| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TD AMERITRADE | AT COST | 5,480,965 | 5,389,649 |
| EXCELSIOR OPPORTUNITY FUND LP | AT COST | 505,126 | 505,126 |
| POETIC HOLDINGS V LLC | AT COST | 223,404 | 223,404 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDEND RECEIVABLE | 9,119 | 4,443 | 4,443 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT INTEREST EXPENSE | 23,395 | 23,395 | 0 | |
| FOREIGN TAXES | 1,082 | 1,082 | 0 | |
| INVESTMENT MANAGEMENT FEES | 33,885 | 33,885 | 0 | |
| FILING FEES | 75 | 0 | 75 | |
| POETIC HOLDINGS V LLC | 1,941 | 1,941 | 0 | |
| EXCELSIOR OPPORTUNITY FUND LP | 5,243 | 5,243 | 0 | |
| EXCELSIOR OPPORTUNITY FUND LP - PORTFOLIO DEDUCTIONS | 35,341 | 16,682 | 0 | |
| PENALTIES | 738 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXCELSIOR OPPORTUNITY FUND LP - ROYALTIES | 1 | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 10,975 | 5,488 | 5,487 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES - CA | 13,527 | 0 | 0 | |
| FEDERAL TAXES - NV | 2,000 | 0 | 0 | |
| STATE TAXES - CA | 3,385 | 3,385 | 0 |