---

FORM 10-Q

For the quarterly period ended March 31, 2017

For the transition period from          to          

Delaware		20-4897069
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

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.

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of the chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ☐

Accelerated filer ☐

Non-accelerated filer ☐

Smaller reporting company ☒

Emerging Growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Yes ☐  No ☒

As of May 1, 2017, 523,756.248 Units of the Blended Strategies Portfolio were outstanding.

 

---

GRAHAM ALTERNATIVE INVESTMENT FUND I LLC

 

BLENDED STRATEGIES PORTFOLIO

FORM 10-Q

INDEX

 

			Page Number
PART I - Financial Information:
	Item 1.	Financial Statements:
		Graham Alternative Investment Fund I LLC Blended Strategies Portfolio
		Statements of Financial Condition at March 31, 2017 (unaudited) and December 31, 2016 (audited)	1
		Unaudited Statements of Operations for the three months ended March 31, 2017 and 2016	2
		Unaudited Statements of Changes in Members’ Capital for the three months ended March 31, 2017 and 2016	3
		Unaudited Statements of Cash Flows for the three months ended March 31, 2017 and 2016	4
		Notes to Unaudited Financial Statements	5
		Graham Alternative Investment Trading LLC
		Statements of Financial Condition at March 31, 2017 (unaudited) and December 31, 2016 (audited)	12
		Condensed Schedules of Investments at March 31, 2017 (unaudited) and December 31, 2016 (audited)	13
		Unaudited Statements of Operations and Incentive Allocation for the three months ended March 31, 2017 and 2016	14
		Unaudited Statements of Changes in Members’ Capital for the three months ended March 31, 2017 and 2016	15
		Unaudited Statements of Cash Flows for the three months ended March 31, 2017 and 2016	16
		Notes to Unaudited Financial Statements	17
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	50
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk	56
	Item 4.	Controls and Procedures	57
PART II - Other Information			58

Exhibits
	EX - 31.1	Certification
	EX - 31.2	Certification
	EX - 32.1	Certification

 

PART I

Item 1.

Financial Statements

Graham Alternative Investment Fund I LLC

Blended Strategies Portfolio

Statements of Financial Condition

		March 31, 2017 (Unaudited)				December 31, 2016 (Audited)
Assets
Investment in Graham Alternative Investment Trading LLC, at fair value		$	69,085,208			$	72,903,383
Redemption receivable from Graham Alternative Investment Trading LLC			1,013,929				1,207,986
Total assets		$	70,099,137			$	74,111,369
Liabilities and members’ capital
Liabilities:
Accrued redemptions		$	1,013,929			$	1,207,986
Total liabilities			1,013,929				1,207,986
Members’ capital:
Class 0 Units (324,231.083 and 331,592.087 units issued and outstanding at $144.35 and $146.92, respectively)			46,802,919				48,718,754
Class 2 Units (212,160.968 and 225,124.868 units issued and outstanding at $105.03 and $107.43, respectively)			22,282,289				24,184,629
Total members’ capital			69,085,208				72,903,383
Total liabilities and members’ capital		$	70,099,137			$	74,111,369

 

See accompanying notes and the attached financial statements of Graham Alternative Investment Trading LLC.

 

Graham Alternative Investment Fund I LLC

Blended Strategies Portfolio

Unaudited Statements of Operations

		Three Months Ended March 31,
		2017				2016
Net loss allocated from investment in Graham Alternative Investment Trading LLC
Net realized gain (loss) on investments		$	391,322			$	(2,013,811	)
Net (decrease) increase in unrealized appreciation on investments			(1,163,102	)			612,671
Brokerage commissions and fees			(102,910	)			(137,117	)
Net loss allocated from investment in Graham Alternative Investment Trading LLC			(874,690	)			(1,538,257	)
Net investment loss allocated from investment in Graham Alternative Investment Trading LLC
Investment income
Interest income			113,669				93,237
Expenses
Advisory fees			306,401				372,652
Sponsor fees			246,540				293,089
Professional fees and other			58,847				16,563
Administrator’s fees			23,593				29,326
Incentive allocation			-				-
Total expenses			635,381				711,630
Net investment loss allocated from investment in Graham Alternative Investment Trading LLC			(521,712	)			(618,393	)
Net loss		$	(1,396,402	)		$	(2,156,650	)

See accompanying notes and the attached financial statements of Graham Alternative Investment Trading LLC.

 

Graham Alternative Investment Fund I LLC

Blended Strategies Portfolio

Unaudited Statements of Changes in Members’ Capital

For the three months ended March 31, 2017 and 2016

		Class 0 Units								Class 2 Units
		Units				Capital				Units				Capital				Total Members’ Capital
Members’ capital, December 31, 2015			400,877.751			$	59,064,584				244,435.571			$	26,866,727			$	85,931,311
Subscriptions			332.503				50,000				682.355				75,000				125,000
Redemptions			(13,842.372	)			(2,054,821	)			(6,967.720	)			(764,651	)			(2,819,472	)
Net loss			–				(1,386,144	)			–				(770,506	)			(2,156,650	)
Members’ capital, March 31, 2016			387,367.882			$	55,673,619				238,150.206			$	25,406,570			$	81,080,189
		Class 0 Units								Class 2 Units
		Units				Capital				Units				Capital				Total Members’ Capital
Members’ capital, December 31, 2016			331,592.087			$	48,718,754				225,124.868			$	24,184,629			$	72,903,383
Subscriptions			11,039.703				1,602,500				–				–				1,602,500
Redemptions			(18,400.707	)			(2,662,638	)			(12,963.900	)			(1,361,635	)			(4,024,273	)
Net loss			–				(855,697	)			–				(540,705	)			(1,396,402	)
Members’ capital, March 31, 2017			324,231.083			$	46,802,919				212,160.968			$	22,282,289			$	69,085,208

 

See accompanying notes and the attached financial statements of Graham Alternative Investment Trading LLC.

 

Graham Alternative Investment Fund I LLC

Blended Strategies Portfolio

Unaudited Statements of Cash Flows

		Three Months Ended March 31,
		2017				2016
Cash flows provided by operating activities
Net loss		$	(1,396,402	)		$	(2,156,650	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Net loss allocated from investment in Graham Alternative Investment Trading LLC			1,396,402				2,156,650
Proceeds from sale of investments in Graham Alternative Investment Trading LLC			4,218,330				4,918,778
Investments in Graham Alternative Investment Trading LLC			(1,602,500	)			(125,000	)
Net cash provided by operating activities			2,615,830				4,793,778
Cash flows used in financing activities
Subscriptions			1,602,500				125,000
Redemptions			(4,218,330	)			(4,918,778	)
Net cash used in financing activities			(2,615,830	)			(4,793,778	)
Net change in cash and cash equivalents			–				–
Cash and cash equivalents, beginning of period			–				–
Cash and cash equivalents, end of period		$	–			$	–

See accompanying notes and the attached financial statements of Graham Alternative Investment Trading LLC.

 

Graham Alternative Investment Fund I LLC

Blended Strategies Portfolio

Notes to Unaudited Financial Statements

March 31, 2017

1. Organization and Business

 

The Blended Strategies Portfolio (the “Fund”) is a series of Graham Alternative Investment Fund I LLC (“GAIF I”), a Delaware Series Limited Liability Company established through an amendment to the certificate of formation, effective March 28, 2013. Prior to March 28, 2013, GAIF I was organized as a Delaware Limited Liability Company which was formed on May 16, 2006 and commenced operations on August 1, 2006. GAIF I has one other active series in addition to the Fund, the Systematic Strategies Portfolio. GAIF I is registered as a commodity pool and as such is subject to the oversight and jurisdiction of the U.S. Commodity Futures Trading Commission (“CFTC”).

 

As a Series Limited Liability Company each series is legally segregated, and the assets associated with each series are held separately and accounted for in separate and distinct records from the assets of any other series of GAIF I. The debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a particular series are enforceable against the assets of such series only, and not against the assets of GAIF I generally or any other series thereof. Further, none of the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to GAIF I are enforceable against the assets of any other series.

The Fund offers investors Class 0 and Class 2 units. The Fund invests all of its assets dedicated to trading in Graham Alternative Investment Trading LLC (“GAIT”), a Delaware Limited Liability Company which was formed on May 18, 2006 and commenced operations on August 1, 2006. GAIT invests in various master trading vehicles (“Master Funds”) and Graham Cash Assets LLC (“Cash Assets”), all of which are managed by Graham Capital Management, L.P. (the “Advisor” or “Manager”). The Manager is the manager and the sole investment advisor of GAIT and the Fund. The Manager is registered as a Commodity Pool Operator and Commodity Trading Advisor with the CFTC and is a member of the National Futures Association. The Manager is also registered with the Securities and Exchange Commission as an investment adviser. The Fund’s Units are registered under Section 12 of the Securities Exchange Act of 1934.

 

The investment objective of the Fund is to achieve long-term capital appreciation through professionally managed trading in both U.S. and foreign markets primarily in futures contracts, forwards contracts, spot currency contracts, and associated derivative instruments, such as options and swaps, through its investment in GAIT, which in turn invests in various Master Funds. The Master Funds seek to profit from opportunities in the global financial markets, including interest rate futures, foreign exchange, global stock indices and energy, metals and agricultural futures, as professionally managed multi-strategy investment vehicles. Each of the investment programs consists of multiple trading strategies of the Manager, which the Manager has combined in an effort to diversify the Fund’s investment exposure and to make the Fund’s performance returns less volatile and more consistently profitable.

 

SEI Global Services, Inc. (“SEI”) is the Fund’s independent administrator and transfer agent. SEI is responsible for certain matters pertaining to the administration of the Fund.

 

The Fund will terminate on December 31, 2050 or at an earlier date if certain conditions occur as outlined in the Limited Liability Company Agreement (“LLC Agreement”).

 

The performance of the Fund is directly affected by the performance of GAIT; therefore these financial statements should be read in conjunction with the attached financial statements of GAIT.

 

 

Duties of the Manager

 

Subject to the terms and conditions of the LLC Agreement, the Manager has complete and exclusive responsibility for managing and administering the affairs of the Fund and for directing the investment and reinvestment of the assets of the Fund and GAIT.

 

2. Summary of Significant Accounting Policies

 

These financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”) and all amounts are stated in U.S. dollars. The Fund is an investment company and applies specialized accounting guidance as outlined in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946, Financial Services – Investment Companies. The preparation of these financial statements requires the Manager to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.

 

Investment in Graham Alternative Investment Trading LLC

 

The Fund records its investment in GAIT at fair value based upon the Fund’s proportionate share of GAIT’s reported net asset value in accordance with U.S. GAAP. In determining its net asset value, GAIT records its investments in Master Funds at fair value based upon GAIT’s proportionate share of the Master Funds’ reported net asset value. The Fund records its proportionate share of GAIT’s investment income and loss, expenses, fees, and realized and unrealized gains and losses on a monthly basis and includes them in the statements of operations. Purchases and sales of units in GAIT are recorded on a trade date basis. The accounting policies of GAIT are described in its attached financial statements.

 

GAIT charges its investors, including the Fund, an advisory fee, sponsor fee, and incentive allocation, all of which are described in detail in Note 4. The Fund does not charge any additional fees; however each investor in the Fund indirectly bears a portion of the advisory fee, sponsor fee, and incentive allocation charged by GAIT.

At March 31, 2017 and December 31, 2016, the Fund owned 54.99% and 52.99%, respectively of GAIT.

Fair Value

 

The fair value of the assets and liabilities of the Fund and GAIT, which qualify as financial instruments under U.S. GAAP, approximates the carrying amounts presented in the statements of financial condition. Changes in these carrying amounts are included in the statements of operations.

 

The Fund follows U.S. GAAP for fair value measurements, which defines fair value, establishes a framework for measuring fair value, and requires certain disclosures about fair value measurements. The Fund reports the fair value of its investment related assets and liabilities in accordance with the hierarchy established under U.S. GAAP. U.S. GAAP uses a three level hierarchy for fair value measurement based on the activeness of the market and the transparency and independence of inputs used in the valuation of an asset or liability as of the measurement date.

 

2. Summary of Significant Accounting Policies (continued)

 

Fair Value (continued)

 

The fair value hierarchy categorizes asset and liability positions into one of three levels, as summarized below, based on the inputs and assumptions used in deriving fair value.

 

·

Level 1 inputs are unadjusted closing or settlement prices for such assets or liabilities as published by the primary exchange upon which they are traded.

·

Level 2 inputs include quoted prices for similar assets and liabilities obtained from independent brokers and/or market makers in each security.

·

Level 3 inputs are those which are considered unobservable and are significant in arriving at fair value.

 

The Fund’s investment in GAIT has been valued at net asset value using the practical expedient. Accordingly under U.S. GAAP, these investments are excluded from categorization in the fair value hierarchy. There were no Level 3 assets or liabilities held at any point during the three months ended March 31, 2017 or the year ended December 31, 2016 by the Fund, GAIT, the Master Funds, or Cash Assets and there were no transfers between levels during those periods. Transfers between levels, if any, are recognized as of the beginning of the year.

 

Indemnifications

 

In the normal course of business, the Master Funds, GAIT, Cash Assets, and the Fund enter into contracts that contain a variety of indemnifications. Such contracts may include those by Cash Assets and the Master Funds with their brokers and trading counterparties. The Fund’s maximum exposure under these arrangements is unknown; however, the Fund has not had prior claims or losses with respect to such indemnifications and considers the risk of loss to be remote. At March 31, 2017 and December 31, 2016, no accruals have been recorded by the Fund for indemnifications.

 

3. Capital Accounts

The Fund offers two classes (each a “Class”) of Units (collectively the “Units”), being Class 0 Units and Class 2 Units. The Fund may issue additional Classes in the future subject to different fees, expenses or other terms, or to invest in other investment programs or combinations of investment programs managed by the Manager.

A separate capital account is maintained for each member with respect to each member’s Class of Units. The initial balance of each member’s capital account is equal to the initial contribution to the Fund by such member with respect to the Class to which such capital account relates. Each member’s capital account is increased by any additional subscription, and decreased by any redemption by such member of Units of such Class to which the capital account relates. All income and expenses of the Fund are allocated among the members’ capital accounts in proportion to the balance that each capital account bears to the balance of all capital as of the beginning of such fiscal period.

 

Subscriptions

 

Units may be purchased at a price equal to the Net Asset Value per Unit of the relevant Class as of the immediately preceding Valuation Day as defined in the LLC Agreement. The minimum initial subscription from each investor in each Class is $10,000. Members may subscribe for additional Units in a minimum amount of not less than $5,000.

 

3. Capital Accounts (continued)

Subscriptions (continued)

 

Units are available for subscription as of the first business day of each month upon written notice of at least three business days prior to the last business day of the preceding month.

 

Redemption of Units

 

Units are not subject to any minimum holding period. Members may redeem Units at the Net Asset Value thereof as of each Valuation Day, as defined in the LLC Agreement, upon not less than three business days’ prior written notice to the administrator. A partial redemption request for an amount less than $10,000 will not be accepted, nor will a redemption request be accepted to the extent that it would result in an investor owning less than $25,000. The redemption proceeds will normally be remitted within 15 days after the Valuation Day, without interest for the period from the Valuation Day to the payment date.

 

Redemption Fees

 

Class 2 Units are subject to a redemption fee equal to 2% of their Net Asset Value if redeemed within six months from their subscription date and a redemption fee equal to 1% of their Net Asset Value if redeemed more than six and less than twelve months from their subscription date. Class 0 Units are not subject to a redemption fee. Redemption fees are payable to the Manager upon redemption of Units from the proceeds of such redemption. No redemption fees were paid to the Manager for the three months ended March 31, 2017 and 2016.

 

4. Fees and Related Party Transactions

 

Advisory Fees

 

For the three months ended March 31, 2017 and 2016, each Class of GAIT other than Class M paid the Manager an advisory fee (the “Advisory Fee”) at an aggregate annual rate equal to 1.75% of the Net Asset Value of such Class. The Advisory Fee is payable monthly in arrears calculated as of the last business day of each month and any other date the Manager may permit, in its sole and absolute discretion, as of which any subscription or redemption is effected with respect to Units of such Class during the month. For the three months ended March 31, 2017 and 2016, the Advisory Fees allocated to the Fund by each Class of GAIT totaled $306,401 and $372,652, respectively.

 

Sponsor Fees

 

For the three months ended March 31, 2017 and 2016, each Class of GAIT other than Class M paid the Manager a sponsor fee (the “Sponsor Fee”) at an annual rate of the Net Asset Value specified in the table below. The Sponsor Fee is payable monthly in arrears calculated as of the last business day of each month in the same manner as the Advisory Fee.

 

Class	Annual Rate
Class 0	0.75%
Class 2	2.75%

 

For the three months ended March 31, 2017 and 2016, the Sponsor Fees allocated to the Fund by each Class of GAIT totaled $246,540 and $293,089, respectively.

 

4. Fees and Related Party Transactions (continued)

 

Incentive Allocation

 

At the end of each calendar quarter, Graham Capital LLC, an affiliate of the Manager, will receive a special allocation of net profits (the “Incentive Allocation”) in an amount equal to 20% of the New High Net Trading Profits of each Class of GAIT, as defined in the LLC Agreement. The Incentive Allocation is also accrued and allocable on the date of redemption with respect to any Units that are redeemed prior to the end of a calendar quarter. Additionally, any loss carryforward attributable to any class of GAIT shall be proportionately reduced, effective as of the date of any redemption of any Units of such class, by multiplying the loss carryforward by the ratio that the amount of assets redeemed from such class bears to the net assets of such class immediately prior to such redemption. The loss carryforward of a class must be recouped before any subsequent Incentive Allocation can be made. There was no Incentive Allocation allocated to the Fund by GAIT for the three months ended March 31, 2017 and 2016.

 

Administrator’s Fee

 

For the three months ended March 31, 2017 and 2016, GAIT paid SEI a monthly administrator’s fee based on GAIT’s net asset value, calculated as of the last business day of each month. In addition, GAIT reimbursed SEI for reasonable out-of-pocket expenses incurred on behalf of GAIT. The total administrator’s fees, including out-of-pocket expenses, allocated to the Fund by GAIT for the three months ended March 31, 2017 and 2016 were $23,593 and $29,326, respectively.

 

Any portion of any of the above fees, including the Incentive Allocation, may be paid by the Manager to third parties as compensation for selling activities in connection with the Fund.

 

5. Income Taxes

 

No provision for income taxes has been made in the accompanying financial statements, as members are individually responsible for reporting income or loss based upon their respective share of the Fund’s revenues and expenses for income tax purposes.

 

U.S. GAAP provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. U.S. GAAP requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Fund’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions not deemed to meet a more-likely-than-not threshold would be recorded as a tax expense in the current year and the Fund identifies its major tax jurisdictions as U.S. Federal and Connecticut State. The Manager has evaluated the Fund’s tax positions and has concluded that there are no significant tax positions requiring recognition, measurement or disclosure in the financial statements for open tax years 2014 through 2016 or expected to be taken in the Fund’s 2017 tax returns. The Manager is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax expense will change materially in the next twelve months. Tax years which are considered open by the relevant jurisdiction are subject to potential examination.

 

6. Financial Highlights

 

The following is the per Unit operating performance calculation for the three months ended March 31, 2017 and 2016:

 

		Class 0				Class 2
Per unit operating performance
Net asset value per unit, December 31, 2015		$	147.34			$	109.91
Net loss:
Net investment loss			(0.84	)			(1.18	)
Net loss on investments			(2.78	)			(2.05	)
Net loss			(3.62	)			(3.23	)
Net asset value per unit, March 31, 2016		$	143.72			$	106.68
Net asset value per unit, December 31, 2016		$	146.92			$	107.43
Net loss:
Net investment loss			(0.84	)			(1.14	)
Net loss on investments			(1.73	)			(1.26	)
Net loss			(2.57	)			(2.40	)
Net asset value per unit, March 31, 2017		$	144.35			$	105.03

The following represents ratios to average members’ capital, excluding the Manager, and total return for the three months ended March 31, 2017 and 2016:

 

		Class 0								Class 2
		2017				2016				2017				2016
Total return before Incentive Allocation			(1.75	)%			(2.46	)%			(2.23	)%			(2.94	)%
Incentive Allocation			0.00				0.00				0.00				0.00
Total return after Incentive Allocation			(1.75	)%			(2.46	)%			(2.23	)%			(2.94	)%
Net investment loss before Incentive Allocation			(0.58	)%			(0.57	)%			(1.07	)%			(1.07	)%
Incentive Allocation			0.00				0.00				0.00				0.00
Net investment loss after Incentive Allocation			(0.58	)%			(0.57	)%			(1.07	)%			(1.07	)%
Total expenses before Incentive Allocation			0.74	%			0.68	%			1.24	%			1.18	%
Incentive Allocation			0.00				0.00				0.00				0.00
Total expenses after Incentive Allocation			0.74	%			0.68	%			1.24	%			1.18	%

Total return is calculated for Class 0 and Class 2 Units taken as a whole. Total return is calculated as the change in total members’ capital adjusted for subscriptions or redemptions during the period. An individual member’s return may vary from these returns based on the timing of capital transactions and the applicability of Advisory Fees, Sponsor Fees, Administrator’s Fees, and the Incentive Allocation. The net investment loss and total expense ratios (including Incentive Allocation) are calculated for Class 0 and Class 2 Units taken as a whole and include net amounts allocated from GAIT. The computation of such ratios is based on the amount of net investment loss, expenses and Incentive Allocation. Net investment loss and total expense ratios are computed based upon the weighted average of members’ capital for Class 0 and Class 2 Units of the Fund for the three months ended March 31, 2017 and 2016, and are not annualized.

 

Graham Alternative Investment Trading LLC

Statements of Financial Condition

		March 31, 2017 (Unaudited)				December 31, 2016 (Audited)
Assets
Investments in Master Funds, at fair value		$	15,355,770			$	16,404,782
Investment in Graham Cash Assets LLC, at fair value			112,110,712				123,316,812
Receivable from Master Funds			44				45
Total assets		$	127,466,526			$	139,721,639
Liabilities and members’ capital
Liabilities:
Accrued redemptions		$	1,276,139			$	1,570,542
Accrued professional fees			219,479				184,381
Accrued advisory fees			187,361				205,048
Accrued sponsor fees			146,384				158,099
Accrued administrator’s fee			14,600				13,455
Payable to Master Funds			55				85
Total liabilities			1,844,018				2,131,610
Members’ capital:
Class 0 Units (598,637.269 and 650,889.077 units issued and outstanding at $144.35 and $146.92 per unit, respectively)			86,413,585				95,631,060
Class 2 Units (362,151.491 and 379,525.982 units issued and outstanding at $105.03 and $107.43 per unit, respectively)			38,035,092				40,771,563
Class M Units (4,671.470 units issued and outstanding at $251.28 and $254.18 per unit, respectively)			1,173,831				1,187,406
Total members’ capital			125,622,508				137,590,029
Total liabilities and members’ capital		$	127,466,526			$	139,721,639

See accompanying notes.

 

Graham Alternative Investment Trading LLC

Condensed Schedules of Investments

		March 31, 2017 (Unaudited)								December 31, 2016 (Audited)
Description		Fair Value				Percentage of Members’ Capital				Fair Value				Percentage of Members’ Capital
Investments in Master Funds, at fair value
Graham Commodity Strategies LLC		$	6,799,105				5.41	%		$	7,580,654				5.51	%
Graham K4D Trading Ltd.			8,556,665				6.81	%			8,824,128				6.41	%
Total investments in Master Funds		$	15,355,770				12.22	%		$	16,404,782				11.92	%

 

See accompanying notes.

 

Graham Alternative Investment Trading LLC

Unaudited Statements of Operations and Incentive Allocation

		Three Months Ended March 31,
		2017				2016
Net loss allocated from investments in Master Funds
Net realized gain (loss) on investments		$	641,679			$	(3,858,347	)
Net (decrease) increase in unrealized appreciation on investments			(2,174,213	)			1,164,019
Brokerage commissions and fees			(188,486	)			(261,589	)
Net loss allocated from investments in Master Funds			(1,721,020	)			(2,955,917	)
Net investment gain (loss) allocated from investments in Master Funds			10,541				(3,702	)
Investment income
Interest income			197,825				177,903
Total investment income			197,825				177,903
Expenses
Advisory fees			556,945				705,897
Sponsor fees			433,210				530,040
Professional fees and other			108,197				55,952
Administrator’s fees			43,269				27,903
Total expenses			1,141,621				1,319,792
Net investment loss of the Fund			(943,796	)			(1,141,889	)
Net loss			(2,654,275	)			(4,101,508	)
Incentive allocation			-				-
Net loss available for pro-rata allocation to all members		$	(2,654,275	)		$	(4,101,508	)

See accompanying notes.

 

Graham Alternative Investment Trading LLC

Unaudited Statements of Changes in Members’ Capital

For the three months ended March 31, 2017 and 2016

		Class 0								Class 2								Class M								Total
		Units				Capital				Units				Capital				Units				Capital				Capital
Members’ capital, December 31, 2015			791,620.850			$	116,635,944				415,606.489			$	45,680,694				4,671.470			$	1,161,324			$	163,477,962
Subscriptions			1,856.175				275,000				1,781.360				197,000				–				–				472,000
Redemptions			(22,158.787	)			(3,297,469	)			(8,694.376	)			(954,399	)			–				–				(4,251,868	)
Incentive allocation			–				–				–				–				–				–				–
Net loss			–				(2,757,422	)			–				(1,322,661	)			–				(21,425	)			(4,101,508	)
Members’ capital, March 31, 2016			771,318.238			$	110,856,053				408,693.473			$	43,600,634				4,671.470			$	1,139,899			$	155,596,586
		Class 0								Class 2								Class M								Total
		Units				Capital				Units				Capital				Units				Capital				Capital
Members’ capital, December 31, 2016			650,889.077			$	95,631,060				379,525.982			$	40,771,563				4,671.470			$	1,187,406			$	137,590,029
Subscriptions			13,184.142				1,911,500				–				–				–				–				1,911,500
Redemptions			(65,435.950	)			(9,399,947	)			(17,374.491	)			(1,824,799	)			–				–				(11,224,746	)
Incentive allocation			–				–				–				–				–				–				–
Net loss			–				(1,729,028	)			–				(911,672	)			–				(13,575	)			(2,654,275	)
Members’ capital, March 31, 2017			598,637.269			$	86,413,585				362,151.491			$	38,035,092				4,671.470			$	1,173,831			$	125,622,508

See accompanying notes.

 

Graham Alternative Investment Trading LLC

Unaudited Statements of Cash Flows

		Three Months Ended March 31,
		2017				2016
Cash flows provided by operating activities
Net loss		$	(2,654,275	)		$	(4,101,508	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Net loss allocated from investments in Master Funds			1,710,479				2,959,619
Net income allocated from investment in Graham Cash Assets LLC			(197,825	)			(177,903	)
Proceeds from sale of investments in Master Funds			33,401,656				39,761,345
Proceeds from sale of investments in Graham Cash Assets LLC			41,249,565				39,551,967
Investments in Master Funds			(34,063,152	)			(41,003,663	)
Investments in Graham Cash Assets LLC			(29,845,640	)			(30,183,348	)
Changes in assets and liabilities:
Decrease in accrued advisory fees			(17,687	)			(16,783	)
Decrease in accrued sponsor fees			(11,715	)			(10,715	)
Increase (decrease) in accrued professional fees			35,098				(19,507	)
Increase (decrease) in accrued administrator’s fee			1,145				(1,475	)
Net cash provided by operating activities			9,607,649				6,758,029
Cash flows used in financing activities
Subscriptions			1,911,500				472,000
Redemptions			(11,519,149	)			(7,230,029	)
Net cash used in financing activities			(9,607,649	)			(6,758,029	)
Net change in cash and cash equivalents			–				–
Cash and cash equivalents, beginning of period			–				–
Cash and cash equivalents, end of period		$	–			$	–

See accompanying notes.

 

 

1. Organization and Business

 

Graham Alternative Investment Trading LLC (“GAIT”) was formed on May 18, 2006, commenced operations on August 1, 2006 and is organized as a Delaware Limited Liability Company. Graham Capital Management, L.P. (the “Managing Member” or “Manager”) is the Managing Member and the sole investment advisor. The Managing Member is registered as a Commodity Pool Operator and Commodity Trading Advisor with the U.S. Commodity Futures Trading Commission (“CFTC”) and is a member of the National Futures Association. The Managing Member is also registered with the Securities and Exchange Commission as an investment adviser. GAIT is a commodity pool, and as such is subject to the oversight and jurisdiction of the CFTC.

 

The investment objective of GAIT is to achieve long-term capital appreciation through professionally managed trading through its investment in various master trading vehicles (“Master Funds”). As more fully described in Notes 2 and 3, these Master Funds invest in a broad range of derivative instruments such as currency forward and futures contracts; bond, interest rate, and index futures contracts; commodity forward and futures contracts, and options and swaps thereon traded on U.S. and foreign exchanges, as well as over-the-counter.

 

Graham Alternative Investment Fund I LLC Blended Strategies Portfolio and Graham Alternative Investment Fund II LLC Blended Strategies Portfolio are the primary investors of GAIT.

 

SEI Global Services, Inc. (“SEI”) is GAIT’s independent administrator and transfer agent. SEI is responsible for certain matters pertaining to the administration of GAIT.

 

GAIT will terminate on December 31, 2050 or at an earlier date if certain conditions occur as outlined in the Limited Liability Company Agreement (“LLC Agreement”).

 

Duties of the Managing Member

 

Subject to the terms and conditions of the LLC Agreement, the Managing Member has complete and exclusive responsibility for managing and administering the affairs of GAIT and for directing the investment and reinvestment of the assets of GAIT.

 

2. Summary of Significant Accounting Policies

 

These financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”) and all amounts are stated in U.S. dollars. GAIT is an investment company and applies specialized accounting guidance as outlined in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946, Financial Services – Investment Companies. The preparation of these financial statements requires the Manager to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.

 

Investments in Master Funds

 

GAIT invests in various Master Funds which are managed by the Managing Member. These investments are valued in the accompanying statements of financial condition at fair value in accordance with U.S. GAAP based upon GAIT’s proportionate share of the Master Funds’ reported net asset values. Gains and losses are allocated monthly by each Master Fund to GAIT based upon GAIT’s proportionate share of the net asset value of each Master Fund and are included in the statements of operations and incentive allocation.

 

 

2. Summary of Significant Accounting Policies (continued)

 

Due from/to Brokers

 

Due from/to brokers on the Master Funds’ financial statements primarily consist of cash balances carried as margin deposits with clearing brokers for the purpose of trading in futures contracts, foreign currency contracts and other derivative instruments and securities, and receivables/payables for unsettled transactions. Substantially all of the Master Funds’ cash and investments are held as collateral by its brokers to secure derivative instruments and securities.

 

Revenue Recognition

 

All financial instruments are recorded on the trade date at fair value. Net unrealized gain or loss on open derivative instruments is included in the Master Funds’ statements of financial condition as the difference between the original purchase price and the current market value at the end of the period. Any change in net unrealized gain or loss from the preceding period is reported in the Master Funds’ statements of operations. Interest income and expense are recorded on the accrual basis. Dividends are recorded on the ex-dividend date and are net of related withholding taxes. All other expenses are recorded on the accrual basis. Realized gains and losses are calculated based on the specific identification method.

 

Brokerage Commissions and Fees

 

Brokerage commissions and fees on the Master Funds’ financial statements represent all brokerage commissions and other fees incurred in connection with the Master Funds’ trading activity and are recorded on the accrual basis.

 

Foreign Currency Translation

 

Assets and liabilities denominated in foreign currencies are translated using the exchange rates at March 31, 2017 and December 31, 2016. Gains and losses resulting from foreign currency transactions are calculated using daily exchange rates prevailing on the transaction date. The Master Funds do not isolate the portion of results of operations from changes in foreign exchange rates on investments and cash from fluctuations arising from changes in market prices held. Currency translation gains and losses are included in the statement of operations within net realized gain (loss) and net increase (decrease) in unrealized appreciation on investments.

 

Fair Value

 

The fair value of GAIT’s assets and liabilities, which qualify as financial instruments under U.S. GAAP, approximates the carrying amounts presented in the statements of financial condition. Changes in these carrying amounts are included in the statements of operations and incentive allocation.

 

GAIT follows U.S. GAAP for fair value measurements, which defines fair value, establishes a framework for measuring fair value, and requires certain disclosures about fair value measurements. GAIT reports the fair value of its investment related assets and liabilities in accordance with the hierarchy established under U.S. GAAP. U.S. GAAP uses a three-level hierarchy for fair value measurement based on the activeness of the market and the transparency and independence of inputs used in the valuation of an asset or liability as of the measurement date.

 

2. Summary of Significant Accounting Policies (continued)

 

Fair Value (continued)

 

The fair value hierarchy categorizes asset and liability positions into one of three levels, as summarized below, based on the inputs and assumptions used in deriving fair value.

 

·

Level 1 inputs are unadjusted closing or settlement prices for such assets or liabilities as published by the primary exchange upon which they are traded.

·

Level 2 inputs include quoted prices for similar assets and liabilities obtained from independent brokers and/or market makers in each security.

·

Level 3 inputs are those which are considered unobservable and are significant in arriving at fair value.

 

GAIT’s investments in Master Funds and Graham Cash Assets LLC (“Cash Assets”) have been valued at net asset value using the practical expedient. Accordingly under U.S. GAAP, these investments are excluded from categorization in the fair value hierarchy. GAIT’s investments in Master Funds and Cash Assets are discussed in Notes 3 and 4. There were no Level 3 assets or liabilities held at any point during the three months ended March 31, 2017 or the year ended December 31, 2016 by GAIT, the Master Funds, or Cash Assets, and there were no transfers between levels during those periods. Transfers between levels, if any, are recognized as of the beginning of the year.

 

Derivative Instruments

 

In the normal course of business, the Master Funds utilize derivative financial instruments in connection with their trading activities. Derivative instruments derive their value from underlying assets, indices, reference rates or a combination of these factors. Investments in derivative financial instruments are subject to additional risks that can result in a loss of all or part of an investment. The Master Funds’ derivative financial instruments are classified by the following primary underlying risks: interest rate, foreign currency exchange rate, commodity price, and equity price risks. These risks can be in excess of the amounts recognized in the statements of financial condition. In addition, the Master Funds are also subject to additional counterparty risk should their counterparties fail to meet the terms of their contracts. Management of counterparty risk involves a number of considerations, such as the financial profile of the counterparty, specific terms and duration of the contractual agreement, and the value of collateral held, if any. The Master Funds have established initial credit approval, credit limits, and collateral requirements and may reduce their exposure to any counterparties they deem necessary. Trading in non-U.S. dollar denominated derivative instruments may subject the value of, and gains and losses associated with, such contracts to additional risks related to adverse changes in the applicable exchange rates.

 

Unrealized gains and losses from derivative financial instruments are recorded based on changes in their fair value. Realized gains and losses are recorded when the positions are closed. All unrealized and realized gains and losses related to derivative financial instruments are included in net gain (loss) on investments in the Master Funds’ statements of operations.

 

Futures Contracts

 

The Master Funds use futures contracts in an attempt to take advantage of changes in the value of equities, commodities, interest rates, bonds and foreign currencies. Futures contracts are valued based upon the closing price as of the valuation date established by the primary exchange upon which they are traded.

 

 

2. Summary of Significant Accounting Policies (continued)

Derivative Instruments (continued)

 

Futures Contracts (continued)

 

A futures contract represents a commitment for the future purchase or sale of an asset or cash settlement based on the value of an asset on a specified date. The purchase and sale of futures contracts are executed on an exchange which requires margin deposits with a Futures Commission Merchant (“FCM”). Subsequent payments are made or received by the Master Funds each day, depending on the daily fluctuations in the value of the contract. These changes in valuation are recorded for financial statement purposes as unrealized gains or losses by the Master Funds. Relative to over-the-counter derivative financial instruments, futures contracts provide reduced counterparty risk to the Master Funds since futures are exchange-traded and the exchanges’ clearing house guarantees the futures against default. However, some non-U.S. exchanges are “principals’ markets” in which no common clearing facility exists and the Master Funds may look only to the clearing broker for performance of the contract. The U.S. Commodity Exchange Act requires an FCM to segregate all funds received from such FCM’s customers in respect of regulated futures transactions. If the FCM were not to do so to the full extent required by law, the assets of the Master Funds might not be fully protected in the event of the bankruptcy or insolvency of the FCM. In that case, the Master Funds would be limited to recovering only a pro rata share of all available funds segregated on behalf of the FCM’s combined customer accounts, even though certain property specifically traceable to the Master Funds was held by the FCM. In addition, in the event of bankruptcy or insolvency of an exchange or an affiliated clearing house, the Master Funds might experience a loss of funds deposited through its FCM as margin with such exchange or affiliated clearing house, the loss of unrealized profits on its open positions, and the loss of funds owed to it as realized profits on closed positions.

 

Forward Contracts

 

The Master Funds enter into foreign currency forward contracts in an attempt to take advantage of changes in exchange rates. Forward currency transactions are contracts or agreements for delivery of specific currencies or the cash equivalent value at a specified future date and an agreed upon price. Forward contracts are not guaranteed by an exchange or clearing house and therefore the risks include the inability of counterparties to meet their obligations under the terms of the contracts as well as the risks associated with movements in fair value.

 

Exchange traded forward contracts are valued based upon the settlement prices as of the valuation date, established by the primary exchange upon which they are traded. All other forward contracts are valued based upon a forward curve constructed using independently quoted forward points. Changes in fair value of each forward contract are recognized as unrealized gains or losses.

 

2. Summary of Significant Accounting Policies (continued)

 

Derivative Instruments (continued)

 

Swap Contracts

 

The Master Funds may enter into various swap contracts in an attempt to take advantage of changes in interest rates and asset values. Exchange traded interest rate swap contracts are executed on an exchange which requires margin deposits with a Central Clearing Counterparty (“CCP”). Subsequent payments are made or received by the Master Funds each day, depending on the daily fluctuations in the value of the contract. These changes in valuation are recorded for financial statement purposes as unrealized gains or losses by the Master Funds. Relative to over-the-counter interest rate swap contracts, exchange traded interest rate swap contracts provide reduced counterparty risk since they are exchange-traded and the exchange’s clearinghouse guarantees against default. The Commodity Exchange Act requires a CCP to segregate all funds received from such CCP’s customers in respect of exchange traded interest rate swaps. If the CCP were not to do so to the full extent required by law, the assets of the Master Funds might not be fully protected in the event of the bankruptcy or insolvency of the CCP. In that case, the Master Funds would be limited to recovering only a pro rata share of all available funds segregated on behalf of the CCP’s combined customer accounts, even though certain property specifically traceable to the Master Funds is held by the CCP. In addition, in the event of bankruptcy or insolvency of an exchange or an affiliated clearing house, the Master Funds could experience a loss of funds deposited through its CCP as margin with such exchange or affiliated clearing house, the loss of unrealized profits on its open positions, and the loss of funds owed to it as realized profits on closed positions. All funds deposited with both U.S. and non-U.S. CCPs are included in due from brokers on the statements of financial condition. Over the counter swap contracts are not guaranteed by an exchange or an affiliated clearing house or regulated by any U.S. or foreign government authorities. Failure of a counterparty to meet its obligation under the terms of the swap contract could result in the loss of any unrealized gains on open positions. It may not be possible to dispose of or close out a swap position without the consent of the counterparty, and the Master Funds may not be able to enter into an offsetting contract in order to cover its risk.

 

An interest rate swap contract is an agreement that obligates two parties to exchange a series of cash flows at specified intervals based upon or calculated by reference to changes in specified rates for a specified notional amount of the underlying assets. The payment flows are usually netted against each other, with the difference being paid by one party to another. Interest rate swap positions are generally valued as the present value of the net future cash flows as estimated by the Advisor using a discount curve constructed from independently obtained future interest rate assumptions.

 

A total return swap contract is an agreement that obligates two parties to exchange cash flows calculated by reference to changes in specified prices for a specified notional amount of the underlying assets. The payment flows are usually netted against each other, with the difference being paid by one party to another. Total return swaps are generally valued based upon the value of the underlying instruments as determined by the primary exchange on which they are traded.

 

Exchange traded swaps are valued based upon the closing prices established by the primary exchange upon which they are traded. Changes in fair value of each swap are recognized as unrealized gains or losses. The Master Funds record realized gains or losses when a swap contract is terminated.

 

2. Summary of Significant Accounting Policies (continued)

 

Derivative Instruments (continued)

 

Options

The Master Funds may buy and sell covered and uncovered exchange traded and over-the-counter options on futures, foreign currencies, commodities, interest rates and equities to take advantage of the price movements of the financial instrument underlying the option or to hedge positions in the underlying assets. Option contracts give one party the right, but not the obligation, to buy or sell within a limited time or on a specified date, a financial instrument, commodity or currency at a contracted price. Options may also be settled in cash, based on differentials between specified indices or prices.

 

When purchasing options, the Master Funds are exposed to counterparty risk to the extent that a seller of an over-the-counter option does not meet its obligations under the terms of the option contract. The maximum risk of loss to the Master Funds is the unrealized gains of the contracts and the premiums paid to purchase its open option contracts. Relative to over-the-counter options, exchange traded options provide reduced counterparty risk to the Master Funds since the exchanges’ clearinghouse guarantees the option against default.

 

Selling uncovered options may subject the Master Funds to unlimited risk of loss. As the writer of an option, the Master Funds bear the market risk of an unfavorable change in the price of the underlying instrument.

 

Exchange traded options are valued based upon the settlement prices published as of the valuation date by the principal exchange upon which they are traded. In the absence of an exchange published settlement price, the option will be valued using the last reported sales price reported on the exchange for the valuation date. Over-the-counter options and exchange traded options with no reported sales price on the valuation date will generally be valued at the average of last reported bid and offer quotes from independent brokers or from the exchange, respectively.

 

Credit Risk Related Contingent Features

 

OTC derivative instruments are subject to ISDA Master Agreements which generally require among other things, that the Master Funds maintain a predetermined level of net assets or rate of return, and provide limits with respect to any decline in value over 1-month, 3-month and 12-month periods. If the Master Funds were to violate such provisions, the counterparty to these instruments could demand liquidation of the outstanding positions. There were no events that occurred throughout the three month period ended March 31, 2017 or the year ended December 31, 2016 which caused any counterparty to demand liquidation of any outstanding positions. At March 31, 2017 and December 31, 2016, there were no derivative instruments subject to credit risk related contingent features in a net liability position for either of the Master Funds in which GAIT invests except for Graham K4D Trading Ltd. Graham K4D Trading Ltd. had derivative instruments subject to risk related contingent features in a net liability position in the amount of $14,828,010 and $0 at March 31, 2017 and December 31, 2016, respectively.

 

New York Mercantile Exchange Corporate Membership

 

Graham Commodity Strategies LLC, a Master Fund in which GAIT invests, is a member of the New York Mercantile Exchange (“NYMEX”). As a result of its membership, Graham Commodity Strategies LLC owns two NYMEX seats and 30,000 shares of the CME Group. Graham Commodity Strategy LLC’s policy is to value the NYMEX memberships and the shares of the CME Group at fair value. As of March 31, 2017 and December 31, 2016, the two NYMEX memberships were valued at $330,500 and $398,000, respectively, and the 30,000 shares of CME Group were valued at $3,564,000 and $3,460,500, respectively, both of which are contained within Exchange Memberships on Graham Commodity Strategies LLC’s statements of financial condition. The NYMEX seats and shares are considered Level 1 assets as described in the Fair Value section of Note 2.

 

 

2. Summary of Significant Accounting Policies (continued)

 

Chicago Board of Trade Membership

 

Graham K4D Trading Ltd., a Master Fund in which GAIT invests, is a member of the Chicago Board of Trade (“CBOT”) under Rule 106.S and owns two B-1/Full seats and one B-2/Associate seat. Graham K4D Trading Ltd.’s policy is to value the CBOT memberships at fair value. As of March 31, 2017 and December 31, 2016, the B-1/Full memberships were valued at $514,500 and $404,000, respectively, and the B-2/Associate memberships were valued at $73,000 and $62,750, respectively, both of which are included in CME Membership on the statements of financial condition. Additionally, Graham K4D Trading Ltd. owns a Chicago Mercantile Exchange (“CME”) seat valued at $230,000 and $200,000 at March 31, 2017 and December 31, 2016, respectively, which is also included in Exchange Membership on the statements of financial condition. The CBOT memberships and shares and CME seat are considered Level 1 assets as described in the Fair Value section of Note 2.

 

Indemnifications

 

In the normal course of business, the Master Funds, Cash Assets, and GAIT enter into contracts that contain a variety of indemnifications. Such contracts may include those by Cash Assets and the Master Funds with their brokers and trading counterparties. GAIT’s maximum exposure under these arrangements is unknown; however, GAIT has not had prior claims or losses with respect to such indemnifications and considers the risk of loss to be remote. At March 31, 2017 and December 31, 2016, no accruals have been recorded by GAIT for indemnifications.

 

3. Investments in Master Funds

 

As of March 31, 2017 and December 31, 2016, GAIT invested in various Master Funds, all of which were managed by the Manager. GAIT’s investments in these Master Funds, as well as the investment objectives of each Master Fund, are summarized below. Master Funds in which GAIT invested 5% or more of its members’ capital are individually identified. All of the Master Funds and GAIT are related parties. The Master Funds do not charge management or incentive fees and all offer monthly subscriptions and redemptions.

 

March 31, 2017
Investment – Objective		Percent of Members’ Capital				Fair Value				Net Loss (three months ended)
Systematic Macro Funds
Graham K4D Trading Ltd.			6.81	%		$	8,556,665			$	(441,751	)
Global Macro Funds
Graham Commodity Strategies LLC			5.41	%			6,799,105				(1,268,728	)
			12.22	%		$	15,355,770			$	(1,710,479	)
December 31, 2016
Investment – Objective		Percent of Members’ Capital				Fair Value				Net Loss (three months ended March 31, 2016)
Systematic Macro Funds
Graham K4D Trading Ltd.			6.41	%		$	8,824,128			$	(1,960,831	)
Global Macro Funds
Graham Commodity Strategies LLC			5.51	%			7,580,654				(998,788	)
			11.92	%		$	16,404,782			$	(2,959,619	)

 

3. Investments in Master Funds (continued)

 

The following table summarizes the financial position of each Master Fund as of March 31, 2017:

		Graham Commodity Strategies LLC (Delaware)				Graham K4D Trading Ltd. (BVI)
Assets:
Due from brokers		$	128,223,707			$	129,319,638
Derivative financial instruments, at fair value			46,184,282				-
Exchange membership, at fair value			3,894,500				817,500
Total assets			178,302,489				130,137,138
Liabilities:
Derivative financial instruments, at fair value			-				14,828,010
Total liabilities			-				14,828,010
Net assets		$	178,302,489			$	115,309,128
Percentage of Master Fund held by GAIT			3.81	%			7.42	%

 

 

3. Investments in Master Funds (continued)

 

The following schedules display the condensed schedules of investments for the Master Funds as of March 31, 2017.

 

Description		Number of Contracts / Notional Amounts				Fair Value				Percentage of Members’ Capital of Master Fund
Graham Commodity Strategies LLC
Derivative financial instruments
Long contracts
Futures
Brent crude oil August 2017 – December 2017			2,053			$	3,534,070				1.98	%
Coffee Robusta July 2017			7,047				(991,960	)			(0.56	)%
Live cattle April 2017			325				(287,260	)			(0.16	)%
Natural gas May 2017			336				128,160				0.07	%
Soybean May 2017			5,299				(3,219,938	)			(1.81	)%
Soybean oil May 2017			778				(55,644	)			(0.03	)%
WTI crude oil May 2017 - June 2018			1,110				1,823,280				1.02	%
Other commodity							(4,894,659	)			(2.75	)%
Foreign bond							208,594				0.12	%
Foreign index							(2,671,583	)			(1.50	)%
Fed fund 30 day April 2017			9,709				(7,013,394	)			(3.93	)%
Other interest rate							725,190				0.41	%
U.S. index							(329,360	)			(0.18	)%
Total futures							(13,044,504	)			(7.32	)%
Forwards
Mexican Peso / U.S. dollar 04/17/2017 - 05/24/2017		MXN	2,633,024,245				14,844,660				8.32	%
Other foreign currencies							8,249,601				4.63	%
Total forwards							23,094,261				12.95	%
Options (cost $150,054,768)
Coffee future May 2017, $170.00 Call			2				12,094				0.01	%
Coffee Robusta July 2017 - September 2017, $2,250.00 - $2,550.00 Call			9				(7,807,700	)			(4.38	)%
Coffee Robusta September 2017, $1,820.00 - $2,050.00 Put			2				(202,000	)			(0.11	)%
Crude oil May 2017 - December 2018, $49.00 - $73.00 Call			10				10,414,250				5.84	%
Crude oil June 2018, $40.00 - $45.00 Put			2				931,000				0.52	%
Live cattle June 2017, $100.00 - $119.00 Call			6				12,207,500				6.85	%
Natural gas Euro option May 2017 - March 2018, $3.20 - $4.00 Call			11				17,008,500				9.54	%
Soybean option May 2017, $980.00 Put			1				9,500,000				5.33	%
Other commodity futures							9,311,326				5.22	%
Currency							23,726,105				13.31	%
Foreign index							190,948				0.11	%
IMM Eurodollar December 2017, $98.50 Put			1				9,218,750				5.17	%
IMM Eurodollar June 2017, $98.63 Put			3				4,625,000				2.59	%
Other interest rate futures							5,975,491				3.35	%
U.S. bond futures							4,093,750				2.29	%
U.S. index							157,500				0.09	%
Total options							99,362,514				55.73	%

 

3. Investments in Master Funds (continued)

 

The following schedules display the condensed schedules of investments for the Master Funds as of March 31, 2017.

 

Description		Number of Contracts / Notional Amounts				Fair Value				Percentage of Members’ Capital of Master Fund
Graham Commodity Strategies LLC (continued)
Derivative financial instruments (continued)
Short contracts
Futures
Brent crude oil October 2017 - December 2018			(2,053	)		$	(3,338,800	)			(1.87	)%
Coffee Robusta September 2017			(1,288	)			115,920				0.07	%
Live cattle June 2017			(133	)			33,150				0.02	%
Soybean meal May 2017			(469	)			324,400				0.18	%
WTI crude oil September 2017 - December 2017			(815	)			(1,062,430	)			(0.60	)%
Other commodity							3,086,890				1.73	%
Foreign bond							(254,343	)			(0.14	)%
Foreign index							(942,136	)			(0.53	)%
Fed fund 30 Day April 2017			(23,951	)			19,365,424				10.86	%
Fed fund 30 Day January 2017			(30,584	)			7,349,046				4.12	%
Other interest rate							(4,264,843	)			(2.39	)%
U.S. bond							(2,835,047	)			(1.59	)%
U.S. index							197,463				0.11	%
Total futures							17,774,694				9.97	%
Forwards
U.S. dollar / Mexican peso 04/17/2017 - 05/24/2017		MXN	(2,585,477,155	)			(12,318,606	)			(6.91	)%
Other foreign currencies							(12,041,372	)			(6.75	)%
Total forwards							(24,359,978	)			(13.66	)%
Options (proceeds $90,469,290)
Coffee future May 2017, $195.00 - $200.00 Call			(2	)			(10,875	)			(0.01	)%
Coffee Robusta May 2017, $2,000.00 Put			(1	)			140,000				0.08	%
Coffee Robusta July 2017, $2,600.00 Call			(2	)			1,768,500				0.99	%
Crude oil May 2017 - December 2018, $52.00 - $80.00 Call			(9	)			(14,015,000	)			(7.86	)%
Crude oil May 2017 - December 2017, $45.00 - $53.50 Put			(11	)			(9,058,900	)			(5.08	)%
Live cattle June 2017			(4	)			(1,195,500	)			(0.67	)%
Natural gas Euro May 2017 - March 2018, $3.40 - $5.00 Call			(11	)			(8,322,250	)			(4.67	)%
Natural gas Euro July 2017 - December 2018, $2.75 - $3.00 Put			(17	)			(7,589,375	)			(4.26	)%
Other commodity futures							(2,693,460	)			(1.51	)%
U.S. dollar / Mexican peso June 2017, $18.55 Put			(1	)			(727,155	)			(0.41	)%
Other currency futures							(4,527,543	)			(2.54	)%
IMM Eurodollar December 2017 - December 2018, $97.25 - $ 98.38 Put			(4	)			(7,562,500	)			(4.24	)%
Other interest rate futures							(1,023,647	)			(0.57	)%
U.S. bond future							(1,750,000	)			(0.98	)%
U.S. index							(75,000	)			(0.04	)%
Total options							(56,642,705	)			(31.77	)%
Total derivative financial instruments						$	46,184,282				25.90	%

 

3. Investments in Master Funds (continued)

 

The following schedules display the condensed schedules of investments for the Master Funds as of March 31, 2017.

 

Description		Number of Contracts / Notional Amounts				Fair Value				Percentage of Net Assets of Master Fund
Graham K4D Trading Ltd.
Derivative financial instruments
Long contracts
Futures
Commodity						$	(941,338	)			(0.82	)%
British pound June 2017			4				(8	)			(0.00	)%
Other currency							(567,246	)			(0.49	)%
Foreign bond							2,491,375				2.16	%
Foreign index							2,116,126				1.84	%
Interest rate							(447,422	)			(0.39	)%
U.S. bond							434,127				0.38	%
U.S. index							139,966				0.12	%
Total futures							3,225,580				2.80	%
Forwards
British pound / U.S. dollar 06/21/2017		GBP	19,259,000				222,167				0.19	%
Other foreign currency							3,290,546				2.86	%
Total forwards							3,512,713				3.05	%
Short contracts
Futures
Commodity							(3,525,502	)			(3.06	)%
Currency							(57,974	)			(0.05	)%
Foreign bond							(2,484,657	)			(2.16	)%
Foreign index							(85,478	)			(0.07	)%
Interest rate							1,428,631				1.24	%
U.S. bond							(5,304,374	)			(4.60	)%
U.S. index							(760	)			0.00	%
Total futures							(10,030,114	)			(8.70	)%
Forwards
U.S. dollar / British pound 06/21/2017		GBP	(189,037,000	)			(6,029,077	)			(5.23	)%
Other foreign currency							(5,507,112	)			(4.78	)%
Total forwards							(11,536,189	)			(10.01	)%
Total derivative financial instruments						$	(14,828,010	)			(12.86	)%

 

 

3. Investments in Master Funds (continued)

 

The following table shows the fair value classification of each investment type by Master Fund as of March 31, 2017:

		Graham Commodity Strategies LLC				Graham K4D Trading Ltd.
Assets
Level 1:
Commodity futures		$	10,339,760			$	6,312,433
Commodity futures options			61,293,170				-
Currency futures			-				36,730
Foreign bond futures			224,619				3,845,143
Foreign index futures			-				5,746,540
Foreign index futures options			190,948				-
Interest rate futures			27,499,868				1,442,539
Interest rate futures options			21,392,471				-
U.S. bond futures			613,719				434,127
U.S. bond futures options			4,093,750				-
U.S. index futures			198,103				1,302,952
U.S. index futures options			157,500				-
Total Level 1			126,003,908				19,120,464
Level 2:
Foreign currency forwards			24,863,211				6,286,240
Foreign currency options			23,726,105				-
Total Level 2			48,589,316				6,286,240
Total investment related assets		$	174,593,224			$	25,406,704
Liabilities
Level 1:
Commodity futures		$	(15,144,581	)		$	(10,779,273	)
Commodity futures options			(50,895,060	)			-
Currency futures			-				(661,958	)
Foreign bond futures			(270,368	)			(3,838,425	)
Foreign index futures			(3,613,719	)			(3,715,892	)
Interest rate futures			(11,338,445	)			(461,330	)
Interest rate futures options			(10,159,377	)			-
U.S. bond futures			(3,448,766	)			(5,304,374	)
U.S. bond futures options			(1,750,000	)			-
U.S. index futures			(330,000	)			(1,163,746	)
U.S. index futures options			(75,000	)			-
Total Level 1			(97,025,316	)			(25,924,998	)
Level 2:
Foreign currency forwards			(26,128,928	)			(14,309,716	)
Foreign currency options			(5,254,698	)			-
Total Level 2			(31,383,626	)			(14,309,716	)
Total investment related liabilities		$	(128,408,942	)		$	(40,234,714	)