| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,375 | 19,375 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPHERO INC | 299,997 | 0 |
| HEADSPACE INC | 50,000 | 1,000,000 |
| INTERAXON INC | 353,575 | 103,990 |
| NS GROUP HLDG | 119,025 | 108,799 |
| HAPPIFY INC | 105,500 | 0 |
| INSIGHT NETWORK INC | 100,003 | 85,985 |
| THE SHIFT NETWORK INC | 100,001 | 50,001 |
| OPEN ASSEMBLY INC | 100,000 | 50,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BRAVO EQUITY PARTNERS LP | AT COST | 44,821 | 0 |
| TECHSTARS BOULDER 2011 LLC | AT COST | 236,193 | 25,000 |
| TANGO XIV LLC | AT COST | 385,983 | 1,317,667 |
| TECHSTARS VENTURES 2012 LLC | AT COST | 63,252 | 158,760 |
| TANGO XIX LLC | AT COST | 4,263,550 | 2,000,000 |
| BLUE NOTE VENTURES LP | AT COST | 1,585,672 | 2,431,038 |
| FIREBRAND VENTURES II LP | AT COST | 1,229,267 | 850,592 |
| TRUE VENTURES III | AT COST | 616,096 | 662,500 |
| JAX HOLDINGS LLC | AT COST | 249,799 | 86,286 |
| TANGO XXV LLC | AT COST | 1,893,573 | 1,743,000 |
| TANGO XX | AT COST | 22,905 | 0 |
| BUFF VENTURE FUND I | AT COST | 189,495 | 520,000 |
| GLOO HOLDINGS | AT COST | 990,013 | 1,600,002 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID CONTRIBUTIONS | 1,705,000 | 1,575,000 | 1,575,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,540 | 1,540 | 0 | 0 | |
| CLEANING | 4,508 | 0 | 0 | 4,508 |
| OFFICE SUPPLIES | 5,098 | 348 | 0 | 4,750 |
| TELEPHONE | 1,133 | 1,133 | 0 | 0 |
| BANK & CC FEES | 156 | 156 | 0 | 0 |
| PAYROLL SERVICE | 61 | 61 | 0 | 0 |
| SHARE OF GLOO EXPENSE | 1,260 | 1,260 | 0 | 0 |
| INSURANCE | 756 | 756 | 0 | 0 |
| INVESTMENT FEES | 51,888 | 51,888 | 0 | 0 |
| K-1 CHARITABLE CONTRIBUTIONS | 1,600 | 1,600 | 0 | 0 |
| K-1 PORTFOLIO & OTHER DEDUCTIONS | 213,106 | 213,106 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 ORDINARY INCOME | 35,939 | 35,939 | 35,939 |
| K-1 INTEREST INCOME | 41,631 | 41,631 | 41,631 |
| K-1 DIVIDEND INCOME | 13,387 | 13,387 | 13,387 |
| OTHER INCOME | 7,365 | 7,365 | 7,365 |
| Description | Amount |
|---|---|
| BOOK TAX DIFFERENCES | 16,577 |
| QSBS EXCLUSION | 3,507,051 |
| NON DEDUCTIBLE K-1 | 24,085 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID DISTRIBUTIONS | 3,081,670 | 329,917 |
| INVESTMENT IN TANGO XX | 6,180 | 0 |
| INVESTMENT IN PDS HOLDINGS | 1,133,040 | 1,150,718 |
| EXPENSES TO BE REIMBURSED | 3,996 | 4,125 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAX | 148 | 148 | 0 | 0 |
| TAXES, PERMITS, FEES | 160 | 160 | 0 | 0 |
| NET INVESTMENT TAX | 238,430 | 0 | 0 | 0 |
| PAYROLL TAX | 380 | 380 | 0 | 0 |