| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,650 | 6,325 | 6,325 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB, NOMINEE - 4328 | 4,724,649 | 7,745,545 |
| SCHWAB, NOMINEE - 7085 | 815,667 | 810,847 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACRE CREDIT PARTNERS | AT COST | 193,274 | 229,939 |
| CHATHAM INVESTMENT FUND QP IV, LLC | AT COST | 81,371 | 65,051 |
| GOLUB CAPITAL PARTNERS X, LP | AT COST | 165,421 | 316,070 |
| GOLUB PARTNERS INTERNATIONAL ROLLOVER 2 | AT COST | 205,721 | 361,108 |
| KAYNE CREDIT II | AT COST | 0 | 24,478 |
| KAYNE CREDIT III | AT COST | 33,563 | 163,703 |
| KAYNE CREDIT IV | AT COST | 160,914 | 209,428 |
| KAYNE (IRRADIANT) SOLUTIONS FUND LP | AT COST | 193,571 | 158,151 |
| KEYSTONE PRIVATE MARKET OPPORTUNITIES | AT COST | 34,204 | 36,295 |
| LANDMARK EQUITY PARTNERS XV | AT COST | 0 | 77,918 |
| BLUE OWL CAPITAL CORP II | AT COST | 179,710 | 250,277 |
| PATHLIGHT CAPITAL FUND II | AT COST | 308,733 | 306,952 |
| PATHLIGHT CAPITAL OFFSHORE FUND | AT COST | 70,914 | 161,473 |
| PEACHTREE ALTERNATIVE STRATEGIES FUND | AT COST | 10,426 | 110,709 |
| RCP SECONDARY OPPORTUNITY FUND II, LP | AT COST | 67,551 | 62,085 |
| SCP CAYMAN DEBT FUND | AT COST | 202,669 | 292,148 |
| KLINE HILL PARTNERS FEED FUND IV LP | AT COST | 232,247 | 367,958 |
| Description | Amount |
|---|---|
| ADJUSTMENT FROM NON-TAXABLE ITEMS | 42,736 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 956 | 0 | 956 | |
| PASSTHROUGH KEYSTONE | 1,282 | 1,282 | 0 | |
| PASSTHROUGH CHATHAM INVESTMENTS | 2,195 | 2,195 | 0 | |
| PASSTHROUGH IRRADIANT SOLUTIONS FUND | 17 | 17 | 0 | |
| PASSTHROUGH KLINE HILL PARTNERS FEEDER FUND IV | 4,369 | 4,369 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH FROM IRRADIANT SOLUTIONS | 8,949 | 8,949 | 8,949 |
| PASSTHROUGH FROM IRRADIANT SOLUTIONS | 15 | 15 | 15 |
| PASSTHROUGH FROM KEYSTONE PRIVATE MARKET OPPORTUNITIES VIII | 5,388 | 5,388 | 5,388 |
| PASSTHROUGH FROM KLINE HILL PARTNERS FEEDER FUND IV | 6,469 | 6,469 | 6,469 |
| PASSTHROUGH FROM PATHLIGHT CAPITAL FUND II | 997 | 997 | 997 |
| PASSTHROUGH FROM PATHLIGHT CAPITAL FUND II | 38,947 | 38,947 | 38,947 |
| KAYNE II | 2,473 | 2,473 | 2,473 |
| LANDMARK EQUITY | 1,593 | 1,593 | 1,593 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES - SCHWAB 4328 | 39,948 | 19,974 | 19,974 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 5,426 | 0 | 0 | |
| FOREIGN TAX - KLINE HILL PARTNERS FEEDER FUND IV | 47 | 47 | 0 | |
| FOREIGN TAX - SCHWAB 4328 | 860 | 860 | 0 |