| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4887 - EQUITY MUTUAL FUNDS | 5,411,435 | 7,521,544 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB 4887 - OTHER INVESTMENTS | AT COST | 2,110,586 | 2,377,315 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,835 | 12,835 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| VIRTUAL REALTY ENTERPRISES, LLC | 375,913 | 290,394 | 144,769 |
| AG DIRECT LENDING FUND II LP | 225,565 | 210,916 | 219,683 |
| AG DIRECT LENDING FUND IIILP | 338,368 | 293,577 | 302,742 |
| HARBOURVEST ACCESS-2021 GLOBAL | 270,726 | 426,111 | 465,961 |
| AG REALTY VALUE XI | 34,842 | 103,214 | 141,018 |
| AG DLI IV ANNEX LP | 257,250 | 413,350 | 413,350 |
| SHAW PARK | 322,622 | 348,015 | 655,050 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 109,701 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADMINISTRATIVE MANAGEMENT | 19,700 | 19,700 | ||
| WEBSITE | 4,384 | 4,384 | ||
| OFFICE SUPPLIES | 1,155 | 1,155 | ||
| MEALS | 32 | 32 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VIRTUAL REALTY ENTERPRISES | 46,741 | 46,741 | |
| AG DIRECT LENDING FUND II | 11,103 | 11,103 | |
| AG DIRECT LENDING FUND III | 14,027 | 14,027 | |
| HARBORVEST ACCESS 2021 | -156 | -156 | |
| AG REALTY VALUE FUND XI | -17,373 | -17,373 | |
| AG DLI IV ANNEX LP | 36,932 | 36,932 | |
| PASS-THROUGH UBTI | 17,961 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 66,993 | 66,993 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 34,000 | |||
| STATE TAXES FROM K-1'S | 385 | 385 |