| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 18,525 | 18,525 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CAMDEN PARTNERS STRATEGIC FUND | AT COST | 530,791 | 834,998 |
| BLACKROCK | AT COST | 792,359 | 1,176,549 |
| KISMET MUSE 1 LLC | AT COST | 22,190,687 | 37,907,569 |
| KISMET MUSE 3 LLC | AT COST | 710,679 | 728,052 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 250 | 250 | 0 | |
| OTHER EXPENSE FROM K-1S | 131,974 | 129,384 | 0 | |
| N/D EXPENSES FROM K-1'S | 122 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 273 | 273 | 273 |
| OTHER INCOME FROM K-1S | 91 | 91 | 91 |
| INCOME FROM K-1 | -12,688 | -12,688 | -12,688 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REQUIRED CHARITABLE DISTRIBUTION | 0 | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 15,786 | 15,786 | 0 | |
| FEDERAL INCOME TAX PAID | 230,238 | 0 | 0 |