| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4887 - EQUITY MUTUAL FUNDS | 4,232,921 | 6,130,321 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB 4887 - OTHER INVESTMENTS | AT COST | 1,503,506 | 1,874,348 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10 | 10 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| VIRTUAL REALTY ENTERPRISES, LLC | 290,394 | 132,888 | 106,419 |
| AG DIRECT LENDING FUND II LP | 210,916 | 228,930 | 232,289 |
| AG DIRECT LENDING FUND IIILP | 293,577 | 248,037 | 251,652 |
| HARBOURVEST ACCESS-2021 GLOBAL | 426,111 | 501,848 | 588,482 |
| AG REALTY VALUE XI | 103,214 | 200,579 | 268,057 |
| AG DLI IV ANNEX LP | 413,350 | 463,371 | 463,371 |
| SHAW PARK | 348,015 | 223,681 | 549,766 |
| KKR PRIVATE EQUITY | 300,592 | 301,786 | |
| OAKTREE OPPORTUNITIES XII | 43,500 | 49,062 | |
| MONROE PRIVATE EQUITY PLUS CORP | 300,000 | 299,423 |
| Description | Amount |
|---|---|
| INVESTMENT BASIS ADJUSTMENTS | 704,930 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADMINISTRATIVE MANAGEMENT | 20,400 | 20,400 | ||
| WEBSITE | 6,259 | 6,259 | ||
| OFFICE SUPPLIES | 1,751 | 1,751 | ||
| MEALS | 83 | 83 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VIRTUAL REALTY ENTERPRISES | -131,054 | ||
| AG DIRECT LENDING FUND II | 14,197 | ||
| AG DIRECT LENDING FUND III | 9,568 | ||
| HARBORVEST ACCESS 2021 | -1,616 | ||
| AG REALTY VALUE FUND XI | -19,553 | ||
| AG DLI IV ANNEX LP | 51,465 | ||
| KKR PRIVATE EQUITY | 592 | ||
| PASS-THROUGH UBTI | -2,465 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 70,777 | 70,777 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX | 262 |