| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB BOND MUTUAL FUNDS | 3,049,025 | 3,087,411 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CONVERSUS STEPSTONE SPRING | 500,000 | 694,396 |
| BLACKSTONE CREDIT FUND | 2,482,356 | 2,721,196 |
| CONVERSUS STEPSTONE PRIM | 3,000,000 | 3,586,250 |
| CHARLES SCHWAB EQUITY MUTUAL FUNDS | 18,442,448 | 20,544,183 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GRUBB SOUTHEAST REAL ESTATE FUND VI | AT COST | 103,013 | 103,013 |
| PCCP EQUITY VII, LP PARTNERSHIP INTEREST | AT COST | 160,540 | 160,540 |
| GOLUB PARTNERSHIP INTEREST | AT COST | 225,028 | 225,028 |
| ICAPITAL-SP PE IX ACCESS PARTNERSHIP INTEREST | AT COST | 875,487 | 875,487 |
| ICAPITAL-SP RE VII ACCESS PARTNERSHP INTEREST | AT COST | 304,380 | 304,380 |
| ICAPITAL-BTAS V US ACCESS PARTNERSHIP INTEREST | AT COST | 248,373 | 248,373 |
| FCP REALTY FUND IV PARTNERSHIP INTEREST | AT COST | 327,793 | 327,793 |
| CARLYLE DIRECT ALTERNATIVE OPPORTUNITIES PARTNERSHIP INTEREST | AT COST | 673,812 | 673,812 |
| BELL HNW FUND VII PARTNERSHIP INTEREST | AT COST | 614,345 | 614,345 |
| GOLUB 14 INVESTMENT | AT COST | 1,851,633 | 1,851,633 |
| CHARLES SCHWAB ETF | AT COST | 8,348,461 | 15,266,342 |
| CARLYLE DIRECT ALTERNATIVE OPPORTUNITIES II PARTNERSHIP INTEREST | AT COST | 5,545 | 5,545 |
| BLACKSTONE PE STRATEGIES | AT COST | 1,500,000 | 1,688,302 |
| CARLYLE DIRECT ALTERNATIVE OPPORTUNITIES X3366 PARTNERSHIP INTEREST | AT COST | 23,262 | 23,262 |
| GOLUB 15 PARTNERSHIP INTEREST | AT COST | 1,029,191 | 1,029,191 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 2,783,924 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 128 | 0 | 128 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME K-1 | 184,771 | 184,771 | 184,771 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 14,617 | 10,962 | 3,654 | |
| INVESTMENT MANAGEMENT FEES | 194,626 | 194,626 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 25,000 | 0 | 0 | |
| FOREIGN TAXES | 1,437 | 1,437 | 0 |