| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4887 - EQUITY MUTUAL FUNDS | 5,411,435 | 6,443,212 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB 4887 - OTHER INVESTMENTS | AT COST | 1,886,160 | 2,290,578 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 7,520 | 7,520 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| VIRTUAL REALTY ENTERPRISES, LLC | 449,738 | 375,913 | 258,912 |
| AG DIRECT LENDING FUND II LP | 295,341 | 225,565 | 234,425 |
| AG DIRECT LENDING FUND IIILP | 497,542 | 338,368 | 355,571 |
| MORROCROFT NEIGHBORHOOD FUND II LP | 643,978 | ||
| MORRORCROFT SPECIAL OPPORTUNITY FUND | -7,486 | ||
| HARBOURVEST ACCESS-2021 GLOBAL | 59,486 | 270,726 | 293,232 |
| AG REALTY VALUE XI | 34,842 | 44,326 | |
| AG DLI IV ANNEX LP | 257,250 | 257,250 | |
| SHAW PARK | 322,622 | 606,332 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADMINISTRATIVE MANAGEMENT | 18,000 | 18,000 | ||
| WEBSITE | 389 | 389 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VIRTUAL REALTY ENTERPRISES | 5,531 | 5,531 | |
| AG DIRECT LENDING FUND II | 14,751 | 14,751 | |
| AG DIRECT LENDING FUND III | 16,464 | 16,464 | |
| MORROCROFT NEIGHBOORHOOD II | 1,449,100 | 1,449,100 | |
| HARBORVEST ACCESS 2021 | -1,574 | -1,574 | |
| AG REALTY VALUE FUND XI | -8,948 | -8,948 | |
| AG SLI IV ANNEX LP | 7,316 | 7,316 | |
| PASS-THROUGH UBTI | 33,857 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 446,565 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 69,307 | 69,307 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 36,155 | |||
| STATE TAXES FROM K-1'S | 730 | 730 |