| 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 | 578,745 | 90,680 |
| RIVERPOND LLC | AT COST | 92,470 | 92,470 |
| SIMCOE PARTNERS LP | AT COST | 1,975,607 | 1,975,607 |
| UBS | AT COST | 12,698,998 | 12,698,998 |
| JP MORGAN | AT COST | 7,022,433 | 7,022,433 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 4813 EQ. LLC | -281,627 | -270,716 | -270,716 |
| INVESTMENT IN 222 NEP LLC | -137,750 | -149,568 | -149,568 |
| OTA LENDER LLC | 40,000 | 40,000 | 40,000 |
| INVESTMENT IN J-DEK LLC | -73,725 | -79,389 | -79,389 |
| INVESTMENT IN WF REGENCY EQUITY | -409,223 | 132,255 | 132,255 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE | 1,731,437 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 74,124 | 74,124 | 0 | |
| K-1: 222 NEP LLC | 11,768 | 11,768 | 0 | |
| K-1: SB PRINCEVILLE INVESTMENTS PRIVATE INVESTORS, L.P. | 3,701 | 3,701 | 0 | |
| K-1: SIMCOE PARTNERS, L.P | 21,643 | 21,643 | 0 | |
| MISCELLANEOUS EXPENSES | 105,023 | 105,023 | 0 | |
| K-1: STAR ENTERTAINMENT VENTURES LLC | 4,997 | 4,997 | 0 | |
| K-1: RIVERPOND LLC | 15,042 | 15,042 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 4813 EQ LLC | 4,685 | 4,685 | 4,685 |
| MISCELLANEOUS REVENUE | 4 | 4 | 4 |
| PORTAGE CROSSING J-DEK LLC | 11,767 | 11,767 | 11,767 |
| WF REGENCY EQUITY LLC | 56,110 | 56,110 | 56,110 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE AND FOREIGN TAXES | 19,698 | 19,698 | 0 |