| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,800 | 9,300 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STNLY FIN LLC MTN MAT 8/9/27 | 400,007 | 460,020 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS-SEE ATTACHED SCHEDU | 16,261,527 | 28,743,287 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PASS-THRU ENTITIES-SEE ATT | AT COST | 3,930,624 | 4,297,604 |
| STATE OF ISRAEL BONDS - SEE ATTACHED | AT COST | 100,000 | 100,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTIONS RECEIVABLE | 205 | 1,448 | 1,448 |
| ACCRUED DIVIDENDS | 7,610 | 4,331 | 4,331 |
| PREPAID FEDERAL TAXES | 20,782 | 20,782 |
| Description | Amount |
|---|---|
| RESTATEMENT TO TAX BASIS CAPITALLAS OLAS RE I. | 186,495 |
| NON DEDUCTIBLE EXPENSES FRM PASS-THRUS | 2,453 |
| NON DEDUCTIBLE EXPENSES FROM INVESTMENTS | 23,986 |
| RESTATEMENT TO TAX BASIS CAPITALLAS OLAS RE II | 23,802 |
| RESTATEMENT TO TAX BASIS CAPITAL-FUNDAMENTAL PTR | 30,633 |
| RESTATEMENT TO TAX BASIS CAPITAL-RREF III PROPERTY | 3,541 |
| RESTATEMENT TO TAX BASIS CAPITAL-DRUG ROYALTIES | 2,718 |
| RESTATEMENT TO TAX BASIS CAPITALHARMONY IV | 10,714 |
| RESTATEMENT TO TAX BASIS CAPITAL-HARMONY III | 109,905 |
| RESTATEMENT TO TAX BASIS CAPITAL-TRIMARAN | 9,800 |
| RESTATEMENT TO TAX BASIS CAPITAL-STAR MT CREDIT | 2,651 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FROM PASS-THRU HUDSON VENTURE | 474 | 474 | ||
| FROM PASS-THRU HARBOURVEST VI | 2 | 2 | ||
| FROM PASS-THRU TRIMARAN FUND | 78 | 78 | ||
| FROM PASS-THRU CMS/GEN NX360 | 12,149 | 12,149 | ||
| BANK CHARGES | 67 | 67 | ||
| FROM PASS-THRU RREF III PROPE | 102 | 102 | ||
| FROM PASS-THRU RREF III DEBT | 78 | 78 | ||
| FROM PASS-THRU RREF IV DEBT D | 12 | 12 | ||
| FROM PASS-THRU LUX VENTURES V | 8,829 | 8,829 | ||
| FROM PASS-THRU LUX CO-INVEST | 2,221 | 2,221 | ||
| FROM PASS-THRU FUNDAMENTAL PT | 9,461 | 9,461 | ||
| FROM PASS-THRU FCP IV | 6,250 | 6,250 | ||
| FROM PASS-THRU DRUG ROYALTIES | 3,497 | 3,497 | ||
| FROM PASS-THRU HORIZON MH | 7,192 | 7,192 | ||
| FROM PASS-THRU STAR MT CREDIT | 3,273 | 3,273 | ||
| FROM PASS-THU LUX VENTURES VI | 9,592 | 9,592 | ||
| FROM PASS-THRU LUX CO-INVEST | 469 | 469 | ||
| FROM PASS-THRU HARMONY PTRS I | 11,667 | 11,667 | ||
| FROM PASS-THRU HARMONY PTRS I | 4,399 | 4,399 | ||
| OTHER PORTFOLIO DEDUCTIONS | 70 | 70 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORIDNARY LOSS FROM PASS-THRUS | -2,545 | -2,545 | |
| OTHER PORT INC-FUND PTRS III | 2,075 | 2,075 | |
| OTHER PORT INC-CMS/GEN NX | -739 | -739 | |
| OTHER PORT INC-STAR MT CREDIT | 335 | 335 | |
| OTHER PORT INC FIDLTY (8263) | 30,000 | 30,000 | |
| OTHER PORT INC FRM INVSTMTS | 100 | 100 | |
| OTHER INC/LOSS-FUND PTRS III | 2 | 2 | |
| OTHER INC/LOSS-CMS/GEN NX | 15 | 15 | |
| OTHER INC/LOSS-RREF III DEBT | 897 | 897 | |
| OTHER INC/LOSS-RREF IV DEBT | 1,625 | 1,625 | |
| OTHER INC/LOSS-LUX VEN V | 1 | 1 | |
| OTHER INC/LOSS-LAS OLAS RE II | -36,637 | -36,637 | |
| RENTAL INC/LOSS-FUND PTRS III | -1,980 | -1,980 | |
| RENTAL INC/LOSS-LAS OLAS RE I | 36,851 | 36,851 | |
| RENTL INC/LOSS-LAS OLAS RE II | 31,055 | 31,055 | |
| RENTAL INC/LOSS RREF III PROP | -5,532 | -5,532 | |
| RENTAL INC/LOSS-VIRTUS RE CAP | -42,141 | -42,141 | |
| OTHER RENTAL-FUND PTRS III | 3,684 | 3,684 | |
| UBTI FROM PASS-THRUS-SEE STMT | -29,407 | ||
| UBTI INCLUDED ON LINES 3-8 | 29,407 |
| Description | Amount |
|---|---|
| RESTATEMENT TO TAX BASIS CAPITAL-HARBOURVEST VI | 136 |
| RESTATEMENT TO TAX BASIS CAPITAL-HUDSON VENT PTR | 1 |
| RESTATEMENT TO TAX BASISI CAPITALRREF III DEBT DOM | 4,374 |
| RESTATEMENT TO TAX BASIS CAPITALRREF IV DEBT DIREC | 3,096 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL TAXES & PENALTIES PAYABLE | 10,985 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 169,125 | 168,516 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 5,873 | 5,873 | ||
| FEDERAL INCOME TAX | 8,633 | |||
| STATE TAXES | 700 | 700 |