K-1 | 20,344 | 20,344 | 0 | |
| PORTFOLIO DEDUCTIONS FROM K-1 | 114,498 | 114,498 | 0 | |
| INVESTMENT INTEREST EXPENSE FROM K-1 | 18,355 | 17,360 | 0 | |
| NON-DEDUCTIBLE EXPENSES FROM K-1 | 842 | 0 | 0 | |
| SUBSCRIPTIONS | 34 | 34 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CANCELLATION OF DEBT | 1,234 | 1,234 | 1,234 |
| ROYALTY INCOME | 3,350 | 3,350 | 3,350 |
| NON-PASSIVE INCOME FROM K-1 | 174,840 | 121,404 | 174,840 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 7,417 | 7,400 | 0 | |
| FEDERAL TAXES | 242,113 | 0 | 0 |