| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT SUMMARIES ACCOUNTING | 37,259 | 17,075 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 25170.14SH MIDCAP GROWTH FD | 856,946 | 733,431 |
| SOVEREIGN NEW MILLENIUM II LP | 138,749 | 142,959 |
| 8009.778SH GABELLI ENTERPRISE MRGRS | 91,000 | 102,605 |
| 1.173SH OPPENHEIMER RISING DIVIDENDS FUND | 19 | 24 |
| 3101.446SH GOLDMAN SACHS RISIN | 50,460 | 59,889 |
| 6762.468SH TRANSPARENT VALUE | 80,000 | 95,080 |
| 5500SH AMBEV SA SHS | 47,228 | 40,425 |
| 3500SH CAPITAL PRODUCT PRTNRS | 35,226 | 36,645 |
| 250SH CF INDS HLDGS INC | 52,016 | 58,260 |
| 4000SH EAGLE ROCK ENERGY | 33,240 | 23,800 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKSMITH VENTURES 1A LP | AT COST | 95,479 | 612,111 |
| FRONTIER NIGHT LIGHT II LP | AT COST | 34,896 | 34,896 |
| FRONTIER NIGHT LIGHT I LCC | AT COST | 11,158 | 12,907 |
| GEARBOX EXPRESS | AT COST | 0 | 0 |
| HEADSTONG LLC | AT COST | 50,000 | 0 |
| SEATTLE PROPERTIES LLC | AT COST | 23,087 | 23,087 |
| INTELLIGENT GENERATION | AT COST | 114,540 | 114,540 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 15,060 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| POSTAGE AND DELIVERY | 96 | 0 | 0 | |
| SUPPLIES | 1,615 | 0 | 0 | |
| IT AND WEBSITE | 24,869 | 0 | 21,200 | |
| BUSINESS EXPENSES | 402 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FRONTIER NIGHT LIGHT I LLC 26-1812814 | -12,428 | -12,428 | -12,428 |
| FRONTIER NIGHT LIGHT II LP 26-2540661 | 9,778 | 9,778 | 9,778 |
| INTELLIGENT GENERATION | -26,959 | -26,959 | -26,959 |
| SEATTLE PROPERTIES LLC 27-1674818 | -16,380 | -16,380 | -16,380 |
| GEARBOX EXPRESS, LLC 27-1657145 | -6,130 | -6,130 | -6,130 |
| SOVEREIGN NEW MILLENIUM FUND II | -1,176 | -1,176 | -1,176 |
| BLACKSMITH VENTURES I-A 65-1190031 | 77,037 | 77,037 | 77,037 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NEXTSCREEN LABS LLC | NONE | 311,820 | 311,820 | 2009-09 | 2012-09 | IN FULL AT MATURITY | 600.0000000000 % | COMPANYS ASSETS | WORKING CAPITAL | COMPANYS ASSETS | 0 |
| NEXTSCREEN CONSULTING LLC | NONE | 100,000 | 61,173 | 2010-06 | 2015-06 | IN FULL AT MATURITY | 600.0000000000 % | COMPANYS ASSETS | WORKING CAPITAL | COMPANYS ASSETS | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MERRILL LYNCH | 288 | 288 | 0 | |
| SOVEREIGN NEW MILLENIUM FUND II | 6,375 | 6,375 | 0 | |
| OUTSIDE CONTRACT SERVICES | 204,320 | 0 | 204,320 | |
| BANK WIRE FEES | 10 | 0 | 0 | |
| ATLANTIC TRUST FEES | 1,313 | 1,313 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 6,477 | 0 | 0 | |
| TAXES | 6,360 | 0 | 0 |