| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,980 | 1,990 | 0 | 1,990 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GORE CREEK BOND FUND S1 (TE) LLC | AT COST | 7,255,270 | 6,554,793 |
| GORE CREEK HEDGE FUND S1 (TE) LLC | AT COST | 22,703,845 | 28,692,638 |
| GORE CREEK PRIVATE FUND S1 (TE) LLC | AT COST | 14,453,506 | 9,804,686 |
| GORE CREEK PRIVATE FUND S1B (TE) LLC | AT COST | 3,603,348 | 4,785,339 |
| GORE CREEK STOCK FUND S1 (TE) LLC | AT COST | 15,659,208 | 12,184,754 |
| INTEREST RECEIVABLE | AT COST | 33 | 33 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSE FROM PASSTHROUGH K-1S | 913,798 | 913,798 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM PASSTHROUGH K-1 - GORE CREEK STOCK FUND S1 (TE) LLC | 129,597 | 129,597 | |
| FROM PASSTHROUGH K-1 - GORE CREEK PRIVATE FUND S1B (TE) LLC | 17,818 | 17,818 | |
| FROM PASSTHROUGH K-1 - GORE CREEK PRIVATE FUND S1 (TE) LLC | 69,670 | 69,670 | |
| FROM PASSTHROUGH K-1 - GORE CREEK BOND FUND S1 (TE) LLC | -29 | -29 | |
| FROM PASSTHROUGH K-1 - GORE CREEK HEDGE FUND S1 (TE) LLC | -29,548 | -29,548 | |
| OTHER INVESTMENT INCOME | 24,070 | 24,070 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE FROM PASSTHROUGH K-1S | 4,734,093 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN PAYABLE - NORTHERN TRUST | 2,183,344 | 4,313,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES FROM GORE CREEK INVESTMENT K-1 | 19,487 | 19,487 | 0 | 0 |