| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT SUMMARIES ACCOUNTING | 44,237 | 12,718 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 25170.14SH MIDCAP GROWTH FD | 0 | 0 |
| 8009.778SH GABELLI ENTERPRISE MRGRS | 0 | 0 |
| 1.173SH OPPENHEIMER RISING DIVIDENDS FUND | 0 | 0 |
| 3101.446SH GOLDMAN SACHS RISIN | 50,651 | 67,272 |
| 6762.468SH TRANSPARENT VALUE | 66,987 | 71,511 |
| 3500SH CAPITAL PRODUCT PRTNRS | 31,794 | 28,000 |
| 125SH CF INDS HLDGS INC | 26,007 | 34,068 |
| 3000SH EAGLE ROCK ENERGY | 24,930 | 6,600 |
| 77859.874SH MID CAP EQUITY FUND-INST | 804,455 | 844,001 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SOVEREIGN NEW MILLENIUM II LP | AT COST | 97,126 | 100,364 |
| BLACKSMITH VENTURES 1A LP | AT COST | 0 | 0 |
| FRONTIER NIGHT LIGHT II LP | AT COST | 34,983 | 34,983 |
| FRONTIER NIGHT LIGHT I LCC | AT COST | 0 | 0 |
| HEADSTONG LLC | AT COST | 50,000 | 0 |
| SEATTLE PROPERTIES LLC | AT COST | 0 | 0 |
| INTELLIGENT GENERATION | AT COST | 22,156 | 96,552 |
| GEARBOX EXPRESS | AT COST | 2,851 | 2,851 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 234 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 1,086 | 0 | 0 | |
| IT AND WEBSITE | 9,390 | 0 | 9,390 | |
| BUSINESS EXPENSES | 282 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FRONTIER NIGHT LIGHT I LLC 26-1812814 | -20,555 | -20,555 | -20,555 |
| FRONTIER NIGHT LIGHT II LP 26-2540661 | -1,110 | -1,110 | -1,110 |
| INTELLIGENT GENERATION | -17,988 | -17,988 | -17,988 |
| SEATTLE PROPERTIES LLC 27-1674818 | -86,709 | -86,709 | -86,709 |
| GEARBOX EXPRESS, LLC 27-1657145 | 4,590 | 4,590 | 4,590 |
| SOVEREIGN NEW MILLENIUM FUND II | 501 | 501 | 501 |
| BLACKSMITH VENTURES I-A 65-1190031 | 135,000 | 135,000 | 135,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NONE | 311,820 | 339,215 | 2009-09 | 2012-09 | IN FULL AT MATURITY | 600.0000000000 % | COMPANYS ASSETS | WORKING CAPITAL | COMPANYS ASSETS | 0 | |
| NONE | 100,000 | 46,784 | 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 | 150 | 150 | 0 | |
| ATLANTIC TRUST | 719 | 719 | 0 | |
| OUTSIDE CONTRACT SERVICES | 109,366 | 0 | 109,366 | |
| BANK WIRE FEES | 30 | 0 | 0 |