| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 11,029 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SECURITIES - CHARLES SCHWAB | AT COST | 1,663,260 | 1,981,722 |
| ALTERNATIVE INVESTMENTS (PARTNERSHIPS) | AT COST | 3,703,331 | 3,445,305 |
| DRIPTECH, INC. | AT COST | 75,000 | 100 |
| ALTERNATIVE INVESTMENTS (OFFSHORE) | AT COST | 2,968,518 | 3,809,738 |
| PORCH.COM | AT COST | 2,000,000 | 3,208,674 |
| GP ELEOS SOCIAL VENTURE FUND | AT COST | 51,000 | 55,216 |
| LAGO LLC LOAN | AT COST | 150,000 | 152,733 |
| MORINO LOAN | AT COST | 30,000 | 30,280 |
| PROCEEDS RECEIVABLE - BLACKSTONE OFFSHORE F1 FUND | AT COST | 2,000,000 | 2,000,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DISTRIBUTION RECEIVABLE | 4,874 | 0 | 0 |
| Description | Amount |
|---|---|
| BOOK TAX DIFFERENCE | 3,902 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM K-1 - NONDEDUCTIBLE EXPENSES | 44 | 0 | 0 | |
| FROM K-1 - CHARITABLE | 22 | 0 | 0 | |
| FROM K-1 - ROYALTY DEDUCTION | 79 | 79 | 0 | |
| FROM K-1 - OTHER PORTFOLIO DEDUCTION | 120 | 120 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1 - PASSIVE INCOME (LOSS) | -4,779 | -4,779 | -4,779 |
| FROM K-1 - NONPASSIVE NONPORTFOLIO | 12,327 | 12,327 | 12,327 |
| FROM K-1 - ROYALTIES | 63 | 63 | 63 |
| FROM K-1 - CANCELLATION OF DEBT | 517 | 517 | 517 |
| FROM K-1 - SUBPART F INCOME | 2,591 | 2,591 | 2,591 |
| FROM K-1 - PORTFOLIO INCOME | 202,560 | 202,560 | 202,560 |
| OTHER INCOME - OFFSHORE | 48,951 | 48,951 | 48,951 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO GSO COCA II FINANCE LP | 24,400 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 44,286 | 44,286 | 0 | |
| FROM K-1 - INVESTMENT EXPENSES | 48,076 | 48,076 | 0 | |
| OTHER - INVESTMENT EXPENSE | 8,227 | 8,227 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,700 | 1,700 | 0 | |
| FEDERAL EXCISE TAXES | 20,000 | 0 | 0 | |
| STATE TAX | 2,076 | 0 | 0 |