| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,000 | 11,000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ARAPAHOE PEAK REAL ESTATE FUND | FMV | 68,813 | 68,813 |
| CRESTONE ALTERNATIVE STRATGIES | FMV | 1,670,133 | 1,670,133 |
| GREY K ENVIROMENTAL OFFSHORE | FMV | 79,173 | 79,173 |
| MAROON PEAKS PRIVATE EQUITY | FMV | 128,578 | 128,578 |
| MATTERHORN INTERNATIONAL FUND | FMV | 231,715 | 231,715 |
| KENOSHA HIGH YIELD FUND | FMV | 69,124 | 69,124 |
| CARIBOU LARGE CAP VALUE FUND | FMV | 96,766 | 96,766 |
| ARAPAHO PEAK REAL ESTATE II | FMV | 49,262 | 49,262 |
| KENOSHA HIGH YIELD FUND II | FMV | ||
| MAROON PEAK PRIVATE EQUITY III | FMV | 293,387 | 293,387 |
| NATURAL GAS PARTNERS | FMV | 54,840 | 54,840 |
| ISHARES S&P GSCI | FMV | 27,781 | 27,781 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2% PORTFOLIO DEDUCTIONS - PASSTHROUGH | 12,468 | 12,468 | ||
| BANK FEES | 61 | 61 | ||
| COST DEPLETION | 49 | 49 | ||
| INVESTMENT INTEREST EXPENSE | 4,242 | 4,242 | ||
| OTHER DEDUCTIONS PASSTHROUGH | 5,387 | 5,387 | ||
| OTHER PORTFOLIO DEDUCTIONS - PASSTHROUGH | 118 | 118 | ||
| ROYALTY DEDUCTIONS PASSTRHOUGH | 294 | 294 | ||
| SECTION 179 DEDCUTION FROM PASSTHROUGH | 17 | 17 | ||
| SECTION 59(e)(2) EXPENDITURES | 2,568 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ARAPHO PEAK REAL EST F II | -510 | -510 | |
| ARAPHO PEAK REAL ESTATE | -537 | -537 | |
| ISHARES S&P GSCI | -7,711 | -7,711 | |
| KENOSHA HIGH YIELD FD II | 3,041 | ||
| KENOSHA HIGH YIELD FD LP | -2,473 | -2,473 | |
| MAROON PEAKS PR EQ FD III | -1,387 | -1,387 | |
| MAROON PEAKS PRVT EQ FD I | 1,650 | 1,650 | |
| MATTERHORN INTL FD | 3,012 | 3,012 | |
| NATURAL GAS PARTNERS VIII | 14,413 | 14,413 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 24,852 | 24,852 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 2,453 | |||
| FOREIGN TAXES | 1,267 | 1,267 |