| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4887 - EQUITY MUTUAL FUNDS | 5,155,505 | 8,180,169 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB 4887 - OTHER INVESTMENTS | AT COST | 2,032,832 | 2,673,949 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,794 | 1,794 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| VIRTUAL REALTY ENTERPRISES, LLC | 666,982 | 449,738 | 373,214 |
| AG DIRECT LENDING FUND II LP | 410,637 | 295,341 | 304,572 |
| AG DIRECT LENDING FUND IIILP | 480,524 | 497,542 | 509,435 |
| MORROCROFT NEIGHBORHOOD FUND II LP | 683,024 | 643,978 | 2,144,603 |
| MORRORCROFT SPECIAL OPPORTUNITY FUND | -693 | -7,486 | 4,388 |
| SHAW PARK PRIVATE MARKETS 2020 OFFSH | 106,876 | ||
| PARTNERS GROUP | 13,023 | ||
| HARBOURVEST ACCESS-2021 GLOBAL | 59,486 | 71,567 |
| Description | Amount |
|---|---|
| PASS-THRU NON-DEDUCTIBLE EXPENSES | 179 |
| TIMING DIFFERENCES | 27,435 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE EXPENSES | 4,103 | 4,103 | ||
| ANDMINISTRATIVE MANAGEMENT | 12,000 | 12,000 | ||
| TRAVEL | 6,301 | 6,301 | ||
| MEALS | 1,626 | 1,626 | ||
| WEBSITE | 21,979 | 21,979 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VIRTUAL REALTY ENTERPRISES | 13,324 | 13,324 | |
| AG DIRECT LENDING FUND II | 45,306 | 45,306 | |
| AG DIRECT LENDING FUND III | 54,487 | 54,487 | |
| MORROCROFT NEIGHBORHOOD STABL | -11,546 | -11,546 | |
| MORROCROFT SPECIAL OPPORTUNIT | 40,430 | 40,430 | |
| HARBOURVEST ACCESS 2021 GLOBA | -514 | -514 |
| Description | Amount |
|---|---|
| PASS-THRU NON-TAXABLE INCOME | 818 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 65,276 | 65,276 | ||
| CONSULTING FEES | 60,000 | 60,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 5,060 | 5,060 | ||
| FEDERAL TAX | 21,641 | |||
| STATE TAXES FROM K-1'S | 1,046 | 1,046 |