| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEE | 22,800 | 22,800 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CAMDEN PARTNERS STRATEGIC FUND | AT COST | 409,406 | 834,998 |
| BLACKROCK | AT COST | 792,359 | 654,802 |
| KISMET MUSE 1 LLC | AT COST | 18,568,193 | 30,027,706 |
| KISMET MUSE 3 LLC | AT COST | 1,703,190 | 2,232,172 |
| 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 | 143,699 | 141,121 | 0 | |
| N/D EXPENSES FROM K-1'S | 1,282 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 512 | 512 | 512 |
| OTHER INCOME FROM K-1S | 47,313 | 47,313 | 47,313 |
| INCOME FROM K-1 | -14,884 | -14,884 | -14,884 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REQUIRED CHARITABLE DISTRIBUTION | 10,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 21,763 | 21,763 | 0 | |
| FEDERAL INCOME TAX PAID | 9,415 | 0 | 0 |