| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 451 WE KERNE(HAGAR) | AT COST | 252,500 | 252,500 |
| DEUTSCHE BANK | AT COST | 5,346,363 | 5,346,363 |
| RIVERLAKE LLC | AT COST | 22,440 | 22,440 |
| RIVERPOND LLC | AT COST | 178,531 | 178,531 |
| SIMCOE PARTNERS LP | AT COST | 1,143,892 | 1,143,892 |
| SPENCER WINSTON MONEY MARKET | AT COST | 1,337,224 | 1,337,224 |
| STAR ENTERTAINMENT | AT COST | 197,350 | 197,350 |
| SYLVANIA RA ASSOC. | AT COST | 204,218 | 204,218 |
| UBS | AT COST | 18,091,065 | 17,574,489 |
| WF REGENCY EQUITY | AT COST | 1,191,214 | 1,191,214 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 4813 EQ. LLC | -225,035 | -227,908 | -227,908 |
| INVESTMENT IN 222 NEP LLC | -148,960 | -130,338 | -130,338 |
| OTA LENDER LLC | 40,000 | 40,000 | 40,000 |
| INVESTMENT IN J-DEK LLC | 15,037 | 6,129 | 6,129 |
| INVESTMENT IN STERLING GROUP LIMITED | -1,331,730 | 0 | 0 |
| CARRIAGE HOUSE EQ LLC | 413,757 | -426,230 | -426,230 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE | 220,576 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 101,652 | 101,652 | 0 | |
| MISCELLANEOUS EXPENSES | 27,688 | 0 | 27,688 | |
| INVESTMENT LOSS - STAR ENTERTAINMENT VENTURES LLC | 142,864 | 142,864 | 0 | |
| K-1: SIMCOE PARTNERS, L.P | 15,205 | 15,205 | 0 | |
| INVESTMENT LOSS - CARRIAGE HOUSE EQ LLC | 9,857 | 9,857 | 0 | |
| K-1 SB PRINCEVILLE INVESTMENTS PRIVATE INVESTORS, L.P. | 6,023 | 6,023 | 0 | |
| WF REGENCY EQUITY LLC | 2,669 | 2,669 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SYLVANIA RA ASSPCIATES, LLC | 35,921 | 35,921 | 35,921 |
| STERLING MARINA | 8,945 | 8,945 | 8,945 |
| RIVERLAKE ASSOCIATES, LLC | 2,426 | 2,426 | 2,426 |
| RIVERPOND, LLC | 10,917 | 10,917 | 10,917 |
| 222 NEP LLC | 5,453 | 5,453 | 5,453 |
| 4813 EQ LLC | 727 | 727 | 727 |
| PORTAGE CROSSING J-DEK LLC | 277 | 277 | 277 |
| MISCELLANEOUS REVENUE | 624 | 624 | 624 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE AND FOREIGN TAXES | 3,335 | 3,335 | 0 | |
| TAXES - OHIO | 2,345 | 0 | 0 |