| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 451 WE KERNEL (HAGAR) | AT COST | 259,343 | 259,343 |
| DEUTSCHE BANK | AT COST | 586,953 | 98,888 |
| RIVERPOND LLC | AT COST | 148,539 | 148,539 |
| SIMCOE PARTNERS LP | AT COST | 1,930,363 | 1,930,363 |
| SPENCER WINSTON MONEY MARKET | AT COST | 403 | 403 |
| STAR ENTERTAINMENT | AT COST | 74,438 | 74,438 |
| UBS | AT COST | 14,406,466 | 14,406,466 |
| JP MORGAN | AT COST | 6,930,949 | 6,930,949 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 4813 EQ. LLC | -235,431 | -281,627 | -281,627 |
| INVESTMENT IN 222 NEP LLC | -124,423 | -137,750 | -137,750 |
| OTA LENDER LLC | 40,000 | 40,000 | 40,000 |
| INVESTMENT IN J-DEK LLC | -51,072 | -73,725 | -73,725 |
| INVESTMENT IN WF REGENCY EQUITY | 796,421 | -409,223 | -409,223 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 91,636 | 91,636 | 0 | |
| K-1: 222 NEP LLC | 13,002 | 13,002 | 0 | |
| K-1: 451WE KERNEL LLC | 642 | 642 | 0 | |
| K-1: 4813 EQ LLC | 11 | 11 | 0 | |
| K-1: PORTAGE CROSSING J-DEK LLC | 1,963 | 1,963 | 0 | |
| K-1: SB PRINCEVILLE INVESTMENTS PRIVATE INVESTORS, L.P. | 4,525 | 4,525 | 0 | |
| K-1: SIMCOE PARTNERS, L.P | 18,433 | 18,433 | 0 | |
| MISCELLANEOUS EXPENSES | 66,000 | 66,000 | 0 | |
| K-1: STAR ENTERTAINMENT VENTURES LLC | 6,472 | 6,472 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RIVERPOND, LLC | 4,844 | 4,844 | 4,844 |
| MISCELLANEOUS REVENUE | 167,275 | 167,275 | 167,275 |
| WF REGENCY EQUITY LLC | 30,255 | 30,255 | 30,255 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE | 177,518 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE AND FOREIGN TAXES | 55,344 | 55,344 | 0 | |
| TAXES - NEW YORK | 1,000 | 1,000 | 0 |