| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 104,120 | 600 | 600 | 103,520 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARISTOTLE FLOATING RATE INCOME FUND CLASS I | 125,971 | 125,971 |
| BNY MELLON BOND FUND | 670,001 | 670,001 |
| BNY MELLON INTERMEDIATE BOND FUND | 522,225 | 522,225 |
| DOUBLELINE TOTAL RETURN BOND FUND-I | 331,608 | 331,608 |
| HOTCHKIS AND WILEY HIGH YIELD FUND | 61,720 | 61,720 |
| TCW EMERGING MARKETS INCOME FUND-I | 75,589 | 75,589 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLSPRING GLOBAL LONG/SHORT EQUITY-Y | 43,760 | 43,760 |
| DFA INTERNATIONAL SUSTAINABILITY (DFSPX) | 144,815 | 144,815 |
| FIDELITY INTERNATIONAL SMALL CAP (FIQIX) FUND | 67,560 | 67,560 |
| FULLERTHALER BEHAVIORAL SMALL-CAP (FTHFX) | 175,857 | 175,857 |
| G Q G PARTNERS EMERGING MARKETS (GQGIX) | 127,972 | 127,972 |
| GATEWAY FUND | 68,084 | 68,084 |
| GOLDMAN SACHS ABSOLUTE RETURN TRACKER FUND - I | 232,716 | 232,716 |
| ISHARES CORE MSCI EAFE ETF (IEFA) | 295,457 | 295,457 |
| ISHARES CORE MSCI EMERGING MARKETS EX (EMXC) CHINA ETF | 146,942 | 146,942 |
| ISHARES MSCI EAFE SMALL CAP INDEX (SCZ) FUND | 54,675 | 54,675 |
| ISHARES S&P 500 INDEX FUND (IVV) | 2,936,336 | 2,936,336 |
| ISHARES TR (IJH) S&P MIDCAP 400 INDEX FD | 599,921 | 599,921 |
| ISHARES TR S&P SMALLCAP 600 (IJR) | 96,209 | 96,209 |
| NEUBERGER BERMAN LONG SHORT FUND | 135,498 | 135,498 |
| VANGUARD GLOBAL EX-U.S. REAL ESTATE ETF | 76,153 | 76,153 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 4,821,103 | 0 | 4,821,103 | 4,821,103 |
| LAND IMPROVEMENTS | 84,408 | 84,408 | 0 | 0 |
| BUILDINGS | 24,409,684 | 11,214,661 | 13,195,023 | 105,993,099 |
| LEASEHOLD IMPROVEMENTS | 1,762,927 | 1,546,416 | 216,511 | 216,511 |
| EQUIPMENT | 62,580 | 62,580 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FUGIO PRIVATE EQUITY FUND VI LP | FMV | 3,415 | 3,415 |
| FUGIO PRIVATE EQUITY FUND VII LP | FMV | 277,134 | 277,134 |
| MAKENA ENDOWMENT FUND | FMV | 8,348,410 | 8,348,410 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 48,805 | 43,830 | 43,830 | 4,975 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASE COMMISSIONS | 255,443 | 183,563 | 183,563 |
| DEFERRED RENT ASSET | 0 | 1,210,902 | 1,210,902 |
| CAFE RECEIVABLE | 0 | 10,000 | 10,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 2,373 | 0 | 0 | 2,373 |
| INSURANCE | 87,201 | 0 | 0 | 87,201 |
| POSTAGE | 6,826 | 0 | 0 | 6,826 |
| TELEPHONE & INTERNET | 41,893 | 0 | 0 | 41,893 |
| BANK FEES | 17,123 | 0 | 0 | 17,123 |
| OFFICE & SUPPLIES | 203,523 | 0 | 0 | 203,523 |
| MISCELLANEOUS EXPENSE | 1,026 | 0 | 0 | 1,026 |
| DUES & SUBSCRIPTIONS | 121,638 | 0 | 0 | 121,638 |
| STAFFING & RECRUITMENT | 53,248 | 0 | 0 | 53,248 |
| EXHIBITION EXPENSES | 609,338 | 0 | 0 | 609,338 |
| UTILITIES | 399,250 | 0 | 0 | 399,250 |
| REPAIRS & MAINTENANCE | 303,073 | 0 | 0 | 303,073 |
| ACCRUAL TO CASH | 0 | 0 | 0 | 51,249 |
| K-1 DEDUCTIONS | 0 | 221,864 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM PARTNERSHIPS & LLC'S | 156,777 | ||
| MEMBERSHIPS | 107,808 | 107,808 | |
| EDUCATION | 28,318 | 28,318 | |
| OTHER INCOME | 26,044 | 26,044 | |
| SPECIAL EVENT REVENUE | 5,802 | 5,802 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 1,408,111 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE DEPOSITS | 213,814 | 206,312 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CREF4 OTHELLO STREET OWNER LLC | NONE | 17,250,000 | 17,634,321 | 2024-05 | 2029-05 | INTEREST DUE ANNUALLY STARTING IN YEAR 3. PRINCIPAL DUE AT MATURITY | 380.0000000000 % | DEED OF TRUST | SALE OF REAL ESTATE | NONE | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 108,917 | 108,917 | 108,917 | 0 |
| OTHER CONSULTANTS | 505,099 | 2,961 | 2,961 | 502,138 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 0 | 6,333 | 0 | 0 |
| STATE TAXES | 3,134 | 0 | 0 | 3,134 |
| REAL PROPERTY TAXES | 826,792 | 818,643 | 818,643 | 8,149 |
| PAYROLL TAXES | 226,262 | 9,255 | 9,255 | 217,007 |