| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIPS | AT COST | 54,244,730 | 78,995,294 |
| Description | Amount |
|---|---|
| BOY TAX CHANGE FROM PASSTHROUGH | 17,698,470 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 15,865 | 15,865 | 0 | 0 |
| INTEREST EXPENSE | 22,583 | 22,583 | 0 | 0 |
| PASS-THROUGH EXPENSE - FROM K-1 - GORE CREEK BOND FUND S1 TE, LLC | 10,674 | 10,674 | 0 | 0 |
| PASS-THROUGH EXPENSE - FROM K-1 - GORE CREEK HEDGE FUNDS S1 (TE) LLC | 289,342 | 289,342 | 0 | 0 |
| PASS-THROUGH EXPENSE - FROM K-1 - GORE CREEK PRIVATE FUND S1 (TE), LLC | 436,607 | 436,607 | 0 | 0 |
| PASS-THROUGH EXPENSE - FROM K-1 - GORE CREEK PRIVATE FUND S1B (TE), LLC | 166,651 | 166,651 | 0 | 0 |
| PASS-THROUGH EXPENSE - FROM K-1 - GORE CREEK STOCK FUND S1 (TE), LLC | 177,911 | 177,911 | 0 | 0 |
| PROFESSIONAL FEES | 6,850 | 3,425 | 0 | 3,425 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1 - GORE CREEK BOND FUND S1 TE, LLC | 574 | 574 | |
| FROM K-1 - GORE CREEK HEDGE FUNDS S1 (TE) LLC | 929,655 | 929,655 | |
| FROM K-1 - GORE CREEK PRIVATE FUND S1 (TE), LLC | -131,680 | -131,680 | |
| FROM K-1 - GORE CREEK PRIVATE FUND S1B (TE), LLC | 210,108 | 210,108 | |
| FROM K-1 - GORE CREEK STOCK FUND S1 (TE), LLC | 25,345 | 25,345 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN PAYABLE - NORTHERN TRUST | 2,192,635 | 1,089,504 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES FROM GORE CREEK INVESTMENT K-1 | 24,683 | 24,683 | 0 | 0 |
| FEDERAL INCOME TAX PAID | 10,000 | 10,000 | 0 | 0 |