| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 28,890 | 14,445 | 14,445 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERS IN PROPHET | AT COST | 440,773 | 409,825 |
| PROPHETS OPP PARTNERS | AT COST | 1,210,332 | 878,506 |
| OCA VENTURES III, LP | AT COST | 549,292 | 589,536 |
| EJF SIDECAR FUND | AT COST | 303,175 | 243,862 |
| RPM VENTURES III, LP | AT COST | 2,117,755 | 2,223,286 |
| GKC PARTNERS III, LP | AT COST | 1,221,841 | 1,672,471 |
| TOPSPIN PARTNERS II, LP | AT COST | 1,147,122 | 1,350,174 |
| ADMP STOCK | AT COST | 135,349 | 93,743 |
| POLYCHAIN PARALLEL FUND I LP | AT COST | 460,949 | 1,282,129 |
| ELECTRUM STRATEGIC OPP. FUND II | AT COST | 446,421 | 624,755 |
| GLL HEALTH SCIENCES FUND LTD | AT COST | 744,033 | 918,230 |
| WALLEYE OPPORTUNITIES FUND LTD. | AT COST | 1,092,136 | 1,266,764 |
| GRASS LAKE CAPITAL HDP LP | AT COST | 470,461 | 324,120 |
| GKC STRATEGIC VALUE OFFSHORE 2 LP | AT COST | 261,742 | 266,501 |
| KILO VENTURES LLC | AT COST | 517 | 442 |
| LJ VENTURES FUND II | AT COST | 70,500 | 64,632 |
| UNCORRELATED FUND 2020 LP | AT COST | 149,530 | 111,797 |
| CONSTELLIS - PRIVATE EQUITY | AT COST | 500,000 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LIFE INSURANCE EXPENSE | 37,229 | 37,229 | 0 | |
| BCIM PARTNERS III, LP (FAK GKC PARTNERS III) | 7,665 | 7,665 | 0 | |
| ELECTRUM STRATEGIC OP FUND II | 11,887 | 11,887 | 0 | |
| TOPSPIN PARTNERS II, LP | 1,677 | 1,677 | 0 | |
| TOPSPIN PARTNERS II, LP | 5,545 | 5,545 | 0 | |
| OCA VENTURES III, L.P. | 223 | 223 | 0 | |
| TOPSPIN PARTNERS II, LP | 417 | 417 | 0 | |
| UNCORRELATED FUND 2020 LP | 654 | 654 | 0 | |
| POLYCHAIN PARALLEL | 15,696 | 15,696 | 0 | |
| RPM VENTURES III | 19,869 | 19,869 | 0 | |
| UNCORRELATED FUND 2020 LP | 189 | 189 | 0 | |
| RPM VENTURES III | 172 | 172 | 0 | |
| OCA VENTURES III LP | 12,698 | 12,698 | 0 | |
| LJ VENTURES FUND II LP | 6,625 | 6,625 | 0 | |
| MISCELLANEOUS | 1,918 | 1,918 | 0 | |
| PASSIVE LOSS ALLOWED | 22,315 | 22,315 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRASS LAKE CAPITAL HDP LP | 22,315 | 22,315 | 22,315 |
| GKC PARTNERS III LP | 66 | 66 | 66 |
| OCA VENTURES III LP | 3,529 | 3,529 | 3,529 |
| POLYCHAIN PARALLEL FUND I LP | 353 | 353 | 353 |
| TOPSPIN PARTNERS II LP | 1,543 | 1,543 | 1,543 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO BEGINNING EQUITY | 3,144,613 |
| OTHER BOOK/TAX DIFFERENCES | 161,368 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 35,093 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 18,421 | 0 | 0 |