| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,450 | 17,450 | 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 | 1,500,000 |
| INTERAXON INC | 353,575 | 238,492 |
| HAPPIFY INC | 105,500 | 0 |
| INSIGHT NETWORK INC | 100,003 | 171,970 |
| KITTY AND VIBE, INC | 25,000 | 25,000 |
| THE SHIFT NETWORK INC | 100,001 | 100,001 |
| OPEN ASSEMBLY INC | 100,000 | 50,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NS GROUP HLDG | AT COST | 117,642 | 122,000 |
| TECHSTARS BOULDER 2011 LLC | AT COST | 9,003 | 25,000 |
| TANGO XIV LLC | AT COST | 384,600 | 400,000 |
| TECHSTARS VENTURES 2012 LLC | AT COST | 51,141 | 158,760 |
| TANGO XIX LLC | AT COST | 4,176,970 | 2,000,000 |
| BLUE NOTE VENTURES LP | AT COST | 1,272,674 | 2,170,616 |
| FIREBRAND VENTURES II LP | AT COST | 1,709,757 | 809,731 |
| TRUE VENTURES III | AT COST | 555,637 | 719,000 |
| JAX HOLDINGS LLC | AT COST | 164,046 | 86,286 |
| TANGO XXV LLC | AT COST | 1,767,268 | 1,743,000 |
| TANGO XX | AT COST | 21,556 | 0 |
| BUFF VENTURE FUND I | AT COST | 427,170 | 596,250 |
| GLOO HOLDINGS | AT COST | 968,275 | 1,600,002 |
| AQUINAS ACG LLC | AT COST | 498,216 | 500,000 |
| SOVEREIGN'S KINGDON | AT COST | 99,444 | 97,173 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID CONTRIBUTIONS | 1,575,000 | 355,000 | 355,000 |
| Description | Amount |
|---|---|
| BOOK TAX DIFFERENCES | 65,420 |
| NON DEDUCTIBLE K-1 | 23,017 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,359 | 1,359 | 0 | 0 | |
| CLEANING | 3,106 | 0 | 0 | 3,106 |
| OFFICE SUPPLIES | 2,503 | 173 | 0 | 2,330 |
| TELEPHONE | 545 | 545 | 0 | 0 |
| BANK & CC FEES | 295 | 295 | 0 | 0 |
| PAYROLL SERVICE | 63 | 63 | 0 | 0 |
| SHARE OF GLOO EXPENSE | 1,260 | 1,260 | 0 | 0 |
| INSURANCE | 1,153 | 1,153 | 0 | 0 |
| INVESTMENT FEES | 166,494 | 166,494 | 0 | 0 |
| K-1 PORTFOLIO & OTHER DEDUCTIONS | 209,548 | 209,548 | 0 | 0 |
| K-1 CHARITABLE | 1,810 | 0 | 0 | 1,810 |
| K-1 ORDINARY LOSS | 69,883 | 69,883 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 INTEREST INCOME | 26,085 | 26,085 | 26,085 |
| K-1 DIVIDEND INCOME | 14 | 14 | 14 |
| OTHER INCOME | 11,584 | 11,584 | 11,584 |
| Description | Amount |
|---|---|
| QSBS EXCLUSION | 936,132 |
| FEDERAL REFUND | 96,463 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PREPAID DISTRIBUTIONS | 329,917 | 64,079 |
| INVESTMENT IN PDS HOLDINGS | 1,150,718 | 1,145,713 |
| EXPENSES TO BE REIMBURSED | 4,125 | 4,075 |
| INVESTMENT IN BRAVO EQUITY PARTNERS | 0 | 4,160 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES, PERMITS, FEES | 175 | 175 | 0 | 0 |
| PAYROLL TAX | 600 | 600 | 0 | 0 |