| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB BOND MUTUAL FUNDS | 1,286,929 | 1,180,701 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CONVERSUS STEPSTONE SPRING | 500,000 | 500,000 |
| CONVERSUS STEPSTONE PRIM | 2,000,000 | 2,012,844 |
| CHARLES SCHWAB EQUITY MUTUAL FUNDS | 18,915,711 | 19,153,506 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GRUBB SOUTHEAST REAL ESTATE FUND VI | AT COST | 167,889 | 167,889 |
| PCCP EQUITY VII, LP PARTNERSHIP INTEREST | AT COST | 172,212 | 172,212 |
| GOLUB PARTNERSHIP INTEREST | AT COST | 223,933 | 223,933 |
| ICAPITAL-SP PE IX ACCESS PARTNERSHIP INTEREST | AT COST | 287,301 | 287,301 |
| ICAPITAL-SP RE VII ACCESS PARTNERSHP INTEREST | AT COST | 301,878 | 301,878 |
| ICAPITAL-BTAS V US ACCESS PARTNERSHIP INTEREST | AT COST | 315,290 | 315,290 |
| FCP REALTY FUND IV PARTNERSHIP INTEREST | AT COST | 352,420 | 352,420 |
| CARLYLE DIRECT ALTERNATIVE OPPORTUNITIES PARTNERSHIP INTEREST | AT COST | 364,431 | 364,431 |
| RTW ONSHORE FUND PARTNERSHIP INTEREST | AT COST | 374,484 | 374,484 |
| BELL HNW FUND VII PARTNERSHIP INTEREST | AT COST | 572,429 | 572,429 |
| GOLUB 14 INVESTMENT | AT COST | 1,627,914 | 1,627,914 |
| BLACKSTONE CREDIT FUND | AT COST | 2,000,000 | 2,152,548 |
| CHARLES SCHWAB ETF | AT COST | 11,294,684 | 14,778,756 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 1,814,892 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 75 | 0 | 0 | |
| MISCELLANEOUS EXPENSE | 1,009 | 0 | 1,009 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME K-1 | 126,981 | 126,981 | 126,981 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 9,494 | 7,121 | 2,374 | |
| INVESTMENT MANAGEMENT FEES | 151,210 | 151,210 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 31,900 | 0 | 0 |