| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,365 | 2,183 | 2,182 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2012-08-16 | 2,467,666 | 150,306 | M39 | 63,271 | ||||
| LOAN FEES | 2012-08-16 | 40,000 | 31,110 | SL | 3 | ||||
| LAND | 2012-08-16 | 274,185 | L | ||||||
| BUILDING IMPROVMNT | 2013-02-18 | 2,500 | 120 | M39 | 64 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PNC BANK STOCKS-ATCH 9.1 | 7,102,432 | 7,736,959 |
| PETERCANNELL EQUITIES ATCH 9.2 | 10,674,940 | 11,643,538 |
| US TRUST SUB ACCT 1 ATCH 9.3 | 349,235 | 388,803 |
| US TRUST SUB ACCT 2 ATCH 9.4 | 649,628 | 654,320 |
| OZOFII ACCESS LTD CL H | 666,000 | 713,793 |
| GSO RESCUE FINANCE II FUND | 277,500 | 274,285 |
| NEUBERGER BERMAN ATCH 9.5 | 222,291 | 214,753 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BRIO CAPITAL L.P. | AT COST | 4,604,198 | 4,604,198 |
| VERITABLE EQUITY PARTNERS | AT COST | 399,597 | 399,597 |
| ATHYRIUM OPPORTUNITIES FUND | AT COST | 419,503 | 419,503 |
| DYAL OFFSHORE INVESTORS LLC | AT COST | 563,462 | 563,462 |
| DG VALUE PARTNERS II LP | AT COST | 1,791,698 | 1,791,698 |
| MAVERICK VENTURES ISRAEL LP | AT COST | 630,674 | 630,674 |
| 137 VENTURES II, LP | AT COST | 368,769 | 368,769 |
| SURAN GLOBAL MACRO | AT COST | 947,828 | 947,828 |
| BLACKSTONE GROUP LP | AT COST | 39,596 | 39,854 |
| 137 VENTURES III LP | AT COST | 173,817 | 173,817 |
| ARENA VENTURES FUND LP | AT COST | 306,035 | 306,035 |
| ARENA VENTURES L&W SPV I LLC | AT COST | 116,630 | 116,630 |
| ARENA VENTURES L&W SPV II LLC | AT COST | 49,983 | 49,983 |
| BLUEKNIGHT ENERGY PARTNERS LP | AT COST | 551,953 | 559,050 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Item No. | 1 |
|---|---|
| Lender's Name | AE GRANTOR CHARITABLE LEAD ANNUITY |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 2,000,000 |
| Balance Due | 2,000,000 |
| Date of Note | 2012-08 |
| Maturity Date | 2017-09 |
| Repayment Terms | MONTHLY INTEREST BALANCE AT MATURITY |
| Interest Rate | 1200. |
| Security Provided by Borrower | MORTAGE |
| Purpose of Loan | INVESTMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM BROKER | 23,876 | 5,346 | 5,346 |
| LOAN FEES | 40,000 | 40,000 | 40,000 |
| LESS: ACCUMULATED AMORTIZATION | -31,110 | -40,000 | -40,000 |
| EXCHANGE | 500 | 500 | 500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 9,620 | 9,620 | ||
| PORTFOLIO DEDUCTIONS FROM K-1 | 258,070 | 258,070 | ||
| OTHER EXPENSES - K-1 | 426 | 426 | ||
| SECTION 59(E)(2) EXPENSES | 418 | 418 | ||
| ROYALTY DEDUCTIONS PER K-1 | 7 | 7 | ||
| AMORTIZATION | 1,951 | |||
| FILING FEES | 1,500 | 1,500 | ||
| INSURANCE | 6,160 | 1,352 | ||
| BANK FEES | 5,224 | 5,224 | ||
| Rent and Royalty Expense | 8,890 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VERITABLE PRIVATE EQUITY PARTNERS L.P. | -507 | -484 | |
| BRIO CAPITAL, L.P. | -110,067 | -110,067 | |
| VERITABLE PRIVATE EQUITY PARTNERS OTHER INCOME | -149 | -149 | |
| ENTERPRISE PRODUCTS PARTNERS L.P. | -1,510 | ||
| BLUEKNIGHT ENERGY | -42,938 | ||
| DG VALUE PARTNERS II LP OTHER INCOME | -33,215 | -9,842 | |
| BOOK - TAX DIFFERENCE FROM K-1 | -204,328 | ||
| BLACKSTONE GROUP | 185 | 151 | |
| BLACKSTONE GROUP-ROYALTY | 11 | 11 | |
| VERITABLE PRIVATE EQUITY PARTNERS-ROYALT | 7 | 7 | |
| BRIO CAPITAL-OTHER INCOME | 11,147 | 11,147 | |
| SURAN GLOBAL | -12,165 | -12,165 | |
| MAVERICK VENTURES ISRAEL LP | 25,432 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 50,228 | 50,228 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 5,668 | |||
| FEDERAL EXCISE TAX | 31,797 |