| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 43,501 | 43,501 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BRECKINRIDGE-CORPORATE BONDS | 3,134,616 | 3,134,558 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| KAYNE ANDERSON-STOCKS | 1,433,675 | 1,556,311 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIDELITY-STOCK FUNDS | AT COST | 6,015,988 | 6,643,371 |
| XFUND 3 LP - FUND | AT COST | 571,077 | 669,195 |
| BRIGHTSTAR CAPITAL | AT COST | 912,160 | 1,529,343 |
| H. BARTON VENTURE IV | AT COST | 462,004 | 534,567 |
| DFJ GROWTH IV | AT COST | 1,172,360 | 1,658,389 |
| FIDELITY BOND FUNDS | AT COST | 210,195 | 210,853 |
| FIDELITY EQUITY ETPS | AT COST | 15,134,394 | 22,824,850 |
| SDC DIO FUND IV-B | AT COST | 25,184 | 4,841 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,044 | 1,044 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| accrued interest paid | 6,209 | 6,209 | |
| BRIGHTSTAR CAPITAL-UNFUNDED | 611,020 | 630,781 | 630,781 |
| DFJ GROWTH IV-UNFUNDED | 415,500 | 144,000 | 144,000 |
| H BARTON VENTURE IV-UNFUNDED | 352,500 | 235,745 | 235,745 |
| INTEREST RECEIVABLE | 55,527 | 67,236 | 67,236 |
| SDC DIO FUND IV-B-UNFUNDED | 1,971,099 | 1,971,099 | |
| XFUN 3 LP-UNFUNDED | 799,328 | ||
| XFUND 3 LP-UNFUNDED | 1,119,328 | 799,328 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES & FEES | 350 | 350 | ||
| NON-DEDUCTIBLE EXPENSE-H BARTON VENTURE | 4 | |||
| NON-DEDUCTIBLE EXPENS-SDC DIO FUND | 337 | |||
| OFFICE EXPENSES | 1,125 | 1,125 | ||
| OTHER DEDUCTIONS PORT-BRIGHTSTAR CAPITAL | 14,500 | 14,500 | ||
| OTHER PORTFOLIO DED 2%-SDC DIO FUND | 2,624 | 2,624 | ||
| PORTFOLIO DED PASS-THRU-H BARTON VENTURE | 13,389 | 13,389 | ||
| PORTFOLIO DEDUCTIONS-DFJ GROWTH | 36,247 | 36,247 | ||
| PORTFOLIO DEDUCTIONS-H BARTON VENTURE IV | 5,415 | 5,415 | ||
| SYNDICATION COST-BRIGHTSTAR CAPITAL | 2,396 | |||
| SYNDICATION COSTS-DFJ GROWTH IV | 2,104 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BRIGHTSTAR CAPITAL LOSS | -44,702 | -44,702 | |
| DFJ GROWTH-ORDINARY LOSS | -2,881 | -2,881 | |
| H BARTON SELECT OTHER INCOME | 105 | 105 | |
| H BARTON VENTURE INCOME | 88 | 88 | |
| MISCELLANEOUS INCOME | 112,291 | 112,291 | |
| SDC DIO FUND IV-B LOSS | -56,510 | -56,510 |
| Description | Amount |
|---|---|
| NON-DIVIDEND DISTRIBUTIONS-KAYNE ANDERSON | 3,044 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES - BRECKINRIDGE | 8,903 | 8,903 | 0 | 0 |
| INVESTMENT MGMT FEES - BRIGHTSTAR CAPITA | 11,017 | 11,017 | 0 | 0 |
| INVESTMENT MGMT FEES - KAYNE ANDERSON | 11,256 | 11,256 | 0 | 0 |
| INVESTMENT MGMT FEES - RS PRIMARY | 172,797 | 172,797 | 0 | 0 |
| INVESTMENT MGMT FEES - XFUND 3 LP | 35,691 | 35,691 | 0 | 0 |
| INVESTMETN MGMT FEES - SDC DIO FUND | 38,901 | 38,901 | 0 | 0 |
| PROFESSIONAL FEES-XFUND 3 LP | 3,259 | 3,259 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 4,836 | 4,836 | ||
| NET INVESTMENT INCOME TAX | 24,772 | |||
| STATE TAXES-XFUND 3 LP | 21 | 21 |