| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SECURITIES - CHARLES SCHWAB | AT COST | 1,956,660 | 2,381,498 |
| ALTERNATIVE INVESTMENTS (PARTNERSHIPS) | AT COST | 5,897,645 | 5,870,860 |
| DRIPTECH, INC. | AT COST | 75,000 | 100 |
| ALTERNATIVE INVESTMENTS (OFFSHORE) | AT COST | 1,680,550 | 1,951,266 |
| PORCH.COM | AT COST | 0 | 308,511 |
| GP ELEOS SOCIAL VENTURE FUND | AT COST | 38,670 | 45,906 |
| PROMISSORY NOTE - LAGO LLC | AT COST | 209,600 | 209,600 |
| PROMISSORY NOTE - MORINO/CALHOUN | AT COST | 70,950 | 77,950 |
| PROCEEDS RECEIVABLE - BLACKSTONE OFFSHORE F1 FUND | AT COST | 2,643,488 | 2,643,488 |
| Description | Amount |
|---|---|
| BOOK TAX DIFFERENCE | 50,414 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM K-1 - NONDEDUCTIBLE EXPENSES | 69 | 0 | 0 | |
| FROM K-1 - CHARITABLE | 9 | 9 | 0 | |
| FROM K-1 - ROYALTY DEDUCTION | 212 | 212 | 0 | |
| FROM K-1 - OTHER PORTFOLIO DEDUCTION | 119 | 119 | 0 | |
| STATE FILING FEE | 25 | 25 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1 - PASSIVE INCOME (LOSS) | 70,645 | 70,645 | 70,645 |
| FROM K-1 - NONPASSIVE NONPORTFOLIO | 11,354 | 11,354 | 11,354 |
| FROM K-1 - ROYALTIES | 4,898 | 4,898 | 4,898 |
| FROM K-1 - CANCELLATION OF DEBT | 6 | 6 | 6 |
| FROM K-1 - SUBPART F INCOME | 514 | 514 | 514 |
| FROM K-1 - PORTFOLIO INCOME | 18,673 | 18,673 | 18,673 |
| OTHER INCOME - OFFSHORE | 103,128 | 103,128 | 103,128 |
| FROM K-1 - SECTION 1256 INCOME/(LOSS) | -51 | -51 | -51 |
| FROM K-1 - OTHER TAX EXEMPT INCOME | 18 | 18 | 18 |
| FEDERAL TAX REFUND | 15,000 | 0 | 15,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CONTRIBUTIONS PAYABLE - K-1 | 0 | -1,909 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 47,119 | 47,119 | 0 | |
| FROM K-1 - INVESTMENT EXPENSES | 60,321 | 60,321 | 0 | |
| TAX PREPARATION FEES | 2,732 | 2,732 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,928 | 1,928 | 0 | |
| FEDERAL EXCISE TAXES | 5,000 | 0 | 0 |