| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,445 | 6,223 | 6,222 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB, NOMINEE - 4328 | 4,499,108 | 7,979,676 |
| SCHWAB, NOMINEE - 7085 | 1,353,252 | 1,371,302 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACRE CREDIT PARTNERS OFFSHORE II LP | AT COST | 145,169 | 146,223 |
| ACRE CREDIT PARTNERS OFFSHORE LP | AT COST | 165,535 | 210,443 |
| CHATHAM INVESTMENT FUND QP IV, LLC | AT COST | 79,206 | 65,244 |
| GOLUB CAPITAL PARTNERS X, LP | AT COST | 134,014 | 315,036 |
| GOLUB PARTNERS INTERNATIONAL ROLLOVER 2 | AT COST | 170,007 | 360,003 |
| KAYNE (IRRADIANT) SOLUTIONS FUND LP | AT COST | 175,287 | 132,194 |
| KAYNE CREDIT III | AT COST | 0 | 128,690 |
| KAYNE CREDIT IV | AT COST | 78,361 | 141,697 |
| KEYSTONE PRIVATE MARKET OPPORTUNITIES | AT COST | 18,144 | 12,289 |
| KLINE HILL PARTNERS FEED FUND IV LP | AT COST | 253,546 | 422,537 |
| PATHLIGHT CAPITAL FUND II | AT COST | 241,263 | 239,506 |
| PATHLIGHT CAPITAL OFFSHORE FUND | AT COST | 0 | 70,177 |
| PEACHTREE ALTERNATIVE STRATEGIES FUND | AT COST | 10,426 | 110,709 |
| RCP SECONDARY OPPORTUNITY FUND II, LP | AT COST | 46,147 | 38,009 |
| SCP CAYMAN DEBT FUND | AT COST | 204,381 | 319,982 |
| BLUE TORCH OFFSHORE CREDIT OPPORTUNITIES III | AT COST | 156,848 | 174,600 |
| IRRADIANT SOLUTIONS FUND II | AT COST | 231,769 | 168,799 |
| LANDMARK EQUITY PARTNERS XV | AT COST | 0 | 57,852 |
| KAYNE CREDIT II | AT COST | 0 | 22,731 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 670 | 0 | 670 | |
| PASSTHROUGH CHATHAM INVESTMENTS | 2,685 | 2,685 | 0 | |
| PASSTHROUGH IRRADIANT SOLUTIONS FUND | 14 | 14 | 0 | |
| PASSTHROUGH IRRADIANT SOLUTIONS FUND II | 89 | 89 | 0 | |
| PASSTHROUGH KLINE HILL PARTNERS FEEDER FUND IV | 12,677 | 12,677 | 0 | |
| PASSTHROUGH KEYSTONE PRIVATE MARKET OPP VIII | 1,087 | 1,087 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH FROM IRRADIANT SOLUTIONS | 10,177 | 10,177 | 10,177 |
| PASSTHROUGH FROM IRRADIANT SOLUTIONS FUND II | 33,971 | 33,971 | 33,971 |
| PASSTHROUGH FROM KEYSTONE PRIVATE MARKET OPPORTUNITIES VIII | 357 | 357 | 357 |
| PASSTHROUGH FROM KLINE HILL PARTNERS FEEDER FUND IV | 5,255 | 5,255 | 5,255 |
| PASSTHROUGH FROM PATHLIGHT CAPITAL FUND II | 37,659 | 37,659 | 37,659 |
| LANDMARK EQUITY | 4,696 | 4,696 | 4,696 |
| BLUE OWL CAPITAL CORP | 77,496 | 77,496 | 77,496 |
| KAYNE CREDIT III | 15,678 | 15,678 | 15,678 |
| PATHLIGHT CAPITAL OFFSHORE FUND | 36,489 | 36,489 | 36,489 |
| Description | Amount |
|---|---|
| ADJUSTMENT FROM NON-TAXABLE ITEMS | 105,144 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES - SCHWAB 4328 | 43,609 | 21,805 | 21,804 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 7,479 | 0 | 0 | |
| FOREIGN TAX - KLINE HILL PARTNERS FEEDER FUND IV | 19 | 19 | 0 | |
| FOREIGN TAX - SCHWAB 4328 | 752 | 752 | 0 |