| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB BOND MUTUAL FUNDS | 2,904,885 | 2,929,016 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CONVERSUS STEPSTONE SPRING | 500,000 | 587,191 |
| BLACKSTONE CREDIT FUND | 2,215,388 | 2,432,462 |
| CONVERSUS STEPSTONE PRIM | 2,000,000 | 2,287,551 |
| CHARLES SCHWAB EQUITY MUTUAL FUNDS | 18,992,619 | 21,103,391 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GRUBB SOUTHEAST REAL ESTATE FUND VI | AT COST | 137,204 | 137,204 |
| PCCP EQUITY VII, LP PARTNERSHIP INTEREST | AT COST | 183,593 | 183,593 |
| GOLUB PARTNERSHIP INTEREST | AT COST | 225,766 | 225,766 |
| ICAPITAL-SP PE IX ACCESS PARTNERSHIP INTEREST | AT COST | 442,342 | 442,342 |
| ICAPITAL-SP RE VII ACCESS PARTNERSHP INTEREST | AT COST | 311,666 | 311,666 |
| ICAPITAL-BTAS V US ACCESS PARTNERSHIP INTEREST | AT COST | 291,285 | 291,285 |
| FCP REALTY FUND IV PARTNERSHIP INTEREST | AT COST | 376,000 | 376,000 |
| CARLYLE DIRECT ALTERNATIVE OPPORTUNITIES PARTNERSHIP INTEREST | AT COST | 438,718 | 438,718 |
| BELL HNW FUND VII PARTNERSHIP INTEREST | AT COST | 636,692 | 636,692 |
| GOLUB 14 INVESTMENT | AT COST | 1,857,334 | 1,857,334 |
| CHARLES SCHWAB ETF | AT COST | 9,959,473 | 16,182,280 |
| CARLYLE DIRECT ALTERNATIVE OPPORTUNITIES II PARTNERSHIP INTEREST | AT COST | 41,816 | 41,816 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 852,355 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 1,281 | 0 | 1,281 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME K-1 | 116,144 | 116,144 | 116,144 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 8,695 | 6,521 | 2,174 | |
| INVESTMENT MANAGEMENT FEES | 170,850 | 170,850 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 15,000 | 0 | 0 | |
| FOREIGN TAXES | 656 | 656 | 0 |