| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,490 | 9,260 | 3,230 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEQUEL ENTREPRENEURS FUND II LP | AT COST | 2,685 | 0 |
| SEQUEL LP II | AT COST | 11,080 | 0 |
| PIMCO BRAVO FUND SPECIAL ONSHORE | AT COST | 265,518 | 103,135 |
| HARROW SPORTS | AT COST | 264,546 | 20,000 |
| BRAVO EQUITY PARTNERS II LP | AT COST | 394,360 | 500,000 |
| RJ PARTNERS LLC | AT COST | 0 | 0 |
| ORBITOX INC | AT COST | 299,997 | 725,574 |
| DAILY INCHES INC A | AT COST | 100,000 | 394,171 |
| DAILY INCHES INC B | AT COST | 125,000 | 165,725 |
| DAILY INCHES INC C | AT COST | 125,000 | 439,619 |
| NEW SKY INC | AT COST | 110,000 | 110,000 |
| ROUNDPEGG INC | AT COST | 133,949 | 133,949 |
| KNOWLEDGE FACTOR | AT COST | 100,000 | 100,000 |
| TECHSTARS BOULDER 2011, LLC | AT COST | 68,652 | 200,000 |
| FEDERATED MEDIA (LIJIT NETWORK) | AT COST | 199,989 | 430,993 |
| JAX HOLDINGS | AT COST | 230,096 | 160,376 |
| TRUE VENTURES III LP | AT COST | 1,647,317 | 1,906,286 |
| FR PRODUCTIONS | AT COST | 300,000 | 0 |
| BULLET TIME VENTURES II, LP | AT COST | 142,968 | 170,000 |
| LOGRHYTHM, INC. | AT COST | 499,993 | 1,008,466 |
| COLLECTIVE IP INC | AT COST | 122,500 | 24,525 |
| TANGO XV, LLC (BLIFE) | AT COST | 72,156 | 81,839 |
| TANGO XVI, LLC (EVENTBOOKING) | AT COST | 471,903 | 0 |
| TANGO XVII, LLC (ENGAGE INTL) | AT COST | 1,644,585 | 250,000 |
| TANGO XVIII, LLC (PARTNER'S HUB | AT COST | 780,898 | 426,856 |
| TANGO XIX, LLC (URBAN MINISTRIES) | AT COST | 1,995,117 | 2,267,444 |
| TANGO XX, LLC (SINGULARITY INTERACTIVE) | AT COST | 145,556 | 125,000 |
| TANGO XXI, LLC (KNOWLEDGE FACTOR) | AT COST | 496,534 | 326,935 |
| TANGO VENTURES III, LLC | AT COST | 524,575 | 547,500 |
| NWAY, INC. | AT COST | 2,419,043 | 100,000 |
| VIROCYT | AT COST | 0 | 0 |
| TANGO XIV (FULLCONTACT) | AT COST | 394,934 | 942,467 |
| PIMCO BRAVO OFFSHORE FEEDER AIV II | AT COST | 5,200 | 2,020 |
| PIMCO BRAVO OFFSHORE FEEDER AIV III | AT COST | 15,305 | 5,945 |
| INTERAXON INC SERIES A | AT COST | 203,575 | 397,290 |
| BIRCHWOOD CONSTRUCTION CO | AT COST | 300,000 | 300,000 |
| HEADSPACE INC | AT COST | 50,000 | 50,000 |
| PDS, LLC | AT COST | 5,148,304 | 9,635,400 |
| EMINDFUL INC | AT COST | 151,653 | 183,644 |
| BLUE NOTE VENTURES LP | AT COST | 208,140 | 776,046 |
| INTERAXON INC SERIES B | AT COST | 150,000 | 149,982 |
| HAPPIFY | AT COST | 55,501 | 73,940 |
| TANGO XXII, LLC (NWAY,INC) | AT COST | 480,974 | 480,974 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 40,197 | 40,197 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID PTSP CONTRIBUTIONS | 1,283,750 | 871,939 | 871,939 |
| REIMBURSABLES | 922 | 1,104 | 1,104 |
| Description | Amount |
|---|---|
| BOOK-TAX DIFFERENCES | 51,854 |
| UNREALIZED APPRECIATION | 610,203 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 1,512 | 288 | 1,224 | |
| INTERNET & TELEPHONE | 404 | 404 | 0 | |
| POSTAGE | 829 | 546 | 284 | |
| REPAIRS & MAINTENANCE | 3,350 | 880 | 2,470 | |
| ADMINISTRATIVE | 13,490 | 1,970 | 11,520 | |
| OFFICE | 789 | 775 | 14 | |
| PAYROLL SERVICE FEES | 64 | 64 | 0 | |
| INSURANCE | 1,085 | 915 | 170 | |
| MISCELLANEOUS EXPENSES | 5,407 | 423 | 4,984 | |
| INVESTMENT COSTS | 534,001 | 34,001 | 500,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FLOW-THRU FROM K-1'S- ORD INCOME | -93,491 | -93,491 | -93,491 |
| FLOW-THRU FROM K-1'S- RRE | -2,469 | -2,469 | -2,469 |
| FLOW-THRU FROM K-1'S- INTEREST INCOME | 384,529 | 384,529 | 384,529 |
| FLOW-THRU FROM K-1'S- DIVIDEND INCOME | 538 | 538 | 538 |
| FLOW-THRU FROM K-1'S- DEPR DED | -16,359 | -16,359 | -16,359 |
| FLOW-THRU FROM K-1'S- OTHER INCOME | 59,416 | 59,416 | 59,416 |
| FLOW-THRU FROM K-1'S- INV INTEREST EXP | -47 | -47 | -47 |
| FLOW-THRU FROM K-1'S- CHARITABLE CONTRIBUTIONS | -19,069 | -19,069 | -19,069 |
| FLOW-THRU FROM K-1'S- PORTFOLIO DED | -186,119 | -186,119 | -186,119 |
| FLOW-THRU FROM K-1'S- OTHER DEDUCTIONS | -172 | -172 | -172 |
| FLOW-THRU FROM K-1'S- OTHER DEDUCTIONS | -17,221 | -17,221 | -17,221 |
| INTEREST INCOME-NOTES RECEIVABLE | 28,711 | 28,711 | 28,711 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID DISTRIBUTIONS | 1,471,471 | 3,134,431 |
| INVESTMENT IN CHALLENGER INV GROUP | 14,005 | 88,660 |
| INVESTMENT IN JUST RIGHT SURGICAL | 70,606 | 70,606 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 7,902 | 1,505 | 6,397 | |
| OTHER TAXES | 196 | 196 | 0 |