MACC PRIVATE EQUITIES INC
10-Q, 1998-02-13
Previous: INVESCO SPECIALTY FUNDS INC, 497, 1998-02-13
Next: KNAFEL SIDNEY R, SC 13G, 1998-02-13



<PAGE>   1
                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
(Mark One)

         [X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                       SECURITIES  EXCHANGE ACT OF 1934

For the  quarterly  period ended  December 31, 1997 
                                  ----------------- 

                                       OR


         [ ]  TRANSITION  REPORT  PURSUANT TO SECTION 13 OR 15 (d) OF THE
                       SECURITIES EXCHANGE ACT OF 1934

           For the transition period from              to
                                          ------------   ------------

                         Commission file number 0-24412
                                                ---------------------

                           MACC Private Equities Inc.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

<TABLE>
<S><C>

                       Delaware                                42-1421406
    ---------------------------------------------------------------------------
    (State or other jurisdiction of incorporation              (I.R.S. Employer
                    or organization)                       Identification No.)

         101 Second Street S.E., Suite 800, Cedar Rapids, Iowa 52401
         ------------------------------------------------------------
                   (Address of principal executive offices)
                                   (Zip Code)

                                 (319) 363-8249
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


- --------------------------------------------------------------------------------
(Former name, former address and former fiscal year, if changed since last report)
</TABLE>

         Please  indicate by check mark whether the registrant (1) has filed all
reports  required to be filed by Section 13 or 15(d) of the Securities  Exchange
Act of 1934 during the preceding 12 months (or for such shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. 
Yes  X    No
    ---      ---

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

         Indicate  by check mark  whether  the  registrant  has filed all  
documents  and  reports  required  to be filed by Section 12, 13 or 15(d) of the
Securities  Exchange Act of 1934  subsequent to the  distribution  of securities
under a plan confirmed by a court. 
Yes  X   No
    ---     ---

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date.

         At  December  31,  1997,  the  registrant  had issued  and  outstanding
1,039,615 shares of common stock.

                                  Page 1 of 14
                        Exhibit Index appears at page 13


<PAGE>   2


                                      Index



<TABLE>
<CAPTION>
PART I.  FINANCIAL INFORMATION

     Item 1.      Financial Statements                                                           Page
                                                                                                 ----
                  <S>                                                                             <C>
                  Condensed Consolidated Balance
                  Sheets (Unaudited) at December 31,
                  1997, and September 30, 1997.................................................    3

                  Condensed Consolidated Statements of
                  Operations (Unaudited) for the three
                  months ended December 31, 1997, and
                  the three months ended December 31, 1996.....................................    4

                  Condensed  Consolidated  Statements of Cash Flows  (Unaudited)
                  for the three months ended December 31, 1997, and
                  the three months ended December 31, 1996.....................................    5

                  Notes to Condensed Consolidated
                  Financial Statements.........................................................    6

     Item 2.      Management's Discussion and Analysis
                  of Financial Condition and Results Of Operations.............................    7

PART II. OTHER INFORMATION.....................................................................   11

     Item 6.      Exhibits and Reports on Form 8-K.............................................   11

                  Signatures...................................................................   12

EXHIBIT INDEX..................................................................................   13


</TABLE>






                                        2

<PAGE>   3



PART 1 -- FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS



                  MACC PRIVATE EQUITIES INC. AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                             December 31,             September 30,
                                                                                                1997                      1997
                                                                                             ------------             -------------
                  Assets

<S>                                                                                        <C>                          <C>
Loans and investments in portfolio securities at market
         or fair value, cost of $21,664,717                                                  $ 19,051,212                18,424,612
U.S. treasury bills, at cost, which approximates market                                         1,580,079                 2,928,924
Certificates of deposit                                                                         1,879,801                 1,756,801
Cash                                                                                            2,527,893                   756,754
Other assets, net                                                                                 739,098                 1,035,331
Deferred income taxes                                                                           1,077,000                 1,093,000
                                                                                             ------------              ------------

         Total assets                                                                        $ 26,855,083                25,995,422
                                                                                             ============              ============

         Liabilities and stockholders' equity

Liabilities:
     Debentures payable, net of discount                                                     $ 11,246,656                10,244,478
     Accrued interest                                                                             108,104                   259,662
     Accounts payable and other liabilities                                                        96,072                   111,440
                                                                                             ------------              ------------
                                                                                                                                   

         Total liabilities                                                                     11,450,832                10,615,580
                                                                                             ------------              ------------

Stockholders' equity:
     Common stock, $.01 par value per share;
         4,000,000 shares authorized;
         1,039,615 shares issued and outstanding                                                   10,396                    10,396
     Additional paid-in-capital                                                                15,312,381                15,312,381
     Net investment income                                                                       (198,306)                 (239,290)
                                                                                                                                    
     Net realized gain on investments                                                           2,893,285                 2,551,781
     Unrealized depreciation on investments                                                    (2,613,505)               (2,255,426)
                                                                                             ------------              ------------
                                                                                                                                    

         Total stockholders' equity                                                          $ 15,404,251                15,379,842
                                                                                             ------------              ------------

         Total liabilities and stockholders' equity                                          $ 26,855,083                25,995,422
                                                                                             ============              ============

Net assets per share                                                                         $      14.82              $      14.79
                                                                                             ============              ============
</TABLE>

See accompanying notes to condensed consolidated financial statements.







                                        3

<PAGE>   4



                           MACC PRIVATE EQUITIES INC.
         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

<TABLE>
<CAPTION>



                                                                                               For the three         For the three
                                                                                                months ended          months ended
                                                                                                December 31,           December 31,
                                                                                                   1997                    1996
                                                                                                ------------         --------------
Investment income:
<S>                                                                                              <C>                        <C>    
     Interest                                                                                    $ 429,046                  418,271
     Dividends                                                                                      78,043                   11,200
     Other                                                                                          52,161                   38,487
                                                                                                 ---------                ---------

         Total income                                                                              559,250                  467,958
                                                                                                 ---------                ---------

Operating expenses:
     Interest                                                                                      223,891                  225,381
     Management fees                                                                               162,965                  171,146
     Professional fees                                                                              48,542                   63,000
     Other                                                                                          55,868                   71,158
                                                                                                 ---------                ---------

         Total operating expenses                                                                  491,266                  530,685
                                                                                                 ---------                ---------

         Investment income (expense),
              net before income tax expense                                                         67,984                  (62,727)

Income tax expense                                                                                 (27,000)                       0
                                                                                                 ---------                ---------

         Investment income (expense), net                                                           40,984                  (62,727)
                                                                                                 ---------                ---------

Realized  and unrealized gain (loss) on investments:
     Net realized gain on investments                                                              330,504                    2,434
     Net change in unrealized appreciation/
          depreciation on investments                                                             (358,079)                 (15,663)
                                                                                                 ---------                --------- 

         Net loss on investments
              before income tax benefit                                                            (27,575)                 (13,229)

Income tax benefit                                                                                  11,000                        0
                                                                                                 ---------                ---------

         Net loss on investments                                                                   (16,575)                 (13,229)
                                                                                                 ---------                ---------

         Net change in net assets
              from operations                                                                    $  24,409                  (75,956)
                                                                                                 =========                =========


</TABLE>

See accompanying notes to condensed consolidated financial statements.








                                        4


<PAGE>   5


                   MACC PRIVATE EQUITIES INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


<TABLE>
<CAPTION>

                                                                                                     For the three    For the three
                                                                                                      months ended     months ended
                                                                                                       December 31,     December 31,
                                                                                                          1997              1996
                                                                                                     --------------   --------------
Cash flows from operating activities:
<S>                                                                                                  <C>                    <C>     

     Increase (decrease) in net assets
         from operations                                                                             $    24,409            (75,956)
                                                                                                     -----------        -----------

     Adjustments to reconcile increase  (decrease) 
         in net assets from operations to net cash 
         provided by (used in) operating activities:
            Change in provision for doubtful accounts                                                     (3,060)            (3,594)
            Net realized and unrealized loss on investments                                               27,575             13,229
            Deferred income taxes                                                                         16,000                  0
            Other                                                                                          6,017              5,552
     Change in assets and liabilities:
            Other assets                                                                                 295,454            213,752
            Accrued interest, accounts payable,
                 and other liabilities                                                                  (166,926)          (391,057)
                                                                                                     -----------        -----------

     Total adjustments                                                                                   175,060           (162,118)
                                                                                                     -----------        -----------

     Net cash provided by (used in) operating activities                                                 199,469           (238,074)
                                                                                                     -----------        -----------

Cash flows from investing activities:
     Proceeds from disposition of and payments on
          loans and investments in portfolio securities                                                1,115,101             46,807
     Purchases of loans and investments in
          portfolio securities                                                                        (1,769,276)
                                                                                                                         (3,461,062)
     Proceeds from disposition of other investments                                                    1,947,073          5,930,278
     Purchases of other investments                                                                   (1,795,940)        (3,824,785)
                                                                                                     -----------        -----------

         Net cash used in investing activities                                                          (503,042)        (1,308,762)
                                                                                                     -----------        -----------
                                                                                                                                    

Cash flows from financing activities -
     Proceeds from issuance of long term debentures                                                    1,000,000                  0
                                                                                                     -----------        -----------

     Net increase (decrease)  in cash and cash equivalents                                               696,427         (1,546,836)

Cash and cash equivalents at beginning of period                                                       2,902,406          5,066,011
                                                                                                     -----------        -----------

Cash and cash equivalents at end of period                                                           $ 3,598,833          3,519,175
                                                                                                     ===========        ===========

Supplemental disclosures of cash flow information -
     Cash paid during the period for interest                                                        $   373,271            373,271
                                                                                                     ===========        ===========
                                                                                                                                   
     Assets received in lieu of cash                                                                 $         0              8,000
                                                                                                     ===========        ===========
                                                                                                                                   
</TABLE>

See accompanying notes to condensed consolidated financial statements.


                                        5


<PAGE>   6


MACC PRIVATE EQUITIES INC.

Notes to Condensed Consolidated Financial Statements

December 31, 1997, September 30, 1997, and December 31, 1996


(1)      Basis of Presentation

         The accompanying  condensed  consolidated  financial statements,  which
include  the  accounts  of MACC  Private  Equities  Inc.  and  its  wholly-owned
subsidiary MorAmerica Capital Corporation (the "Corporation") have been prepared
in accordance  with  generally  accepted  accounting  principles  for investment
companies.  All significant  intercompany  accounts and  transactions  have been
eliminated in consolidation.

         The  financial   statements  included  herein  have  been  prepared  in
accordance with generally accepted  accounting  principles for interim financial
information  and  instructions to Form 10-Q and Article 6 of Regulation S-X. The
financial  statements  should  be  read in  conjunction  with  the  consolidated
financial  statements  and notes  thereto of MACC Private  Equities Inc. and its
Subsidiary  as of and for the year ended  September  30, 1997.  The  information
reflects all adjustments  consisting of normal recurring  adjustments which are,
in the opinion of management,  necessary for a fair  presentation of the results
of  operations  for the  interim  periods.  The  results of the  interim  period
reported are not necessarily indicative of results to be expected for the year.





                  [Remainder of page intentionally left blank]
















                                        6
<PAGE>   7



ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS
          OF FINANCIAL CONDITION AND RESULTS
          OF OPERATIONS

         This section contains  certain  forward-looking  statements  within the
meaning  of the  Private  Securities  Litigation  Reform  Act of 1995 (the "1995
Act"). Such statements are made in good faith by the Corporation pursuant to the
safe-harbor  provisions  of the 1995 Act. In connection  with these  safe-harbor
provisions,  the Corporation has identified in its Annual Report to Shareholders
for the fiscal year ended  September  30, 1997,  important  factors  which could
cause  actual  results  to  differ   materially  from  those  contained  in  any
forward-looking  statement  made  by  or  on  behalf  of  the  Corporation.  The
Corporation  further cautions that such factors are not exhaustive or exclusive.
The Corporation does not undertake to update any forward-looking statement which
may be made from time to time by or on behalf of the Corporation.

                              RESULTS OF OPERATIONS

         Three Months Ended  December 31, 1997,  Compared to Three Months Ended
December 31, 1996

         Total  investment  income  includes  the   Corporation's   income  from
interest,  dividends and fees. Net investment  income/expense  represents  total
investment  income minus  operating  and interest  expenses,  net of  applicable
income taxes. The main objective of portfolio company  investments is to achieve
capital  appreciation,  realized  gains,  and  unrealized  appreciation  in  the
portfolio. These are not included in net investment income. However, another one
of the  Corporation's  long-term  goals is to achieve net investment  income and
increased  earnings  stability in future  years.  In this regard,  a significant
proportion  of new  portfolio  investments  are  structured  so as to  provide a
current yield through interest or dividends. The Corporation also earns interest
on short term investments of cash funds.

         During the current  year,  first  quarter  total  investment  income of
$559,250 was  approximately 20% greater than total investment income of $467,958
for the prior year first quarter.  In the current year first quarter as compared
to the prior year first quarter,  interest income  increased  $10,775,  dividend
income  increased  $66,843,  and  other  income  (which  consists  primarily  of
commitment fees earned with respect to portfolio investments) increased $13,674.
The increase in dividend income is attributable to dividends  received from four
portfolio companies, one of which was not a portfolio company of the Corporation
during  the prior  year  period,  and  another  of which had not paid a dividend
during the prior year period but made a full year  dividend  payment  during the
current year period. It is anticipated dividend income will continue to increase
over future periods.

         Total operating expenses for the first quarter of the current year were
$491,266, a decrease of approximately 7% as compared to total operating expenses
for the prior year first  quarter of $530,685.  Professional  fees  decreased by
$14,458 and other expenses, which

                                        7



<PAGE>   8

includes  administrative  expenses  associated  with  being  a  public  company,
decreased by $15,290. Management fees decreased from $171,146 to $162,965 in the
current  year first  quarter as compared to the prior year first  quarter due to
the decrease in assets under management.

         During the current year first  quarter,  the  Corporation  recorded net
realized gain on investments  before income taxes of $330,504,  as compared with
net realized gain on investments  before income taxes of $2,434 during the prior
year period.  The higher level of net realized  gains on investment is primarily
due to the  sale of one  portfolio  company.  Management  does  not  attempt  to
maintain a  comparable  level of realized  gains from year to year or quarter to
quarter but instead attempts to maximize total investment portfolio appreciation
through  realizing  gains in the  disposition of securities and investing in new
portfolio investments.

         The Corporation recorded net change in unrealized appreciation/
depreciation  on investments of ($358,079)  during the current year
first quarter, as compared to ($15,663) during the prior year first quarter.
Net change in unrealized  appreciation/depreciation  on  investments 
represents the change for the period in the unrealized  appreciation on the
Corporation's total investment  portfolio net of unrealized  depreciation on
the Corporation's total portfolio investment.  Generally,  when the Corporation
increases the fair value of a portfolio  investment above its cost, the
unrealized  appreciation item for the portfolio as a whole increases,  and when
the Corporation decreases the fair value of a portfolio investment below its
cost, the unrealized depreciation item for  the  portfolio  as  a  whole 
increases.  When  the  Corporation  sells  an appreciated  portfolio 
investment for a gain,  unrealized  appreciation for the portfolio  as a whole 
decreases as the gain is  realized.  Similarly,  when the Corporation  sells a
depreciated  portfolio  investment  for a loss,  unrealized depreciation for
the portfolio as a whole decreases as the loss is realized. The net change in
unrealized  appreciation/depreciation on investments of ($358,079) recorded 
during the current year first quarter is the net effect of the sale of one
appreciated portfolio investment for a gain of approximately $320,000, and a
decrease of approximately $38,000 in the fair value of one portfolio
investment.

              FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

         To date, the  Corporation  has relied upon several  sources to fund its
investment  activities,  including the  Corporation's  U.S. treasury bills, cash
equivalents and cash, and the Small Business Investment Company ("SBIC") capital
program operated by the Small Business Administration (the "SBA").

         The  Corporation,  through  its  wholly-owned  subsidiary,   MorAmerica
Capital,  from time to time may seek to procure  additional  capital through the
SBIC  capital  program to provide a portion  of its  future  investment  capital
requirements.  At present,  there is  availability of capital for the next three
years in commitment periods of up to five years


                                        8

<PAGE>   9



through the SBIC capital program and the Corporation anticipates that there will
be capital  available in future  periods.  The  Corporation  also  believes that
recently  enacted  federal  legislation  which  permits  SBICs  to  obtain  debt
financing  from federal home loan banks may provide an additional  future source
of debt financing for the Corporation.

         As of  December  31,  1997,  the  Corporation's  U.S.  treasury  bills,
certificates of deposit and cash totaled  $5,987,773.  The Corporation  obtained
$1,000,000 in new SBA Guaranteed Debentures in December 1997 and plans to obtain
an additional  $1,000,000  this fiscal year. The  Corporation  believes that its
existing U.S.  treasury bills,  certificates of deposit and cash,  together with
the proceeds from the  additional  $1,000,000 in SBA  guaranteed  debentures and
other  anticipated cash flows, will provide adequate funds for the Corporation's
anticipated  cash  requirements  during  the  current  fiscal  year,   including
portfolio  investment  activities,  odd-lot  shareholder  stock  repurchases and
administrative  expenses.  The  Corporation  has planned  $7,000,000  in new and
follow-on  investment  activities  during  the  current  fiscal  year,  of which
$1,769,276 was invested during the first quarter of the current fiscal year.

         Liquidity  for the next two years  will not be  impacted  by  principal
payments on the Corporation's  debentures payable because there are no scheduled
principal payments until 2000. Debentures payable are composed of $11,290,000 in
principal  amount  of  SBA-guaranteed  debentures  issued  by the  Corporation's
subsidiary,  MorAmerica  Capital,  which mature as follows:  $2,450,000 in 2000,
$5,690,000 in 2001, $2,150,000 in 2003 and $1,000,000 in 2007. It is anticipated
MorAmerica  Capital  would  be able to roll  over  this  debt  with new ten year
debentures when it matures.

         The Corporation anticipates that it may seek additional capital, either
in the form of additional SBA-guaranteed debentures issued by MorAmerica Capital
or in the  form of  common  stock  of the  Corporation,  to fund  growth  of the
Corporation,  to meet  principal  payments,  if  necessary,  as the  outstanding
SBA-guaranteed  debentures  become  due  and  payable  and for  other  corporate
purposes.

                               PORTFOLIO ACTIVITY

         During the three  months  ended  December  31,  1997,  the  Corporation
invested  $1,769,276  in seven  portfolio  companies,  consisting  of $1,277,500
invested in two new  portfolio  companies  and  $491,776  invested in  follow-on
investments in five existing portfolio companies.  The Corporation's  investment
level  objectives  for  fiscal  year  1998  call  for  total  new and  follow-on
investments  of  $7,000,000.  Based upon the total  amount of new and  follow-on
investments   made  during  the  three  months  ended  December  31,  1997,  the
Corporation anticipates that it will achieve its investment level objectives for
the current fiscal year.  However,  management views investment level objectives
for any given year as secondary in  importance to the  Corporation's  overriding
concern of  investing  in only  those  portfolio  companies  which  satisfy  the
Corporation's investment criteria.



                                        9

<PAGE>   10



                        DETERMINATION OF NET ASSET VALUE

         The net asset value per share of the Corporation's  outstanding  common
stock is determined quarterly, as soon as practicable after and as of the end of
each  calendar  quarter,  by  dividing  the value of total  assets  minus  total
liabilities  by the total number of shares  outstanding  at the date as of which
the determination is made.

         In calculating the value of total assets, securities that are traded in
the over-the-counter market or on a stock exchange are valued in accordance with
the current  valuation  policies of the Small Business  Administration  ("SBA").
Under SBA  regulations,  publicly traded equity  securities are valued by taking
the average of the closing prices (or bid prices in the case of over-the-counter
equity  securities)  for the valuation  date and the  preceding  two days.  This
policy differs from the Securities and Exchange  Commission's  guidelines  which
utilize only a one day price measurement. The Corporation's use of SBA valuation
procedures did not result in a material  variance as of December 31, 1997,  from
valuations using the Securities and Exchange Commission's guidelines.

         All other  investments  are valued at fair value as  determined in good
faith by the Board of Directors.  The Board of Directors has determined that all
other  investments  will be valued initially at cost, but such valuation will be
subject to semi-annual  adjustments if the Board of Directors determines in good
faith that cost no longer represents fair value.













                                       10

<PAGE>   11



                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

         There are no items to report.

ITEM 2.   CHANGES IN SECURITIES

         There are no items to report.

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

         There are no items to report.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE
            OF SECURITY HOLDERS

         There are no items to report.

ITEM 5.   OTHER INFORMATION

         There are no items to report.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K.

         (a)      Exhibits

                  (27)     Financial Data Schedule

         No other exhibits are applicable.

         (b)      Reports on Form 8-K

         The Company  filed no reports on Form 8-K during the three months ended
December 31, 1997.










                                       11


<PAGE>   12


                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                                MACC PRIVATE EQUITIES INC.


Date: 2/12/98                                   By: /s/ David Schroder
     -------------------------                     -----------------------------
                                                   David Schroder, President


Date: 2/12/98                                   By: /s/ Robert A. Comey
     ------------------------                      -----------------------------
                                                   Robert A. Comey, Treasurer















                                       12

<PAGE>   13



                                  EXHIBIT INDEX


Exhibit                    Description                                 Page
- -------                    -----------                                 ----

(27)                  Financial Data Schedule                           14

















                                       13



<TABLE> <S> <C>

<ARTICLE> 6
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             SEP-30-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                       23,244,796
<INVESTMENTS-AT-VALUE>                      20,631,291
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                 739,098
<OTHER-ITEMS-ASSETS>                         5,484,694
<TOTAL-ASSETS>                              26,855,083
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                     11,246,656
<OTHER-ITEMS-LIABILITIES>                      204,176
<TOTAL-LIABILITIES>                         11,450,832
<SENIOR-EQUITY>                                 10,396
<PAID-IN-CAPITAL-COMMON>                    15,312,381
<SHARES-COMMON-STOCK>                        1,039,615
<SHARES-COMMON-PRIOR>                          964,098
<ACCUMULATED-NII-CURRENT>                    (198,306)
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                      2,893,285
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                   (2,613,505)
<NET-ASSETS>                                15,404,251
<DIVIDEND-INCOME>                               78,043
<INTEREST-INCOME>                              429,046
<OTHER-INCOME>                                  52,161
<EXPENSES-NET>                                 518,266
<NET-INVESTMENT-INCOME>                         40,984
<REALIZED-GAINS-CURRENT>                       341,504
<APPREC-INCREASE-CURRENT>                    (358,079)
<NET-CHANGE-FROM-OPS>                           24,409
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                          24,409
<ACCUMULATED-NII-PRIOR>                      (239,290)
<ACCUMULATED-GAINS-PRIOR>                    2,551,781
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission