| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TD AMERITRADE (DETAILS ATTACHED) | AT COST | 6,589,391 | 6,640,802 |
| EXCELSIOR OPPORTUNITY FUND LP | AT COST | 148,715 | 148,715 |
| POETIC HOLDINGS V LLC | AT COST | 79,160 | 79,160 |
| POETIC HOLDINGS VII LLC | AT COST | 796,923 | 796,923 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDEND RECEIVABLE | 4,194 | 5,391 | 5,391 |
| PREPAID PAYROLL | 7,992 | 7,992 | |
| LOAN RECEIVABLE | 460,000 | 460,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCELSIOR OPPORTUNITY FUND LP - LOSS | 20,555 | 20,555 | 0 | |
| EXCELSIOR OPPORTUNITY FUND LP - ROYALTY INCOME DEDUCTIONS | 31 | 31 | 0 | |
| FOREIGN TAXES | 2,101 | 2,101 | 0 | |
| INVESTMENT EXPENSE | 639 | 639 | 0 | |
| INVESTMENT INTEREST EXPENSE | 3,137 | 3,137 | 0 | |
| INVESTMENT MANAGEMENT FEES | 36,304 | 36,304 | 0 | |
| LICENSE & FEES | 99 | 0 | 99 | |
| PAYROLL PROCESSING FEE | 647 | 324 | 323 | |
| POETIC HOLDING V LLC- LOSS | 787 | 787 | 0 | |
| POETIC HOLDING VII LLC- LOSS | 3,643 | 3,643 | 0 | |
| TAX-EXEMPT INTEREST INCOME | -2 | -2 | 0 | |
| NONDEDUCTIBLE EXPENSES FROM PASSHTROUGH | 29 | 29 | 0 | |
| PENALTIES | 27 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXCELSIOR OPPORTUNITY FUND LP - ROYALTIES | 1,038 | 1,038 | 1,038 |
| RECAPTURE OF PRIOR TAX BENEFIT | 72,900 | 72,900 | 72,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 16,788 | 8,394 | 8,394 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 6,149 | 0 | 0 | |
| PAYROLL TAXES | 7,969 | 3,985 | 3,984 |