| 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 | 81,239 | 81,239 |
| SIMCOE PARTNERS LP | AT COST | 2,192,211 | 2,192,211 |
| UBS | AT COST | 6,642,444 | 6,642,444 |
| JP MORGAN | AT COST | 6,634,660 | 6,634,660 |
| CL CREDIT OPPORTUNITIES MANAGER | AT COST | 1,832,184 | 1,832,184 |
| YYB 700 LLC | AT COST | 930,500 | 930,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 4813 EQ. LLC | -270,716 | -254,438 | -254,438 |
| INVESTMENT IN 222 NEP LLC | -149,568 | -161,320 | -161,320 |
| OTA LENDER LLC | 40,000 | 40,000 | 40,000 |
| INVESTMENT IN J-DEK LLC | -79,389 | -50,130 | -50,130 |
| INVESTMENT IN WF REGENCY EQUITY | 132,255 | 129,483 | 129,483 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE | 808,596 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 75,414 | 75,414 | 0 | |
| K-1: 222 NEP LLC | 11,557 | 11,557 | 0 | |
| K-1: SB PRINCEVILLE INVESTMENTS PRIVATE INVESTORS, L.P. | 3,937 | 3,937 | 0 | |
| K-1: SIMCOE PARTNERS, L.P | 24,032 | 24,032 | 0 | |
| MISCELLANEOUS EXPENSES | 61,722 | 61,722 | 0 | |
| K-1: WF REGENCY EQUITY LLC | 2,772 | 2,772 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 4813 EQ LLC | 16,278 | 16,278 | 16,278 |
| MISCELLANEOUS REVENUE | 206 | 206 | 206 |
| PORTAGE CROSSING J-DEK LLC | 29,259 | 29,259 | 29,259 |
| RIVERPOND, LLC | 5,923 | 5,923 | 5,923 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE AND FOREIGN TAXES | 53,152 | 53,152 | 0 |