Attached files

file filename
EX-32.1 - EXHIBIT 32.1 - GRAHAM ALTERNATIVE INVESTMENT FUND II LLCex32_1.htm
EX-31.2 - EXHIBIT 31.2 - GRAHAM ALTERNATIVE INVESTMENT FUND II LLCex31_2.htm
EX-31.1 - EXHIBIT 31.1 - GRAHAM ALTERNATIVE INVESTMENT FUND II LLCex31_1.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 10-Q
 
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) of the
SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended March 31, 2018

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 0-53967
 
GRAHAM ALTERNATIVE INVESTMENT FUND II LLC
BLENDED STRATEGIES PORTFOLIO
(Exact name of registrant as specified in its charter)

Delaware
 
20-4897149
(State or other jurisdiction of incorporation or organization)
 
(I.R.S. Employer Identification No.)

c/o GRAHAM CAPITAL MANAGEMENT, L.P.
40 Highland Avenue
Rowayton, CT  06853
(Address of principal executive offices) (Zip Code)

Paul Sedlack
Graham Capital Management, L.P.
40 Highland Avenue
Rowayton, CT  06853
(203) 899-3400
(Registrant’s telephone number, including area code)

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 ☒  No ☐

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 this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes ☒  No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or emerging growth 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. ☐

Indicate by check mark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange Act).

Yes ☐  No ☒

As of May 1, 2018, 292,628.838 Units of the Blended Strategies Portfolio were outstanding.
 


GRAHAM ALTERNATIVE INVESTMENT FUND II LLC

BLENDED STRATEGIES PORTFOLIO
FORM 10-Q

INDEX
 
   
Page
Number
       
PART I - Financial Information:
 
       
 
Item 1.
Financial Statements:
 
       
   
Graham Alternative Investment Fund II LLC Blended Strategies Portfolio
 
       
   
1
       
   
2
       
   
3
       
   
4
       
   
5
       
   
Graham Alternative Investment Trading LLC
 
       
   
13
       
   
14
       
   
15
       
   
16
       
   
17
       
   
18
       
 
Item 2.
50
       
 
Item 3.
56
       
 
Item 4.
57
     
58
     
Exhibits
   
       
 
Certification
 
 
Certification
 
 
Certification
 
 
PART I

Item 1.
Financial Statements

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Consolidated Statements of Financial Condition

   
March 31, 2018
(Unaudited)
   
December 31, 2017
(Audited)
 
             
Assets
           
Investment in Graham Alternative Investment Trading LLC, at fair value
 
$
36,765,553
   
$
37,181,465
 
Redemption receivable from Graham Alternative Investment Trading LLC
   
289,272
     
102,320
 
Total assets
 
$
37,054,825
   
$
37,283,785
 
                 
Liabilities and members’ capital
               
Liabilities:
               
Accrued redemptions
 
$
289,272
   
$
102,320
 
Total liabilities
   
289,272
     
102,320
 
                 
Members’ capital:
               
Class 0 Units (160,253.743 and 164,393.539 units issued and outstanding at $143.24 and $140.90, respectively)
   
22,954,767
     
23,163,675
 
Class 2 Units (133,519.048 and 137,512.329 units issued and outstanding at $103.44 and $101.94, respectively)
   
13,810,786
     
14,017,790
 
Total members’ capital
   
36,765,553
     
37,181,465
 
Total liabilities and members’ capital
 
$
37,054,825
   
$
37,283,785
 

See accompanying notes and the attached financial statements of Graham Alternative Investment Trading LLC.
 
1

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Unaudited Consolidated Statements of Operations

   
Three Months Ended
March 31,
 
   
2018
   
2017
 
Net gain (loss) allocated from investment in Graham Alternative Investment Trading LLC
           
Net realized gain on investments
 
$
1,790,086
   
$
243,410
 
Net decrease in unrealized appreciation on investments
   
(972,755
)
   
(991,716
)
Brokerage commissions and fees
   
(78,101
)
   
(83,908
)
Net gain (loss) allocated from investment in Graham Alternative Investment Trading LLC
   
739,230
     
(832,214
)
                 
Net investment loss allocated from investment in Graham Alternative Investment Trading LLC
               
Investment income
               
Interest income
   
124,913
     
92,823
 
                 
Expenses
               
Advisory fees
   
142,186
     
250,544
 
Sponsor fees
   
74,114
     
186,670
 
Professional fees and other
   
23,150
     
48,405
 
Administrator’s fees
   
12,229
     
19,288
 
Incentive allocation
   
-
     
-
 
Total expenses
   
251,679
     
504,907
 
Net investment loss allocated from investment in Graham Alternative Investment Trading LLC
   
(126,766
)
   
(412,084
)
Net income (loss)
 
$
612,464
   
$
(1,244,298
)

See accompanying notes and the attached financial statements of Graham Alternative Investment Trading LLC.
 
2

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Unaudited Consolidated Statements of Changes in Members’ Capital

For the three months ended March 31, 2018 and 2017

   
Class 0 Units
   
Class 2 Units
       
   
Units
   
Capital
   
Units
   
Capital
   
Total Members’
Capital
 
                               
Members’ capital, December 31, 2016
   
319,296.990
   
$
46,912,306
     
154,401.114
   
$
16,586,934
   
$
63,499,240
 
Subscriptions
   
2,144.439
     
309,000
     
     
     
309,000
 
Redemptions
   
(47,035.243
)
   
(6,737,309
)
   
(4,410.591
)
   
(463,164
)
   
(7,200,473
)
Net loss
   
     
(873,331
)
   
     
(370,967
)
   
(1,244,298
)
Members’ capital, March 31, 2017
   
274,406.186
   
$
39,610,666
     
149,990.523
   
$
15,752,803
   
$
55,363,469
 

   
Class 0 Units
   
Class 2 Units
       
   
Units
   
Capital
   
Units
   
Capital
   
Total Members’
Capital
 
                               
Members’ capital, December 31, 2017
   
164,393.539
   
$
23,163,675
     
137,512.329
   
$
14,017,790
   
$
37,181,465
 
Subscriptions
   
     
     
     
     
 
Redemptions
   
(4,139.796
)
   
(603,688
)
   
(3,993.281
)
   
(424,688
)
   
(1,028,376
)
Net income
   
     
394,780
     
     
217,684
     
612,464
 
Members’ capital, March 31, 2018
   
160,253.743
   
$
22,954,767
     
133,519.048
   
$
13,810,786
   
$
36,765,553
 

See accompanying notes and the attached financial statements of Graham Alternative Investment Trading LLC.
 
3

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Unaudited Consolidated Statements of Cash Flows

   
Three Months Ended
March 31,
 
   
2018
   
2017
 
Cash flows provided by operating activities
           
Net income (loss)
 
$
612,464
   
$
(1,244,298
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
               
Net (income) loss allocated from investment in Graham Alternative Investment Trading LLC
   
(612,464
)
   
1,244,298
 
Proceeds from sale of investments in Graham Alternative Investment Trading LLC
   
841,424
     
7,300,819
 
Investments in Graham Alternative Investment Trading LLC
   
     
(309,000
)
Net cash provided by operating activities
   
841,424
     
6,991,819
 
                 
Cash flows used in financing activities
               
Subscriptions
   
-
     
309,000
 
Redemptions
   
(841,424
)
   
(7,300,819
)
Net cash used in financing activities
   
(841,424
)
   
(6,991,819
)
                 
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.
 
4

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Notes to Unaudited Consolidated Financial Statements

March 31, 2018
 
1. Organization and Business

The Blended Strategies Portfolio (the “Fund”) is a series of Graham Alternative Investment Fund II LLC (“GAIF II”), 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 II was organized as a Delaware Limited Liability Company which was formed on May 16, 2006 and commenced operations on August 1, 2006. GAIF II has one other active series in addition to the Fund, the Systematic Strategies Portfolio. GAIF II 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 II. 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 II 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 II are enforceable against the assets of any other series.

The Fund offers members Class 0 and Class 2 units. Graham Alternative Investment Ltd. (“GAI”) is a British Virgin Islands business company which was formed on June 1, 2006 and commenced operations on August 1, 2006. 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, through an investment in GAI’s Blended Strategies Portfolio. 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 Fund is the sole owner of GAI’s Blended Strategies Portfolio and GAI’s Blended Strategies Portfolio invests all of its assets into GAIT. The Manager is the director of GAI and the sole investment advisor of GAI, GAIT and the Fund. The Manager is registered as a Commodity Pool Operator and Commodity Trading Advisor with the U.S. 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”).
 
5

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Notes to Unaudited Consolidated Financial Statements (continued)
 
1. Organization and Business (continued)

The performance of the Fund is directly affected by the performance of GAIT; therefore these consolidated 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, GAI, 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 consolidated 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.

Principles of Consolidation

The Fund owns 100% of GAI’s Blended Strategies Portfolio and as such these consolidated financial statements include all the accounts of the Fund and GAI’s Blended Strategies Portfolio. Intercompany transactions and balances have been eliminated in consolidation. Creditors of the Fund have recourse to all assets of the Fund for amounts due to them, while creditors of GAI would have recourse only to the assets of GAI.

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 consolidated 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, 2018 and December 31, 2017, the Fund owned 47.08% and 46.14%, respectively of GAIT.
 
6

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Notes to Unaudited Consolidated Financial Statements (continued)

2. Summary of Significant Accounting Policies (continued)

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 consolidated statements of financial condition. Changes in these carrying amounts are included in the consolidated 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.

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, this investment is 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, 2018 or the year ended December 31, 2017 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, 2018 and December 31, 2017, 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.
 
7

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Notes to Unaudited Consolidated Financial Statements (continued)

3. Capital Accounts (continued)

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.

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 $10,000. 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 0 Units are not subject to a redemption fee. For the period from January 1, 2017 to March 31, 2017, Class 2 Units were 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. Effective April 1, 2017, Class 2 Units were subject to a redemption fee equal to 0.75% of their Net Asset Value if redeemed within six months from their subscription date and a redemption fee equal to 0.40% of their Net Asset Value if redeemed more than six and less than twelve months from their subscription date. Effective July 1, 2017, Class 2 Units are no longer subject to a redemption fee. Redemption fees were payable to the Manager upon redemption of Units from the proceeds of such redemption. There were no such redemption fees paid to the Manager for the three months ended March 31, 2017.
 
8

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Notes to Unaudited Consolidated Financial Statements (continued)

4. Fees and Related Party Transactions

Advisory Fees

Each Class of GAIT other than Class M paid the Manager an advisory fee (the “Advisory Fee”) at an aggregate annual rate of the Net Asset Value of such Class specified for the periods in the table below. 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, 2018 and 2017, the Advisory Fees allocated to the Fund by each Class of GAIT totaled $142,186 and $250,544, respectively.

Period
Annual Rate
   
For the period from January 1, 2017 through June 30, 2017
1.75%
For the period from July 1, 2017 through March 31, 2018
1.50%

Sponsor Fees

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. For the three months ended March 31, 2018 and 2017, the Sponsor Fees allocated to the Fund by each Class of GAIT totaled $74,114 and $186,670, respectively.

Period
Class 0
Class 2
     
For the period from January 1, 2017 through March 31, 2017
0.75%
2.75%
For the period from April 1, 2017 through June 30, 2017
0.75%
1.50%
For the period from July 1, 2017 through March 31, 2018
0.50%
1.25%

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 to the Manager. There was no Incentive Allocation allocated to the Fund by GAIT for the three months ended March 31, 2018 and 2017.
 
9

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Notes to Unaudited Consolidated Financial Statements (continued)

4. Fees and Related Party Transactions (continued)

Administrator’s Fee

For the three months ended March 31, 2018 and 2017, 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, 2018 and 2017 were $12,229 and $19,288, 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 consolidated 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 consolidated financial statements for open tax years 2015 through 2017 or expected to be taken in the Fund’s 2018 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.
 
10

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Notes to Unaudited Consolidated Financial Statements (continued)

6. Financial Highlights

The following is the per Unit operating performance calculation for the three months ended March 31, 2018 and 2017:

   
Class 0
   
Class 2
 
Per unit operating performance
           
Net asset value per unit, December 31, 2016
 
$
146.92
   
$
107.43
 
Net loss:
               
Net investment loss
   
(0.84
)
   
(1.13
)
Net loss on investments
   
(1.73
)
   
(1.27
)
Net loss
   
(2.57
)
   
(2.40
)
Net asset value per unit, March 31, 2017
 
$
144.35
   
$
105.03
 
                 
Net asset value per unit, December 31, 2017
 
$
140.90
   
$
101.94
 
Net income:
               
Net investment loss
   
(0.38
)
   
(0.47
)
Net gain on investments
   
2.72
     
1.97
 
Net income
   
2.34
     
1.50
 
Net asset value per unit, March 31, 2018
 
$
143.24
   
$
103.44
 

The following represents ratios to average members’ capital and total return for the three months ended March 31, 2018 and 2017:

   
Class 0
   
Class 2
 
   
2018
   
2017
   
2018
   
2017
 
                         
Total return before Incentive Allocation
   
1.66
%
   
(1.75
)%
   
1.47
%
   
(2.24
)%
Incentive Allocation
   
0.00
     
0.00
     
0.00
     
0.00
 
Total return after Incentive Allocation
   
1.66
%
   
(1.75
)%
   
1.47
%
   
(2.24
)%
                                 
Net investment loss before Incentive Allocation
   
(0.26
)%
   
(0.58
)%
   
(0.45
)%
   
(1.07
)%
Incentive Allocation
   
0.00
     
0.00
     
0.00
     
0.00
 
Net investment loss after Incentive Allocation
   
(0.26
)%
   
(0.58
)%
   
(0.45
)%
   
(1.07
)%
                                 
Total expenses before Incentive Allocation
   
0.59
%
   
0.74
%
   
0.78
%
   
1.23
%
Incentive Allocation
   
0.00
     
0.00
     
0.00
     
0.00
 
Total expenses after Incentive Allocation
   
0.59
%
   
0.74
%
   
0.78
%
   
1.23
%

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, 2018 and 2017, and are not annualized.
 
11

Graham Alternative Investment Fund II LLC

Blended Strategies Portfolio

Notes to Unaudited Consolidated Financial Statements (continued)

7. Subsequent Events

The Fund had no subscriptions and redemptions of approximately $0.1 million from April 1, 2018 through May 15, 2018, the date through which subsequent events were evaluated by management. These amounts have not been included in the consolidated financial statements.
 
12

Graham Alternative Investment Trading LLC

Statements of Financial Condition

   
March 31, 2018
(Unaudited)
   
December 31, 2017
(Audited)
 
Assets
           
Investments in Master Funds, at fair value
 
$
7,916,199
   
$
7,809,515
 
Investment in Graham Cash Assets LLC, at fair value
   
71,399,461
     
73,474,604
 
Receivable from Master Funds
   
159
     
101
 
Total assets
 
$
79,315,819
   
$
81,284,220
 
                 
Liabilities and members’ capital
               
Liabilities:
               
Accrued redemptions
 
$
901,966
   
$
367,689
 
Accrued professional fees
   
152,680
     
171,603
 
Accrued advisory fees
   
99,325
     
101,840
 
Accrued sponsor fees
   
53,979
     
54,975
 
Accrued administrator’s fee
   
8,689
     
9,041
 
Payable to Master Funds
   
32
     
-
 
Total liabilities
   
1,216,671
     
705,148
 
                 
Members’ capital:
               
Class 0 Units (309,999.758 and 331,577.130 units issued and outstanding at $143.24 and $140.90 per unit, respectively)
   
44,404,409
     
46,720,480
 
Class 2 Units (314,248.696 and 320,722.151 units issued and outstanding at $103.44 and $101.94 per unit, respectively)
   
32,504,901
     
32,693,924
 
Class M Units (4,671.470 units issued and outstanding at $254.70 and $249.32 per unit, respectively)
   
1,189,838
     
1,164,668
 
Total members’ capital
   
78,099,148
     
80,579,072
 
Total liabilities and members’ capital
 
$
79,315,819
   
$
81,284,220
 

See accompanying notes.
 
13

Graham Alternative Investment Trading LLC

Condensed Schedules of Investments

   
March 31, 2018
(Unaudited)
   
December 31, 2017
(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
 
$
4,000,541
    5
.12%
 
 
$
3,235,547
    4
.01%
 
Graham K4D Trading Ltd.
   
3,915,658
    5
.02%
 
   
4,573,968
    5
.68%
 
Total investments in Master Funds
 
$
7,916,199
    10
.14%
 
 
$
7,809,515
    9
.69%
 

See accompanying notes.
 
14

Graham Alternative Investment Trading LLC

 Unaudited Statements of Operations and Incentive Allocation

   
Three Months Ended
March 31,
 
   
2018
   
2017
 
Net gain (loss) allocated from investments in Master Funds
           
Net realized gain on investments
 
$
3,857,536
   
$
641,679
 
Net decrease in unrealized appreciation on investments
   
(2,005,298
)
   
(2,174,213
)
Brokerage commissions and fees
   
(166,803
)
   
(188,486
)
Net gain (loss) allocated from investments in Master Funds
   
1,685,435
     
(1,721,020
)
                 
Net investment income allocated from investments in Master Funds
   
24,027
     
10,541
 
                 
Investment income
               
Interest income
   
243,153
     
197,825
 
Total investment income
   
243,153
     
197,825
 
                 
Expenses
               
Advisory fees
   
299,866
     
556,945
 
Sponsor fees
   
162,493
     
433,210
 
Professional fees and other
   
49,462
     
108,197
 
Administrator’s fees
   
26,182
     
43,269
 
Total expenses
   
538,003
     
1,141,621
 
Net investment loss of the Fund
   
(294,850
)
   
(943,796
)
                 
Net income (loss)
   
1,414,612
     
(2,654,275
)
                 
Incentive allocation
   
-
     
-
 
                 
Net income (loss) available for pro-rata allocation to all members
 
$
1,414,612
   
$
(2,654,275
)

See accompanying notes.
 
15

Graham Alternative Investment Trading LLC

Unaudited Statements of Changes in Members’ Capital

For the three months ended March 31, 2018 and 2017

   
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
 

   
Class 0
   
Class 2
   
Class M
   
Total
 
   
Units
   
Capital
   
Units
   
Capital
   
Units
   
Capital
   
Capital
 
                                           
Members’ capital, December 31, 2017
   
331,577.130
   
$
46,720,480
     
320,722.151
   
$
32,693,924
     
4,671.470
   
$
1,164,668
   
$
80,579,072
 
Subscriptions
   
     
     
     
     
     
     
 
Redemptions
   
(21,577.372
)
   
(3,205,378
)
   
(6,473.455
)
   
(689,158
)
   
     
     
(3,894,536
)
Incentive allocation
   
     
     
     
     
     
     
 
Net income
   
     
889,307
     
     
500,135
     
     
25,170
     
1,414,612
 
Members’ capital, March 31, 2018
   
309,999.758
   
$
44,404,409
     
314,248.696
   
$
32,504,901
     
4,671.470
   
$
1,189,838
   
$
78,099,148
 

See accompanying notes.
 
16

Graham Alternative Investment Trading LLC

Unaudited Statements of Cash Flows

   
Three Months Ended March 31,
 
   
2018
   
2017
 
Cash flows provided by operating activities
           
Net income (loss)
 
$
1,414,612
   
$
(2,654,275
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
               
Net (income) loss allocated from investments in Master Funds
   
(1,709,462
)
   
1,710,479
 
Net income allocated from investment in Graham Cash Assets LLC
   
(243,153
)
   
(197,825
)
Proceeds from sale of investments in Master Funds
   
20,559,136
     
33,401,656
 
Proceeds from sale of investments in Graham Cash Assets LLC
   
17,070,894
     
41,249,565
 
Investments in Master Funds
   
(18,956,384
)
   
(34,063,152
)
Investments in Graham Cash Assets LLC
   
(14,752,598
)
   
(29,845,640
)
Changes in assets and liabilities:
               
(Decrease) increase in accrued professional fees
   
(18,923
)
   
35,098
 
Decrease in accrued advisory fees
   
(2,515
)
   
(17,687
)
Decrease in accrued sponsor fees
   
(996
)
   
(11,715
)
(Decrease) increase in accrued administrator’s fee
   
(352
)
   
1,145
 
Net cash provided by operating activities
   
3,360,259
     
9,607,649
 
                 
Cash flows used in financing activities
               
Subscriptions
   
     
1,911,500
 
Redemptions
   
(3,360,259
)
   
(11,519,149
)
Net cash used in financing activities
   
(3,360,259
)
   
(9,607,649
)
                 
Net change in cash and cash equivalents
   
     
 
                 
Cash and cash equivalents, beginning of period
   
     
 
Cash and cash equivalents, end of period
 
$
   
$
 

See accompanying notes.
 
17

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements

March 31, 2018
 
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.
 
18

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
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 financial 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 positions in financial instruments are recorded on the trade date at fair value. Net unrealized gain or loss on open derivative financial 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 applicable 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, 2018 and December 31, 2017. 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 and net 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.
 
19

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

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, 2018 or the year ended December 31, 2017 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.
 
20

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
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.
 
21

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

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 Manager 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.
 
22

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

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, 2018 and 2017 which caused any counterparty to demand liquidation of any outstanding positions. Graham K4D Trading Ltd. had derivative instruments subject to credit risk related contingent features in a net liability position in the amount of $1,459,511 and $876,222 at March 31, 2018 and December 31, 2017, respectively. Graham Commodity Strategies LLC had derivative instruments subject to credit risk related contingent features in a net liability position in the amount of $10,482,251 and $12,435 at March 31, 2018 and December 31, 2017, 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, 2018 and December 31, 2017, the two NYMEX memberships were valued at $280,000 and $260,000, respectively, and the 30,000 shares of CME Group were valued at $4,852,200 and $4,381,500, 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.
 
23

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

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, 2018 and December 31, 2017, the B-1/Full memberships were valued at $590,000 and $720,000, respectively, and the B-2/Associate memberships were valued at $58,500 and $72,250, respectively, both of which are included in Exchange Membership on the statements of financial condition. Additionally, Graham K4D Trading Ltd. owns a Chicago Mercantile Exchange (“CME”) seat valued at $194,250 and $232,000 at March 31, 2018 and December 31, 2017, 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.

Fixed Income Securities

The fixed income securities positions are valued at the mean between the last reported bid and ask quotations received from independent brokers. GAIT is exposed to credit risk relating to whether the issuers will meet their obligations when they come due until the fixed income securities are sold or reach maturity.

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, 2018 and December 31, 2017, no accruals have been recorded by GAIT for indemnifications.
 
24

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds

As of March 31, 2018 and December 31, 2017, 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, 2018
        
Investment – Objective
 
Percent of
Members’
Capital
 
Fair Value
   
Net Income
(Loss)
 
                   
Global Macro Funds
                 
Graham Commodity Strategies LLC
   
5.12
%
 
$
4,000,541
   
$
3,932,753
 
                         
Systematic Macro Funds
                       
Graham K4D Trading Ltd.
   
5.02
%
   
3,915,658
     
(2,223,291
)
     
10.14
%
 
$
7,916,199
   
$
1,709,462
 
                         
December 31, 2017
         
Investment – Objective
 
Percent of
Members’
Capital
 
Fair Value
   
Net Loss
(three months
ended March 2017)
 
                         
Global Macro Funds
                       
Graham Commodity Strategies LLC
   
4.01
%   $
3,235,547
    $
(441,751
)
                         
Systematic Macro Funds
                   
Graham K4D Trading Ltd.
   
5.68
%    
4,573,968
     
(1,268,728
)
     
9.69
%   $
7,809,515
    $
(1,710,479
)
 
The following table summarizes the financial position of each Master Fund as of March 31, 2018:

   
Graham
Commodity
Strategies LLC
(Delaware)
   
Graham K4D
Trading Ltd.
(BVI)
 
Assets:
           
Fixed income securities, at fair value (cost $62,362,617)
 
$
-
   
$
62,277,715
 
Due from brokers
   
117,956,076
     
9,339,559
 
Derivative financial instruments, at fair value
   
38,257,801
     
6,316,573
 
Exchange membership, at fair value
   
5,132,200
     
842,750
 
Accrued interest income
   
-
     
160,981
 
Total assets
   
161,346,077
     
78,937,578
 
                 
Liabilities:
               
Due to brokers
   
-
     
3,397,110
 
Derivative financial instruments, at fair value
   
10,015,096
     
1,459,511
 
Total liabilities
   
10,015,096
     
4,856,621
 
Members’ Capital / Net Assets
 
$
151,330,981
   
$
74,080,957
 
                 
Percentage of Master Fund held by GAIT
   
2.64%
 
   
5.29%
 
 
25

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

The following schedules display the condensed schedules of investments for the Master Funds as of March 31, 2018.

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 June 2018 - December 2018
   
600
   
$
(132,340
)
   
(0.09
)%
WTI crude oil May 2018 - June 2018
   
948
     
859,420
     
0.57
%
Natural gas May 2018
   
127
     
82,550
     
0.05
%
Soybean oil May 2018
   
4,196
     
(335,946
)
   
(0.22
)%
Other commodity
           
(4,679,854
)
   
(3.09
)%
Euro-BTP June 2018
   
2,253
     
7,766,543
     
5.13
%
Other foreign bond
           
2,186,214
     
1.44
%
Foreign index
           
(656,343
)
   
(0.43
)%
Fed Fund 30 day April 2018 - October 2019
   
72,832
     
(8,323,749
)
   
(5.50
)%
Other interest rate
           
1,174,320
     
0.78
%
U.S. bond
           
2,043,188
     
1.35
%
S&P 500 E-mini June 2018
   
542
     
713,913
     
0.47
%
Other U.S. index
           
1,413,015
     
0.93
%
Total futures
           
2,110,931
     
1.39
%
                         
Forwards
                       
Chinese yuan / U.S. dollar 04/03/2018 – 12/27/2018
 
CNY 2,993,792,971
     
7,260,222
     
4.80
%
Euro / U.S. dollar 04/03/2018 – 04/04/2018
 
EUR 1,368,365,494
     
(5,478,470
)
   
(3.62
)%
Other foreign currency
           
3,487,511
     
2.30
%
Total forwards
           
5,269,263
     
3.48
%
                         
Options (cost $115,162,684)
                       
Crude oil May 2018 - December 2018, $65.00 - $85.00 Call
   
7
     
5,291,250
     
3.50
%
Crude oil May 2018 - December 2018, $45.00 - $65.00 Put
   
2
     
154,000
     
0.10
%
Natural gas Euro option May 2017, $2.75 Put
   
1
     
195,000
     
0.13
%
Soybean  May 2018, $1,020.00 Call
   
1
     
8,038,750
     
5.31
%
Soybean  May 2018, $980.00 - $1,110.00 Call
   
2
     
959,650
     
0.63
%
Soybean  May 2018, $980.00 - $990.00 Put
   
2
     
27,725
     
0.02
%
Other commodity future
           
6,720,250
     
4.44
%
Euro / U.S. dollar April 2018 - December 2018, $1.25 - $1.33 Call
   
16
     
13,014,051
     
8.60
%
Euro / U.S. dollar April 2018, $1.21 Put
   
1
     
172,880
     
0.11
%
U.S. dollar / Chinese yuan May 2018 - July 2018, $6.13 - $6.30 Put
   
6
     
8,642,631
     
5.71
%
Other currency future
           
20,295,271
     
13.41
%
Foreign bond future
           
(449,389
)
   
(0.30
)%
Euro dollar 1 year Mid curve April 2018 - December 2018, $97.13 - $97.25 Put
   
4
     
3,976,563
     
2.63
%
IMM Euro dollar December 2019 – December 2019, $96.50 - $97.75 Put
   
5
     
11,171,875
     
7.39
%
U.S. bond future
           
3,187,500
     
2.11
%
S&P 500 E-mini April 2018 - December 2018, $2,750.00 - $2,950.00 Call
   
2
     
5,538,000
     
3.66
%
S&P 500 E-mini April 2018, $2,350.00 Put
   
1
     
2,625,000
     
1.73
%
Total options
           
89,561,007
     
59.18
%
 
26

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

The following schedules display the condensed schedules of investments for the Master Funds as of March 31, 2018.

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
                 
Natural gas May 2018 - December 2018
   
(1,407
)
 
$
(452,400
)
   
(0.30
)%
Soybean oil May 2018
   
(6,819
)
   
(42,930
)
   
(0.03
)%
WTI crude oil May 2018 - December 2018
   
(739
)
   
(686,220
)
   
(0.45
)%
Other commodity
           
2,943,659
     
1.95
%
Foreign bond
           
(7,601,900
)
   
(5.02
)%
Foreign index
           
(1,939,489
)
   
(1.28
)%
Fed Fund 30 day April 2018 - October 2019
   
(91,016
)
   
(143,553
)
   
(0.10
)%
Other interest rate
           
475,671
     
0.31
%
U.S. bond
           
(309,797
)
   
(0.20
)%
S&P Emini 500
   
(225
)
   
1,247,225
     
0.82
%
Other U.S. index
           
203,740
     
0.13
%
Total futures
           
(6,305,994
)
   
(4.17
)%
                         
Forwards
                       
U.S. dollar / Chinese yuan 04/03/2018 - 12/27/2018
 
CNY (3,118,808,631)
     
(8,119,640
)
   
(5.37
)%
U.S. dollar / Euro dollar 04/03/2018 – 04/04/2018
 
EUR (797,967,935)
     
1,360,420
     
0.90
%
Other foreign currency
           
(8,992,296
)
   
(5.94
)%
Total forwards
           
(15,751,516
)
   
(10.41
)%
                         
Options (proceeds $69,629,721)
                       
Crude oil May 2018 - December 2019, $60.00 - $80.00 Call
   
(7
)
   
(5,482,000
)
   
(3.62
)%
Crude oil November 2017 - September 2018, $40.00 - $62.50 Put
   
(6
)
   
(2,962,500
)
   
(1.96
)%
Natural gas Euro option July 2018 - September 2018, $2.85 Call
   
(2
)
   
(3,256,500
)
   
(2.15
)%
Natural gas Euro option May 2018 - September 2018, $2.60 - $2.85 Call
   
(3
)
   
(3,901,000
)
   
(2.58
)%
Soybean May 2018, $1,020.00 Call
   
(1
)
   
(831,250
)
   
(0.55
)%
Other commodity futures
           
(5,127,500
)
   
(3.40
)%
Euro / U.S. dollar April 2018 - December 2018, $1.25 - $1.42 Call
   
(12
)
   
(4,162,555
)
   
(2.75
)%
Euro / U.S. dollar April 2018, $1.21 Put
   
(1
)
   
(172,880
)
   
(0.11
)%
U.S. dollar / Chinese yuan May 2018 - July 2018, $6.10 - $6.20 Put
   
(3
)
   
(2,121,950
)
   
(1.40
)%
Other currency futures
           
(7,087,219
)
   
(4.68
)%
Foreign bond future
           
405,493
     
0.27
%
Euro dollar 1 year mid curve April 2018 - December 2018, $96.88 - $97.00 Put
   
(3
)
   
(2,984,375
)
   
(1.97
)%
IMM Euro dollar option December 2018 - December 2019, $96.25 - $97.38 Put
   
(5
)
   
(5,000,000
)
   
(3.30
)%
U.S. bond future
           
(1,062,500
)
   
(0.70
)%
S&P 500 E-mini April 2018 - December 2018, $2,800.00 - $3,150.00 Call
   
(2
)
   
(1,844,250
)
   
(1.22
)%
S&P 500 E-mini April 2018, $2,150.00 Put
   
(1
)
   
(1,050,000
)
   
(0.69
)%
Total options
           
(46,640,986
)
   
(30.81
)%
Total derivative financial instruments
         
$
28,242,705
     
18.66
%
 
27

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
3. Investments in Master Funds (continued)

The following schedules display the condensed schedules of investments for the Master Funds as of March 31, 2018.

Description
 
Principal / Number
of Contracts /
Notional Amounts
   
Fair Value
   
Percentage of
Net Assets of
Master Fund
 
Graham K4D Trading Ltd.
                 
Fixed income securities owned (cost $62,362,617)
                 
Bonds (cost $62,362,617)
                 
United States (cost $62,362,617)
                 
Government Bonds (cost $62,362,617)
                 
U.S. Treasury bond 1.13% due 01/15/2019
 
$
31,500,000
   
$
31,264,980
     
42.20
%
U.S. Treasury bond 1.38% due 01/15/2020
   
31,500,000
     
31,012,735
     
41.87
%
Total Government Bonds
           
62,277,715
     
84.07
%
Total fixed income securities owned (cost $62,362,617)
         
$
62,277,715
     
84.07
%
                         
Derivative financial instruments
                       
Long contracts
                       
Futures
                       
LME Aluminum June 2018
   
960
     
(4,863,775
)
   
(6.57
)%
Other commodity
           
6,394,072
     
8.63
%
Currency
           
3,096
     
0.00
%
Foreign bond
           
3,745,501
     
5.06
%
Foreign index
           
(187,541
)
   
(0.25
)%
Interest rate
           
615,489
     
0.83
%
U.S. index
           
(4,564,110
)
   
(6.16
)%
Total futures
           
1,142,732
     
1.54
%
                         
Forwards
                       
Euro / U.S. dollar 04/03/2018 – 06/20/2018
 
EUR 191,494,256
     
(1,347,739
)
   
(1.82
)%
Foreign currency
           
(432,299
)
   
(0.58
)%
Total forwards
           
(1,780,038
)
   
(2.40
)%
 
28

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

The following schedules display the condensed schedules of investments for the Master Funds as of March 31, 2018.

Description
 
Number of
Contracts / Notional
Amounts
   
Fair Value
   
Percentage of
Net Assets of
Master Fund
 
Graham K4D Trading Ltd. (continued)
                 
Derivative financial instruments (continued)
                 
Short contracts
                 
Futures
                 
LME Aluminum June 2018
   
(1,635
)
 
$
4,130,253
     
5.58
%
Other commodity
           
3,987,162
     
5.38
%
Euro FX June 2018
   
(8
)
   
11,481
     
0.02
%
Other currency
           
(164,226
)
   
(0.22
)%
Foreign bond
           
(847,371
)
   
(1.14
)%
Foreign index
           
(295,704
)
   
(0.40
)%
90-Day Eurodollar June 2019
   
(4,554
)
   
4,423,212
     
5.97
%
Other interest rate
           
95,715
     
0.13
%
U.S. 2yr – 10yr note June 2018
   
(8,990
)
   
(4,349,234
)
   
(5.87
)%
Other U.S. bond
           
(1,813,110
)
   
(2.45
)%
U.S. index
           
8,778
     
0.01
%
Total futures
           
5,186,956
     
7.01
%
                         
Forwards
                       
U.S. dollar / Euro 04/03/2018 – 06/20/2018
 
$
(34,957,959
)
   
75,860
     
0.10
%
Other foreign currency
           
231,552
     
0.31
%
Total forwards
           
307,412
     
0.41
%
Total derivative financial instruments
         
$
4,857,062
     
6.56
%
 
29

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
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, 2018:

   
Graham
Commodity
Strategies LLC
   
Graham K4D
Trading Ltd.
 
Assets
           
Level 1:
           
Commodity futures
 
$
6,145,035
   
$
20,444,190
 
Commodity futures options
   
22,042,125
     
-
 
Currency futures
   
-
     
37,395
 
Foreign bond futures
   
9,952,757
     
3,745,501
 
Foreign bond futures options
   
487,022
     
-
 
Foreign index futures
   
882,409
     
508,565
 
Interest rate futures
   
7,863,325
     
5,135,430
 
Interest rate futures options
   
16,937,501
     
-
 
U.S. bond futures
   
2,043,188
     
-
 
U.S. bond futures options
   
3,187,500
     
-
 
U.S. index futures
   
3,577,893
     
-
 
U.S. index futures options
   
8,163,000
     
-
 
Total Level 1
   
81,281,755
     
29,871,081
 
                 
Level 2:
               
Foreign currency forwards
   
22,979,055
     
2,489,684
 
Foreign currency options
   
42,124,834
     
-
 
Government bonds*
   
-
     
62,277,715
 
Total Level 2
   
65,103,889
     
64,767,399
 
Total investment related assets
 
$
146,385,644
   
$
94,638,480
 
                 
Liabilities
               
Level 1:
               
Commodity futures
 
$
(8,589,096
)
 
$
(10,796,478
)
Commodity futures options
   
(22,216,250
)
   
-
 
Currency futures
   
-
     
(187,044
)
Foreign bond futures
   
(7,601,900
)
   
(847,371
)
Foreign bond futures options
   
(530,918
)
   
-
 
Foreign index futures
   
(3,478,241
)
   
(991,810
)
Interest rate futures
   
(14,680,636
)
   
(1,014
)
Interest rate futures options
   
(9,773,438
)
   
-
 
U.S. bond futures
   
(309,797
)
   
(6,162,344
)
U.S. bond futures options
   
(1,062,500
)
   
-
 
U.S. index futures
   
-
     
(4,555,332
)
U.S. index futures options
   
(2,894,250
)
   
-
 
Total Level 1
   
(71,137,026
)
   
(23,541,393
)
                 
Level 2:
               
Foreign currency forwards
   
(33,461,308
)
   
(3,962,310
)
Foreign currency options
   
(13,544,605
)
   
-
 
Total Level 2
   
(47,005,913
)
   
(3,962,310
)
Total investment related liabilities
 
$
(118,142,939
)
 
$
(27,503,703
)

* - See the Master Fund’s condensed schedule of investments for breakout of industry and geographic region.
 
30

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
3. Investments in Master Funds (continued)

The following table displays the gross volume of derivative activities categorized by primary underlying risk of Graham Commodity Strategies LLC based on its average quarterly notional amounts and number of contracts for the three months ended March 31, 2018. The table also displays the fair value of derivative contracts held by Graham Commodity Strategies LLC at March 31, 2018 categorized by primary underlying risk. Derivatives denominated in foreign currencies have been converted to U.S. dollars. Derivative asset and liability balances are presented on a gross basis, prior to the application of counterparty netting. The Master Funds trade derivative instruments on a leveraged basis. Due to the low margin deposits normally required for trading these derivative financial instruments, the gross notional exposure as displayed in the tables below may exceed the net asset value of the Master Funds by a significant amount. As a result, a relatively small price movement in an underlying derivative financial instrument may result in immediate and substantial effect on the net income and net asset value of the Master Funds and GAIT.

   
Long exposure
   
Short exposure
             
   
Notional
amounts
   
Number
of
contracts
   
Notional
amounts
   
Number
of
contracts
   
Derivative
Assets
   
Derivative
Liabilities
 
Commodity price
                                   
Futures
 
$
457,990,262
     
13,237
   
$
(591,986,484
)
   
(12,615
)
 
$
6,145,035
   
$
(8,589,096
)
Options(a)
   
3,099,591,508
     
24,337
     
(114,953,104
)
   
(22,850
)
   
22,042,125
     
(22,216,250
)
     
3,557,581,770
     
37,574
     
(706,939,588
)
   
(35,465
)
   
28,187,160
     
(30,805,346
)
Equity price
                                               
Futures
   
359,956,119
     
4,803
     
(110,028,529
)
   
(1,015
)
   
4,460,302
     
(3,478,241
)
Options(a)
   
74,372,038
     
15,450
     
(100,775,608
)
   
(18,950
)
   
8,163,000
     
(2,894,250
)
     
434,328,157
     
20,253
     
(210,804,137
)
   
(19,965
)
   
12,623,302
     
(6,372,491
)
                                                 
Foreign currency exchange rate
                                 
Forwards
   
12,232,414,168
     
N/A
     
(4,598,880,498
)
   
N/A
     
22,979,055
     
(33,461,308
)
Options(a)
   
823,657,313
     
44
     
(775,731,380
)
   
(77
)
   
42,124,834
     
(13,544,605
)
     
13,056,071,481
     
44
     
(5,374,611,878
)
   
(77
)
   
65,103,889
     
(47,005,913
)
Interest rate
                                               
Futures
   
32,026,683,849
     
83,843
     
(47,171,495,773
)
   
(136,428
)
   
19,859,270
     
(22,592,333
)
Options(a)
   
4,377,593,316
     
92,754
     
(6,733,020,571
)
   
(89,250
)
   
20,612,023
     
(11,366,856
)
     
36,404,277,165
     
176,597
     
(53,904,516,344
)
   
(225,678
)
   
40,471,293
     
(33,959,189
)
Total
 
$
53,452,258,573
     
234,468
   
$
(60,196,871,947
)
   
(281,185
)
 
$
146,385,644
   
$
(118,142,939
)

(a) – Notional amounts for options are based on the delta-adjusted positions.
 
31

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

The following table displays the gross volume of derivative activities categorized by primary underlying risk of Graham K4D Trading Ltd. based on its average quarterly notional amounts and number of contracts for the three months ended March 31, 2018. The table also displays the fair value of derivative contracts held by Graham K4D Trading Ltd. at March 31, 2018 categorized by primary underlying risk. Derivatives denominated in foreign currencies have been converted to U.S. dollars. Derivative asset and liability balances are presented on a gross basis, prior to the application of counterparty netting. The Master Funds trade derivative instruments on a leveraged basis. Due to the low margin deposits normally required for trading these derivative financial instruments, the gross notional exposure as displayed in the tables below may exceed the net asset value of the Master Funds by a significant amount. As a result, a relatively small price movement in an underlying derivative financial instrument may result in immediate and substantial effect on the net income and net asset value of the Master Funds and GAIT.

   
Long exposure
   
Short exposure
             
   
Notional
amounts
   
Number
of
contracts
   
Notional
amounts
   
Number
of
contracts
   
Derivative
Assets
   
Derivative
Liabilities
 
Commodity price
                                   
Futures
 
$
539,657,579
     
8,275
   
$
(306,466,424
)
   
(5,562
)
 
$
20,444,190
   
$
(10,796,478
)
     
539,657,579
     
8,275
     
(306,466,424
)
   
(5,562
)
   
20,444,190
     
(10,796,478
)
                                                 
Equity price
                                               
Futures
   
172,290,891
     
1,419
     
(237,513,286
)
   
(3,730
)
   
508,565
     
(5,547,142
)
     
172,290,891
     
1,419
     
(237,513,286
)
   
(3,730
)
   
508,565
     
(5,547,142
)
Foreign currency exchange rate
                                         
Forwards
   
648,712,114
     
N/A
     
(402,287,375
)
   
N/A
     
2,489,684
     
(3,962,310
)
Futures
   
2,875,338
     
36
     
(29,945,888
)
   
(475
)
   
37,395
     
(187,044
)
     
651,587,452
     
36
     
(432,233,263
)
   
(475
)
   
2,527,079
     
(4,149,354
)
                                                 
Interest rate
                                               
Futures
   
1,606,515,769
     
7,804
     
(2,912,082,787
)
   
(17,313
)
   
8,880,931
     
(7,010,729
)
     
1,606,515,769
     
7,804
     
(2,912,082,787
)
   
(17,313
)
   
8,880,931
     
(7,010,729
)
Total
 
$
2,970,051,691
     
17,534
   
$
(3,888,295,760
)
   
(26,935
)
 
$
32,360,765
   
$
(27,503,703
)
 
32

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

When multiple derivative contracts are held with the same counterparty, the Master Funds will net the contracts in an asset position with the contracts in a liability position when covered by a master netting agreement or similar arrangements, for presentation in the statements of financial condition. The table below displays the amounts at March 31, 2018 by which the fair values of both derivative assets and derivative liabilities were reduced within the Master Funds’ statements of financial condition as a result of this netting. Gross amounts below correspond to the total derivative asset and derivative liability balances categorized by primary underlying risk and product type in the preceding tables. Collateral pledged (received) for derivative assets and liabilities represent the cash amounts which are included in due from brokers on the statements of financial condition. Actual collateral pledged or received by the Master Funds may exceed these amounts.

Description
 
Gross
Amount
   
Gross Amount
Offset in
the Statements
of Financial
Condition
   
Net Amount
Presented in
the Statements
of Financial
Condition
   
Collateral
(Received) /
Pledged
   
Net Amount
 
                               
Graham Commodity Strategies LLC1
                         
Derivative assets
 
$
146,385,644
   
$
(108,127,843
)
 
$
38,257,801
   
$
-
   
$
38,257,801
 
Derivative liabilities
   
(118,142,939
)
   
108,127,843
     
(10,015,096
)
   
10,015,096
     
-
 
                                         
Graham K4D Trading Ltd.2
                                       
Derivative assets
 
$
32,360,765
   
$
(26,044,192
)
 
$
6,316,573
   
$
-
   
$
6,316,573
 
Derivative liabilities
   
(27,503,703
)
   
26,044,192
     
(1,459,511
)
   
1,459,511
     
-
 

1 Net derivative asset and liability amounts presented in the statements of financial condition are held with four counterparties. The Master Fund has pledged offsetting collateral to one of those counterparties as of March 31, 2018. At March 31, 2018, additional collateral pledged in the amount of $107,926,280 was posted in support of derivative positions and is included in due from brokers on the statements of financial condition.

2 Net derivative asset and liability amounts presented in the statement of financial condition are held with two counterparties. The Master Fund has pledged offsetting collateral to these counterparties as of March 31, 2018. At March 31, 2018, additional collateral pledged in the amount of $7,880,048 was posted in support of derivative positions and is included in due from brokers on the statement of financial condition.
 
33

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

The following table summarizes the results of operations of each Master Fund for the three months ended March 31, 2018:

   
Graham
Commodity
Strategies LLC
   
Graham K4D
Trading Ltd.
 
             
Net investment income
 
$
282,598
   
$
324,223
 
                 
Net realized gain (loss) on investments
   
174,143,394
     
(14,029,364
)
Net decrease in unrealized appreciation on investments
   
(23,309,411
)
   
(30,542,259
)
Brokerage commissions and fees
   
(5,837,575
)
   
(225,763
)
Net gain (loss) on investments
   
144,996,408
     
(44,797,386
)
Net income (loss)
 
$
145,279,006
   
$
(44,473,163
)

The following table shows the gains and losses on all financial instruments held by the Master Funds reported in net realized gain (loss) and net increase (decrease) in unrealized appreciation on investments in their statements of operations segregated by primary underlying risk and contract type for the three months ended March 31, 2018:

   
Graham
Commodity
Strategies LLC
   
Graham
K4D Trading
Ltd.
 
Commodity price
           
Futures
 
$
36,684
   
$
(14,457,132
)
Options
   
7,057,302
     
-
 
     
7,093,986
     
(14,457,132
)
Equity price
               
Equities
   
490,700
     
(181,500
)
Futures
   
28,261,353
     
(14,962,755
)
Options
   
4,858,995
     
-
 
     
33,611,048
     
(15,144,255
)
Foreign currency exchange rate
               
Forwards
   
8,570,002
     
(7,873,408
)
Futures
   
(62,925
)
   
203,191
 
Options
   
(8,360,347
)
   
-
 
     
146,730
     
(7,670,217
)
Interest rate
               
Fixed income securities
   
-
     
(84,902
)
Futures
   
105,920,215
     
(7,215,117
)
Options
   
4,062,004
     
-
 
     
109,982,219
     
(7,300,019
)
Total
 
$
150,833,983
   
$
(44,571,623
)
 
34

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

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

   
Graham
Commodity
Strategies LLC
(Delaware)
   
Graham K4D
Trading Ltd.
(BVI)
 
Assets:
           
Due from brokers
 
$
75,982,823
   
$
57,953,421
 
Derivative financial instruments, at fair value
   
43,001,886
     
36,313,912
 
Exchange membership, at fair value
   
4,641,500
     
1,024,250
 
Dividends receivable
   
73,500
     
-
 
Total assets
   
123,699,709
     
95,291,583
 
                 
Liabilities:
               
Derivative financial instruments, at fair value
   
2,426,201
     
864,462
 
Total liabilities
   
2,426,201
     
864,462
 
Members’ Capital / Net Assets
 
$
121,273,508
   
$
94,427,121
 
                 
Percentage of Master Fund held by GAIT
   
2.67
%
   
4.84
%
 
35

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

The following schedules display the condensed schedules of investments for the Master Funds as of December 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
                 
Natural gas February 2018
   
658
   
$
2,158,330
     
1.78
%
Other commodity
           
5,434,751
     
4.48
%
Foreign index
           
(354,017
)
   
(0.29
)%
Interest rate
           
(623,605
)
   
(0.52
)%
U.S. 2yr – 5yr note March 2018
   
10,027
     
850,898
     
0.70
%
U.S. Ultra bond March 2018
   
313
     
991,875
     
0.82
%
U.S. index
           
51,870
     
0.04
%
Total futures
           
8,510,102
     
7.01
%
                         
Forwards
                       
Chinese yuan / U.S. dollar 01/05/2018 – 06/27/2018
 
CNY
5,455,827,240      
10,139,758
     
8.36
%
Euro / U.S. dollar 01/02/2018 – 01/03/2018
 
EUR
931,390,201      
4,434,234
     
3.66
%
Other foreign currency
           
6,345,166
     
5.23
%
Total forwards
           
20,919,158
     
17.25
%
                         
Options (cost $54,432,797)
                       
Natural gas Euro February 2018 – March 2018, $2.85 – $4.00 Call
   
5
     
5,500,625
     
4.54
%
Natural gas Euro April 2018, $2.40 Put
   
1
     
243,000
     
0.20
%
Other commodity futures
           
6,436,170
     
5.30
%
Euro / U.S. dollar January 2018 – June 2018, $1.20 – $1.25 Call
   
8
     
12,619,168
     
10.40
%
U.S. dollar / Chinese yuan January 2018 – March 2018, $6.52 – $6.53 Put
   
2
     
1,194,579
     
0.99
%
Other currency
           
4,387,683
     
3.62
%
Euro Bund February 2018 – March 2018, $159.50 – $161.50 Put
   
4
     
2,750,159
     
2.27
%
Interest rate futures
           
920,619
     
0.76
%
U.S. index futures
           
2,361,250
     
1.95
%
Total options
           
36,413,253
     
30.03
%
 
36

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

The following schedules display the condensed schedules of investments for the Master Funds as of December 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
                 
Commodity
       
$
(4,482,357
)
   
(3.69
)%
Euro Bund March 2018
   
(900
)
   
306,192
     
0.25
%
Euro Buxl 30 Year bond March 2018
   
(1,215
)
   
4,378,522
     
3.61
%
Euro Bobl March 2018
   
(500
)
   
54,045
     
0.04
%
Other foreign bond
           
4,280,253
     
3.53
%
Interest rate
           
2,869,308
     
2.37
%
U.S. 5yr - 10yr note March 2018
   
(9,478
)
   
(784,141
)
   
(0.65
)%
U.S. Long bond March 2018
   
(2,850
)
   
(5,533,781
)
   
(4.56
)%
Total futures
           
1,088,041
     
0.90
%
                         
Forwards
                       
U.S. dollar / Chinese yuan 01/05/2018 - 12/27/2018
CNY
(3,140,200,529 )    
(4,654,222
)
   
(3.84
)%
U.S. dollar / Euro dollar 01/02/2018 - 01/03/2018
EUR
(170,559,412 )    
(460,013
)
   
(0.38
)%
Other foreign currency
           
(6,278,444
)
   
(5.17
)%
Total forwards
           
(11,392,679
)
   
(9.39
)%
                         
Options (proceeds $22,973,074)
                       
Natural gas Euro February 2018 - March 2018, $3.10 - $3.50 Call
   
(2
)
   
(1,806,500
)
   
(1.49
)%
Natural gas Euro July 2018 - December 2018, $2.80 Put
   
(6
)
   
(1,707,000
)
   
(1.41
)%
Other commodity futures
           
(2,961,175
)
   
(2.44
)%
Euro dollar / U.S. dollar January 2018 - May 2018, $1.20 - $1.30 Call
   
(5
)
   
(3,531,255
)
   
(2.91
)%
Other currency
           
(1,688,050
)
   
(1.39
)%
Euro Bund February 2018 - March 2018, $158.50 - $160.50 Put
   
(3
)
   
(1,611,205
)
   
(1.33
)%
Interest rate futures
           
319,245
     
0.26
%
U.S. index futures
           
(1,976,250
)
   
(1.63
)%
Total options
           
(14,962,190
)
   
(12.34
)%
Total derivative financial instruments
         
$
40,575,685
     
33.46
%
 
37

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
3. Investments in Master Funds (continued)

The following schedules display the condensed schedules of investments for the Master Funds as of December 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
                 
LME Aluminum March 2018
   
1,060
   
$
4,755,763
     
5.04
%
NY Harbor ULSD February 2018
   
779
     
4,733,191
     
5.01
%
Brent crude oil March 2018
   
872
     
2,874,432
     
3.04
%
WTI crude oil February 2018
   
560
     
1,896,805
     
2.01
%
Other commodity
           
13,843,544
     
14.66
%
Currency
           
58,265
     
0.06
%
Foreign bond
           
(2,189,927
)
   
(2.32
)%
Foreign index
           
4,937,220
     
5.23
%
Interest rate
           
(508,175
)
   
(0.54
)%
U.S. bond
           
441,140
     
0.47
%
U.S. index
           
2,077,053
     
2.20
%
Total futures
           
32,919,311
     
34.86
%
                         
Forwards
                       
Foreign currency
           
8,014,637
     
8.49
%
Total forwards
           
8,014,637
     
8.49
%
                         
Short contracts
                       
Futures
                       
LME Aluminum March 2018
   
(217
)
   
(1,135,344
)
   
(1.20
)%
Other commodity
           
(656,808
)
   
(0.70
)%
Currency
           
299,999
     
0.32
%
Foreign bond
           
545,339
     
0.58
%
Foreign index
           
21,830
     
0.02
%
Interest rate
           
580,989
     
0.62
%
U.S. bond
           
3,659,496
     
3.87
%
U.S. index
           
90,860
     
0.10
%
Total futures
           
3,406,361
     
3.61
%
                         
Forwards
                       
Foreign currency
           
(8,890,859
)
   
(9.42
)%
Total forwards
           
(8,890,859
)
   
(9.42
)%
Total derivative financial instruments
         
$
35,449,450
     
37.54
%
 
38

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
3. Investments in Master Funds (continued)

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

   
Graham
Commodity
Strategies LLC
   
Graham K4D
Trading Ltd.
 
Assets
           
Level 1:
           
Commodity futures
 
$
13,829,633
   
$
31,996,866
 
Commodity futures options
   
13,308,775
     
-
 
Currency futures
   
-
     
434,847
 
Foreign bond futures
   
9,019,012
     
2,311,119
 
Foreign index futures
   
-
     
6,250,768
 
Foreign index futures options
   
4,040,611
     
-
 
Interest rate futures
   
4,532,907
     
846,231
 
Interest rate futures options
   
2,225,495
     
-
 
U.S. bond futures
   
2,505,664
     
4,100,636
 
U.S. index futures
   
173,120
     
2,593,457
 
U.S. index futures options
   
2,361,250
     
-
 
Total Level 1
   
51,996,467
     
48,533,924
 
                 
Level 2:
               
Foreign currency forwards
   
23,574,930
     
9,288,894
 
Foreign currency options
   
18,201,430
     
-
 
Total Level 2
   
41,776,360
     
9,288,894
 
Total investment related assets
 
$
93,772,827
   
$
57,822,818
 
                 
Liabilities
               
Level 1:
               
Commodity futures
 
$
(10,718,909
)
 
$
(5,685,283
)
Commodity futures options
   
(7,603,655
)
   
-
 
Currency futures
   
-
     
(76,583
)
Foreign bond futures
   
-
     
(3,955,707
)
Foreign bond futures options
   
(2,901,657
)
   
-
 
Foreign index futures
   
(354,017
)
   
(1,291,718
)
Interest rate futures
   
(2,287,204
)
   
(773,417
)
Interest rate futures options
   
(985,631
)
   
-
 
U.S. bond futures
   
(6,980,813
)
   
-
 
U.S. index futures
   
(121,250
)
   
(425,544
)
U.S. index futures options
   
(1,976,250
)
   
-
 
Total Level 1
   
(33,929,386
)
   
(12,208,252
)
                 
Level 2:
               
Foreign currency forwards
   
(14,048,451
)
   
(10,165,116
)
Foreign currency options
   
(5,219,305
)
   
-
 
Total Level 2
   
(19,267,756
)
   
(10,165,116
)
Total investment related liabilities
 
$
(53,197,142
)
 
$
(22,373,368
)
 
39

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
3. Investments in Master Funds (continued)

The following table displays the gross volume of derivative activities categorized by primary underlying risk of Graham Commodity Strategies LLC based on its average quarterly notional amounts and number of contracts for the year ended December 31, 2017. The table also displays the fair value of derivative contracts held by Graham Commodity Strategies LLC at December 31, 2017 categorized by primary underlying risk. Derivatives denominated in foreign currencies have been converted to U.S. dollars. Derivative asset and liability balances are presented on a gross basis, prior to the application of counterparty netting. The Master Funds trade derivative instruments on a leveraged basis. Due to the low margin deposits normally required for trading these derivative financial instruments, the gross notional exposure as displayed in the tables below may exceed the net asset value of the Master Funds by a significant amount. As a result, a relatively small price movement in an underlying derivative financial instrument may result in immediate and substantial effect on the net income and net asset value of the Master Funds and GAIT.

   
Long exposure
   
Short exposure
             
   
Notional
amounts
   
Number
of
contracts
   
Notional
amounts
   
Number
of
contracts
   
Derivative
Assets
   
Derivative
Liabilities
 
Commodity price
                                   
Futures
 
$
684,895,792
     
26,605
   
$
(418,457,890
)
   
(10,460
)
 
$
13,829,633
   
$
(10,718,909
)
Options(a)
   
886,926,208
     
48,656
     
(638,485,018
)
   
(52,972
)
   
13,308,775
     
(7,603,655
)
     
1,571,822,000
     
75,261
     
(1,056,942,908
)
   
(63,432
)
   
27,138,408
     
(18,322,564
)
Equity price
                                               
Futures
   
205,942,579
     
1,991
     
(241,079,315
)
   
(2,453
)
   
173,120
     
(475,267
)
Options(a)
   
59,964,058
     
4,650
     
(32,309,289
)
   
(5,525
)
   
2,361,250
     
(1,976,250
)
     
265,906,637
     
6,641
     
(273,388,604
)
   
(7,978
)
   
2,534,370
     
(2,451,517
)
                                                 
Foreign currency exchange rate
                                 
Forwards
   
38,829,225,666
     
N/A
     
(2,004,799,747
)
   
N/A
     
23,574,930
     
(14,048,451
)
Options(a)
   
1,153,407,119
     
34
     
(799,574,425
)
   
(33
)
   
18,201,430
     
(5,219,305
)
     
39,982,632,785
     
34
     
(2,804,374,172
)
   
(33
)
   
41,776,360
     
(19,267,756
)
Interest rate
                                               
Futures
   
7,826,142,920
     
30,549
     
(23,846,250,019
)
   
(88,273
)
   
16,057,583
     
(9,268,017
)
Options(a)
   
3,705,221,105
     
123,619
     
(6,474,304,873
)
   
(119,408
)
   
6,266,106
     
(3,887,288
)
     
11,531,364,025
     
154,168
     
(30,320,554,892
)
   
(207,681
)
   
22,323,689
     
(13,155,305
)
Total
 
$
53,351,725,447
     
236,104
   
$
(34,455,260,576
)
   
(279,124
)
 
$
93,772,827
   
$
(53,197,142
)

(b) – Notional amounts for options are based on the delta-adjusted positions.
 
40

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

The following table displays the gross volume of derivative activities categorized by primary underlying risk of Graham K4D Trading Ltd. based on its average quarterly notional amounts and number of contracts for the year ended December 31, 2017. The table also displays the fair value of derivative contracts held by Graham K4D Trading Ltd. at December 31, 2017 categorized by primary underlying risk. Derivatives denominated in foreign currencies have been converted to U.S. dollars. Derivative asset and liability balances are presented on a gross basis, prior to the application of counterparty netting. The Master Funds trade derivative instruments on a leveraged basis. Due to the low margin deposits normally required for trading these derivative financial instruments, the gross notional exposure as displayed in the tables below may exceed the net asset value of the Master Funds by a significant amount. As a result, a relatively small price movement in an underlying derivative financial instrument may result in immediate and substantial effect on the net income and net asset value of the Master Funds and GAIT.

   
Long exposure
   
Short exposure
             
   
Notional
 amounts
   
Number
of
contracts
   
Notional
amounts
   
Number
of
contracts
   
Derivative
Assets
   
Derivative
 Liabilities
 
Commodity price
                                   
Futures
 
$
369,756,628
     
4,817
   
$
(363,243,889
)
   
(8,875
)
 
$
31,996,866
   
$
(5,685,283
)
     
369,756,628
     
4,817
     
(363,243,889
)
   
(8,875
)
   
31,996,866
     
(5,685,283
)
                                                 
Equity price
                                               
Futures
   
916,387,258
     
8,530
     
(16,306,851
)
   
(785
)
   
8,844,225
     
(1,717,262
)
     
916,387,258
     
8,530
     
(16,306,851
)
   
(785
)
   
8,844,225
     
(1,717,262
)
Foreign currency exchange rate
                                         
Forwards
   
1,124,238,162
     
N/A
     
(798,826,259
)
   
N/A
     
9,288,894
     
(10,165,116
)
Futures
   
14,700,523
     
152
     
(40,445,174
)
   
(424
)
   
434,847
     
(76,583
)
     
1,138,938,685
     
152
     
(839,271,433
)
   
(424
)
   
9,723,741
     
(10,241,699
)
                                                 
Interest rate
                                               
Futures
   
3,211,871,054
     
18,268
     
(2,037,461,446
)
   
(10,891
)
   
7,257,986
     
(4,729,124
)
     
3,211,871,054
     
18,268
     
(2,037,461,446
)
   
(10,891
)
   
7,257,986
     
(4,729,124
)
Total
 
$
5,636,953,625
     
31,767
   
$
(3,256,283,619
)
   
(20,975
)
 
$
57,822,818
   
$
(22,373,368
)
 
41

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

When multiple derivative contracts are held with the same counterparty, the Master Funds will net the contracts in an asset position with the contracts in a liability position when covered by a master netting agreement or similar arrangements, for presentation in the statements of financial condition. The table below displays the amounts at December 31, 2017 by which the fair values of both derivative assets and derivative liabilities were reduced within the Master Funds’ statements of financial condition as a result of this netting. Gross amounts below correspond to the total derivative asset and derivative liability balances categorized by primary underlying risk and product type in the preceding tables. Collateral pledged (received) for derivative assets and liabilities represent the cash amounts which are included in due from brokers on the statements of financial condition. Actual collateral pledged or received by the Master Funds may exceed these amounts.

Description
 
Gross
Amount
   
Gross Amount
Offset in
the Statements
of Financial
Condition
   
Net Amount
Presented in
the Statements
of Financial
Condition
   
Collateral
(Received) /
Pledged
   
Net Amount
 
                               
Graham Commodity Strategies LLC1
                         
Derivative assets
 
$
93,772,827
   
$
(50,770,941
)
 
$
43,001,886
   
$
-
   
$
43,001,886
 
Derivative liabilities
   
(53,197,142
)
   
50,770,941
     
(2,426,201
)
   
2,426,201
     
-
 
                                         
Graham K4D Trading Ltd.2
                                       
Derivative assets
 
$
57,822,818
   
$
(21,508,906
)
 
$
36,313,912
   
$
-
   
$
36,313,912
 
Derivative liabilities
   
(22,373,368
)
   
21,508,906
     
(864,462
)
   
864,462
     
-
 

1 Net derivative asset and liability amounts presented in the statements of financial condition are held with five counterparties. The Fund has pledged offsetting collateral to one of those counterparties as of December 31, 2017. At December 31, 2017, additional collateral pledged in the amount of $73,469,262 was posted in support of derivative positions and is included in due from brokers on the statements of financial condition.

2 Net derivative asset and liability amounts presented in the statement of financial condition are held with two counterparties. The Master Fund has pledged offsetting collateral to these counterparties as of December 31, 2017. At December 31, 2017, additional collateral pledged in the amount of $57,088,959 was posted in support of derivative positions and is included in due from brokers on the statement of financial condition.
 
42

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

3. Investments in Master Funds (continued)

The following table summarizes the results of operations of each Master Fund for the three months ended March 31, 2017:

   
Graham
Commodity
Strategies LLC
   
Graham K4D
Trading Ltd.
 
             
Net investment income
 
$
120,920
   
$
76,333
 
                 
Net realized (loss) gain on investments
   
(21,031,676
)
   
21,272,398
 
Net decrease in unrealized appreciation on investments
   
(5,273,949
)
   
(25,476,053
)
Brokerage commissions and fees
   
(4,408,320
)
   
(223,099
)
Net loss on investments
   
(30,713,945
)
   
(4,426,754
)
Net loss
 
$
(30,593,025
)
 
$
(4,350,421
)

The following table shows the gains and losses on all financial instruments held by the Master Funds reported in net realized gain (loss) and net increase (decrease) in unrealized appreciation on investments in their statements of operations segregated by primary underlying risk and contract type for the three months ended March 31, 2017:

   
Graham
Commodity
Strategies LLC
   
Graham
K4D Trading
Ltd.
 
Commodity price
           
Futures
 
$
7,100,782
   
$
(29,744,883
)
Options
   
(5,826,840
)
   
-
 
     
1,273,942
     
(29,744,883
)
Equity price
               
Equities
   
36,000
     
150,750
 
Futures
   
(22,117,541
)
   
43,830,965
 
Options
   
(6,684,558
)
   
-
 
     
(28,766,099
)
   
43,981,715
 
Foreign currency exchange rate
               
Forwards
   
(1,484,455
)
   
(11,299,620
)
Futures
   
-
     
(1,182,042
)
Options
   
(25,335,902
)
   
-
 
     
(26,820,357
)
   
(12,481,662
)
Interest rate
               
Futures
   
38,823,823
     
(5,958,825
)
Options
   
(10,816,934
)
   
-
 
     
28,006,889
     
(5,958,825
)
Total
 
$
(26,305,625
)
 
$
(4,203,655
)
 
43

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

4. Graham Cash Assets LLC

GAIT invests a portion of its excess liquidity in Cash Assets, an entity for which the Manager is also the sole investment advisor. Cash Assets commenced operations on June 22, 2005, and was formed as a Delaware Limited Liability Company for the purpose of consolidating investment activity of multiple funds managed by the Manager. Its objective is to preserve capital while enhancing return on cash balances and providing daily liquidity. It invests in debt obligations guaranteed by the U.S. federal government which range in maturity from one to thirty months. Cash Assets also maintains cash and cash equivalents on deposit with major U.S. institutions. Cash Assets values all fixed income securities at amortized cost which approximates fair value. GAIT’s investment in Cash Assets is valued in the accompanying statements of financial condition at fair value in accordance with U.S. GAAP based upon GAIT’s proportionate share of Cash Assets’ reported net asset value. GAIT records its proportionate share of Cash Assets’ investment income and expenses on a monthly basis. For the three months ended March 31, 2018 and 2017, the total amount recognized by GAIT with respect to its investment in Cash Assets was $243,153 and $197,825, respectively. These amounts are included in interest income in the statements of operations and incentive allocation. At March 31, 2018 and December 31, 2017, GAIT owned approximately 1.31% and 1.39%, respectively, of Cash Assets. The following table summarizes the financial position of Cash Assets as of March 31, 2018 and December 31, 2017:

   
March 31, 2018
   
December 31, 2017
 
Assets:
           
Cash and cash equivalents
 
$
620,235,326
   
$
793,958,319
 
Investments in fixed income securities (amortized cost $4,829,400,122 and $4,468,747,923, respectively)
   
4,829,400,122
     
4,468,747,923
 
Accrued interest receivable
   
13,207,367
     
11,157,235
 
Total assets
   
5,462,842,815
     
5,273,863,477
 
Members’ capital
 
$
5,462,842,815
   
$
5,273,863,477
 

The following table summarizes the results of operations of Cash Assets for the three months ended March 31, 2018 and 2017:

   
2018
   
2017
 
Investment income
           
Interest income
 
$
18,318,485
   
$
7,594,812
 
Total investment income
   
18,318,485
     
7,594,812
 
                 
Expenses:
               
Bank fee expense
   
23,740
     
14,666
 
Total expenses
   
23,740
     
14,666
 
Net investment income
   
18,294,745
     
7,580,146
 
Net income
 
$
18,294,745
   
$
7,580,146
 
 
44

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
4. Graham Cash Assets LLC (continued)

The following represents the condensed schedule of investments of Cash Assets as of March 31, 2018:

Description
 
Principal
Amount
   
Fair Value
   
Percentage of
Members’
Capital
 
Investments in Fixed Income Securities (amortized cost $4,829,400,122)
                 
United States
                 
Government Bonds (amortized cost $4,479,610,677)
                 
U.S. Treasury bonds 0.63% – 1.50% due 04/15/2018 – 09/15/2020
 
$
4,500,000,000
   
$
4,479,610,677
     
82.00
%
Total Government Bonds
           
4,479,610,677
     
82.00
%
                         
Treasury Bills (amortized cost $349,789,445)
                       
U.S. Treasury bills 0.00% due 04/05/2018 – 04/19/2018
   
350,000,000
     
349,789,445
     
6.40
%
Total Treasury Bills
           
349,789,445
     
6.40
%
Total United States
           
4,829,400,122
     
88.40
%
Total Investments in Fixed Income Securities
         
$
4,829,400,122
     
88.40
%

The following represents the condensed schedule of investments of Cash Assets as of December 31, 2017:

Description
 
Principal
Amount
   
Fair Value
   
Percentage of
Members’
Capital
 
Investments in Fixed Income Securities (amortized cost $4,468,747,923)
                 
United States
                 
Government Bonds (amortized cost $4,043,922,365)
                 
U.S. Treasury bonds 0.63% – 3.13% due 01/15/2018 – 04/30/2020
 
$
4,050,000,000
   
$
4,043,922,365
     
76.68
%
Total Government Bonds
           
4,043,922,365
     
76.68
%
                         
Treasury Bills (amortized cost $424,825,558)
                       
U.S. Treasury bills 0.00% due 01/04/2018 – 01/25/2018
   
425,000,000
     
424,825,558
     
8.05
%
Total Treasury Bills
           
424,825,558
     
8.05
%
Total United States
           
4,468,747,923
     
84.73
%
Total Investments in Fixed Income Securities
         
$
4,468,747,923
     
84.73
%
 
45

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)
 
4. Graham Cash Assets LLC (continued)

Cash Assets reports the fair value of its investment related assets and liabilities in accordance with the hierarchy established under U.S. GAAP. The following table shows the fair value classification of each investment type held by Cash Assets as of March 31, 2018 and December 31, 2017:

   
March 31, 2018
   
December 31, 2017
 
Assets
           
Level 2:
           
Fixed income securities
           
Government bonds
 
$
4,479,610,677
   
$
4,043,922,365
 
Treasury bills
   
349,789,445
     
424,825,558
 
Total fixed income securities
   
4,829,400,122
     
4,468,747,923
 
Total Level 2
   
4,829,400,122
     
4,468,747,923
 
Total assets
 
$
4,829,400,122
   
$
4,468,747,923
 

5. Capital Accounts

GAIT offers Class 0 Units and Class 2 Units (collectively, the “Units”). GAIT 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. GAIT also has Management Units (“Class M units”) which are solely for the investment of the Manager.

A separate capital account is maintained for each member with respect to each Class of Units held by such member. The initial balance of each member’s capital account is equal to the initial contribution to GAIT 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 GAIT are allocated among the capital accounts of the members in proportion to the balance that each capital account bears to the balance of all capital accounts 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. There is no minimum subscription amount.

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.

Redemptions

Units are not subject to any minimum holding period. Members may redeem Units at the Net Asset Value thereof as of the last business day of each month upon not less than three business days’ prior written notice to the administrator.
 
46

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

6. Fees and Related Party Transactions

Advisory Fees

Each Class of GAIT other than Class M paid the Manager an advisory fee (the “Advisory Fee”) at an aggregate annual rate of the Net Asset Value of such Class specified for the periods in the table below. 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. The Advisory Fees paid to the Manager for the three months ended March 31, 2018 and 2017 were $299,866 and $556,945, respectively.

Period
Annual Rate
   
For the period from January 1, 2017 through June 30, 2017
1.75%
For the period from July 1, 2017 through March 31, 2018
1.50%

Sponsor Fees

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 for the periods 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. The Sponsor Fees paid to the Manager for the three months ended March 31, 2018 and 2017 were $162,493 and $433,210, respectively.

Period
Class 0
Class 2
     
For the period from January 1, 2017 through March 31, 2017
0.75%
2.75%
For the period from April 1, 2017 through June 30, 2017
0.75%
1.50%
For the period from July 1, 2017 through March 31, 2018
0.50%
1.25%

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 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 for the three months ended March 31, 2018 and 2017.
 
47

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

6. Fees and Related Party Transactions (continued)

Administrator’s Fee

For the three months ended March 31, 2018 and 2017, 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, incurred by GAIT were $26,182 and $43,269, respectively, of which $8,689 and $14,600 was accrued as of March 31, 2018 and 2017, 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 GAIT.

7. 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 GAIT’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 GAIT’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 GAIT identifies its major tax jurisdictions as U.S. Federal and Connecticut State. The Manager has evaluated GAIT’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 2015 through 2017 or expected to be taken in GAIT’s 2018 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.

8. Financial Highlights

The following is the per Unit operating performance calculation for the three months ended March 31, 2018 and 2017:

   
Class 0
   
Class 2
 
Per unit operating performance
           
Net asset value per unit, December 31, 2016
 
$
146.92
   
$
107.43
 
Net loss:
               
Net investment loss
   
(0.84
)
   
(1.13
)
Net loss on investments
   
(1.73
)
   
(1.27
)
Net loss
   
(2.57
)
   
(2.40
)
Net asset value per unit, March 31, 2017
 
$
144.35
   
$
105.03
 
                 
Net asset value per unit, December 31, 2017
 
$
140.90
   
$
101.94
 
Net income:
               
Net investment loss
   
(0.39
)
   
(0.47
)
Net gain on investments
   
2.73
     
1.97
 
Net income
   
2.34
     
1.50
 
Net asset value per unit, March 31, 2018
 
$
143.24
   
$
103.44
 
 
48

Graham Alternative Investment Trading LLC

Notes to Unaudited Financial Statements (continued)

8. Financial Highlights (continued)

The following represents ratios to average members’ capital, excluding the Managing Member, and total return for the three months ended March 31, 2018 and 2017:

   
Class 0
 
Class 2
   
2018
 
2017
 
2018
 
2017
                         
Total return before Incentive Allocation
   
 1.66
%    
(1.75
)%    
1.47
%
   
(2.23
)%
Incentive Allocation
   
0.00
     
0.00
     
0.00
     
0.00
 
Total return after Incentive Allocation
   
1.66
%
   
(1.75
)%    
1.47
%
   
(2.23
)%
                                 
Net investment loss before Incentive Allocation
   
(0.27
)%    
(0.58
)%    
(0.45
)%
   
(1.07
)%
Incentive Allocation
   
0.00
     
0.00
     
0.00
     
0.00
 
Net investment loss after Incentive Allocation
   
(0.27
)%    
(0.58
)%    
(0.45
)%
   
(1.07
)%
                                 
Total expenses before Incentive Allocation
   
0.60
%    
0.73
%    
0.78
%
   
1.22
%
Incentive Allocation
   
0.00
     
0.00
     
0.00
     
 0.00
 
Total expenses after Incentive Allocation
   
0.60
%
   
0.73
%
   
0.78
%
   
1.22
%

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, excluding that of the Managing Member, 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 the Class 0 and Class 2 units taken as a whole and include amounts from GAIT and net investment loss and expenses allocated from Master Funds and investment income from Cash Assets. The computation of such ratios is based on the amount of net investment loss, total expenses and Incentive Allocation. Net investment loss and total expense ratios are computed based upon the weighted average of members’ capital of GAIT, excluding that of the Managing Member, for the three months ended March 31, 2018 and 2017, and are not annualized.

9. Subsequent Events

GAIT had no subscriptions and redemptions of approximately $0.7 million from April 1, 2018 through May 15, 2018, the date through which subsequent events were evaluated by management. These amounts have not been included in the financial statements.
 
49

Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

Certain statements within this Quarterly Report on Form 10-Q may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (“PSLRA”). These statements are being made pursuant to the PSLRA, with the intention of obtaining the benefits of the “safe harbor” provisions of the PSLRA, and, other than as required by law, we assume no obligation to update or supplement such statements. Forward-looking statements are those that do not relate solely to historical facts. They include, but are not limited to, any statement that may predict, forecast, indicate or imply future results, performance, achievements or events. You can identify these statements by the use of words such as “may,” “will,” “could,” “anticipate,” “believe,” “estimate,” “expect,” “intend,” “predict,” “continue,” “further,” “seek,” “plan,” or “project” and variations of these words or comparable words or phrases of similar meaning. These forward-looking statements reflect our current beliefs and expectations with respect to future events and are based on assumptions and are subject to risks and uncertainties and other factors outside our control that may cause actual results to differ materially from those projected, including the risks and uncertainties described in our Annual Report on Form 10-K for the year ended December 31, 2017 under the headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” We undertake no obligation to update publicly or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

(a)
Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following is a discussion of our current financial position and results of operations. This discussion should be read together with our annual consolidated financial statements and the notes thereto for the fiscal year ended December 31, 2017 included in our Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on March 29, 2018. This discussion should also be read in conjunction with “Item 1: Financial Statements.” The information contained therein is essential to, and should be read in conjunction with, the following analysis. For the purposes of this filing beginning with Item 2, the term “Fund” shall include the Blended Strategies Portfolio of GAIF II, GAIT, and the Master Funds in which they invest, unless the context implies otherwise. The Fund does not engage in the sale of goods or services. The Fund’s capital consists of capital contributions of the members, as increased or decreased by gains and losses from its investments in the Master Funds, interest, expenses and redemptions. Its only assets are its investments in the Master Funds. The Master Funds do not engage in the sale of goods or services. Their assets are comprised of the equity in their accounts with clearing brokers and OTC counterparties, in each case consisting of cash, open trade equity on derivatives and the net option premium paid or received. In the case of Graham Cash Assets LLC (“Cash Assets”), the assets consist of investments in debt obligations guaranteed by the U.S. federal government, as well as cash and cash equivalents.

For the three months ended March 31, 2018, the Blended Strategies Portfolio’s net asset value decreased by $415,912 or -1.1%. The net decrease in the Blended Strategies Portfolio was attributable to redemptions totaling $1,028,376 or -2.8% offset by net income of $612,464 or 1.7%, for the period.

For the three months ended March 31, 2017, the Blended Strategies Portfolio’s net asset value decreased by $8,135,771 or -12.8%. The net decrease in the Blended Strategies Portfolio was attributable to total subscriptions of $309,000 or 0.5% offset by redemptions totaling $7,200,473 or -11.3% and a net loss of $1,244,298 or -2.0%, for the period.

(i)
Results of Operations

The Fund’s success depends primarily upon the Manager’s ability to recognize and capitalize on market trends in the different and varied sectors of the global financial markets in which it trades.
 
50

2018 Summary

Three Months Ended March 31, 2018

For the three months ended March 31, 2018, the Blended Strategies Portfolio experienced net trading gains of $817,331. The trading results are attributable to the following sectors:

Agriculture / Softs
 
$
(871
)
Base metals
   
(193,053
)
Energy
   
22,093
 
Equities
   
45,079
 
Foreign exchange
   
(171,501
)
Long term / Intermediate rates
   
(324,419
)
Precious metals
   
(80,549
)
Short term rates
   
1,520,552
 
   
$
817,331
 

The Blended Strategies Portfolio recorded a net gain for the first quarter of 2018. The majority of the gains resulted from positions in short term rates, most notably on the front end of the yield curve in the U.S. The portfolio experienced losses in commodity futures as gains from positions in energy were more than offset by losses in metals. The portfolio also recorded losses in foreign exchange, which offset a portion of the overall gains for the period.

Advisory, Sponsor, and Administrator’s Fees are calculated as a percentage of the Fund’s net asset value as of the end of each month and are affected by trading performance, interest income, subscriptions into and redemptions out of the Fund. Accordingly, the fluctuations in these amounts are directly correlated to the changes in net asset value which are discussed in detail herein.

For the three months ended March 31, 2018, Advisory Fees decreased by $108,358 or -43.2%, Sponsor Fees decreased by $112,556 or -60.3%, and Administrator’s Fees decreased by $7,059 or -36.6% in the Fund over the corresponding period of the preceding year. These decreases are attributable to lower net assets of the portfolio resulting from redemptions partially offset by net income for the period. The decrease in Sponsor Fees is also attributable to a reduction of the Class 2 Sponsor Fee rate from 2.75% in the first quarter of 2017 to 1.25% in the first quarter of 2018. The decrease in Sponsor Fees is also attributable to a reduction of the Class 0 Sponsor Fee rate from 0.75% in the first quarter of 2017 to 0.50% in the first quarter of 2018. The decrease in Advisory Fees is also attributable to a reduction of the Advisory Fee rate from 1.75% in the first quarter of 2017 to 1.50% in the first quarter of 2018. During the same period, interest income increased by $32,090 or 34.6%. Interest was earned on free cash at an average annualized yield of 1.31% for the three months ended March 31, 2018 compared to 0.68% for the same period in 2017.

The Incentive Allocation is based on the New High Net Trading Profits of the portfolio. For the three months ended March 31, 2018 and 2017 the portfolio has not yet recovered previous losses. As a result, there was no Incentive Allocation for those periods.
 
51

The following table illustrates the sector distribution of the Fund’s investments in Master Funds as of March 31, 2018 based on the fair value of the underlying assets and liabilities in each Master Fund including both long and short positions. Positive percentages represent net assets whereas negative percentages represent a net liability.

Agriculture / Softs
   
10.1
%
Base metals
   
(2.1
)%
Energy
   
(9.7
)%
Equities
   
7.5
%
Foreign exchange
   
31.2
%
Long term / Intermediate rates
   
21.3
%
Precious metals
   
4.1
%
Short term rates
   
37.6
%
     
100.0
%

2017 Summary

Three Months Ended March 31, 2017

For the three months ended March 31, 2017, the Blended Strategies Portfolio experienced net trading losses of $748,306. The trading results are attributable to the following sectors:

Agriculture / Softs
 
$
761,847
 
Base metals
   
(19,133
)
Energy
   
(1,760,621
)
Equities
   
869,348
 
Foreign exchange
   
(182,327
)
Long term / Intermediate rates
   
(609,237
)
Precious metals
   
(1,028,755
)
Short term rates
   
1,220,572
 
   
$
(748,306
)

The Blended Strategies Portfolio recorded a net loss for the first quarter of 2017. In commodities, losses from positions in the energy complex, coffee, and gold more than offset gains from positions in base metals and grains. Trading in currencies also resulted in losses in the foreign exchange sector, particularly from trading the U.S. dollar versus the Japanese yen and Canadian dollar. In fixed income futures, positions in the U.S. and Europe resulted in gains for the portfolio. Positions in equity index futures, most notably in the U.S. and Europe, resulted in profits in the equities sector that further offset a portion of the portfolio’s overall loss during the quarter.

Advisory, Sponsor, and Administrator’s Fees are calculated as a percentage of the Fund’s net asset value as of the end of each month and are affected by trading performance, interest income, subscriptions into and redemptions out of the Fund. Accordingly, the fluctuations in these amounts are directly correlated to the changes in net asset value which are discussed in detail herein.

For the three months ended March 31, 2017, Advisory Fees decreased by $82,701 or -24.8%, Sponsor Fees decreased by $50,281 or -21.2%, and Administrator’s Fees decreased by $6,937 or -26.5% in the Fund over the corresponding period of the preceding year. These decreases are all attributable to lower net assets of the portfolio resulting from redemptions and a net loss partially offset by subscriptions for the period. During the same period, interest income increased by $9,433 or 11.3%. Interest was earned on free cash at an average annualized yield of 0.68% for the three months ended March 31, 2017 compared to 0.30% for the same period in 2016.

The Incentive Allocation is based on the New High Net Trading Profits of the portfolio. For the three months ended March 31, 2017 and 2016 the portfolio has not yet recovered previous losses. As a result, there was no Incentive Allocation for those periods.
 
52

The following table illustrates the sector distribution of the Fund’s investments in Master Funds as of March 31, 2017 based on the fair value of the underlying assets and liabilities in each Master Fund including both long and short positions. Positive percentages represent net assets whereas negative percentages represent a net liability.

Agriculture / Softs
   
5.8
%
Base metals
   
3.6
%
Energy
   
10.3
%
Equities
   
(4.9
)%
Foreign exchange
   
47.9
%
Long term / Intermediate rates
   
17.6
%
Precious metals
   
2.2
%
Short term rates
   
17.5
%
     
100.0
%

Variables Affecting Performance
 
The Fund’s performance is affected by net profitability resulting from the trading operations of the Master Funds, the fees charged by the Fund, and interest income earned on cash and cash equivalents. The Master Funds acquire and liquidate long and short positions in futures contracts, forwards contracts, spot currency contracts and associated derivative instruments such as options and swaps. These instruments are carried at fair value, which is heavily influenced by a wide variety of factors including but not limited to, the level and volatility of exchange rates, interest rates, equity prices, and commodity prices as well as global macro political events. These factors generate market movements affecting the fair value of these instruments and in turn the net gains and losses allocated from the Master Funds.

Advisory, Sponsor, and Administrator’s Fees are calculated based on a percentage of the Fund’s net asset value. Changes in the net assets of the Fund resulting from subscriptions, redemptions, interest and trading profits allocated from the Master Funds can therefore have a material impact on the fee expense of the Fund.

A portion of the assets of the Fund is held in cash and cash equivalents. Changes in the net assets of the Fund as well as changes in the interest rates earned on these investments can have a material impact on interest income earned.

 
(ii)
Liquidity

There are no known demands, commitments, events or uncertainties that will result in or are reasonably likely to result in the Fund’s liquidity increasing or decreasing in any material way.
 
53

A portion of the Fund’s assets is generally held as cash or cash equivalents, which are used to margin the Fund’s investments.  It is expected that the average margin the Fund will be required to post to support the Fund’s trading may range between 10% and 30% of the Fund’s total assets, which will be segregated or secured by the futures brokers in accordance with the CEA and with CFTC regulations or be maintained on deposit with over-the-counter counterparties. In exceptional market conditions, this amount could increase. The Master Funds are subject to margin calls on a constant daily and intra-day basis, whether in connection with initiating new investment positions or as a result of changes in the value of current investment positions. These margin requirements are met through the posting of additional margin with the applicable futures or FX clearing broker, on an almost daily basis. The Manager generally expresses its margin requirements for the portfolios in terms of the aggregate of the margin requirements for the underlying strategies plus the net option premium costs for the underlying strategies. The following table shows these amounts as of the date indicated:

   
Blended Strategies
Portfolio
 
March 31, 2018
   
10.03
%
December 31, 2017
   
9.63
%
March 31, 2017
   
12.09
%

Other than any potential market-imposed limitations on liquidity, the Fund’s assets are highly liquid and are expected to remain so. Market-imposed limitations, when they occur, can be due to limited open interest in certain futures markets or to daily price fluctuation limits, which are inherent in the Fund’s futures trading. Through March 31, 2018, the Fund experienced no meaningful periods of illiquidity in any of the markets traded by the Manager on behalf of the Fund.

(iii)
Capital Resources

The Fund raises additional capital through the sale of Units and capital is increased through trading profits (if any) and interest income. The Fund may borrow money from brokers or their affiliates and other lenders. Units may be offered for sale as of the beginning, and may be redeemed as of the end, of each month. The amount of capital raised for the Fund should not have a significant impact on its operations, as the Fund has no significant capital expenditure or working capital requirements other than for monies to pay trading losses, brokerage commissions and expenses.

The Fund participates in the speculative trading of commodity futures contracts, substantially all of which are subject to margin requirements. The minimum amount of margin required for each contract is set from time to time in response to various market factors by the respective exchanges. Further, the Fund’s brokers may require margin in excess of minimum exchange requirements. The Fund bears the risk of financial failure of the brokers through which it clears trades and maintains margin in respect of any such trades and of its counterparties for its foreign exchange and swap trades with whom it also maintains margin.

(iv)
Critical Accounting Policies

Presentation – Graham Alternative Investment Fund II LLC is a series Limited Liability Company under Delaware law. The financial statements and corresponding footnotes are presented solely for the Blended Strategies Portfolio, except where otherwise noted.
 
Use of Estimates – The Fund’s 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 except where noted. The preparation of the 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. The Fund’s significant accounting policies are described in detail in Note 2 of the financial statements.
 
54

Fair Value Measurement – 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. U.S. GAAP uses a three-level hierarchy for fair value measurement based on the transparency and independence of inputs used in the valuation of an asset or liability as of the measurement date. The Fund reports the fair value of its investment-related assets and liabilities in accordance with the hierarchy established under U.S. GAAP.

The Fund records its investments in GAIT at fair value in accordance with U.S. GAAP. In determining its net asset value, GAIT records its investments in Master Funds at fair value in accordance with U.S. GAAP. 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. 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.

The Master Funds record all their financial instruments at fair value, which is derived in accordance with U.S. GAAP. Unrealized gains and losses from these 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.

Investment CompanyThe Fund is an investment company and applies specialized accounting guidance as outlined in Financial Accounting Standards Board Accounting Standards Update 2013-08, Financial Services – Investment Companies (Topic 946), Amendments to the Scope, Measurement, and Disclosure Requirements. The Manager has evaluated this guidance and has determined the Fund meets the criteria to be classified as an investment company.

Cash Assets – GAIT invests a portion of its excess liquidity in Cash Assets, an entity for which the Manager is also the sole investment advisor. The financial information of Cash Assets is included in the notes to the Financial Statements of GAIT.

Income Taxes – No provision for income taxes has been made in the Fund’s financial statements, as each member is responsible for reporting income or loss based upon the member’s 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 2015 through 2017 or expected to be taken in the Fund’s 2018 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.

(v)
Off-Balance Sheet Arrangements

The Fund does not engage in off-balance sheet arrangements with other entities.
 
55

Item 3.
Quantitative and Qualitative Disclosures about Market Risk

No disclosure is required hereunder as the Fund is a “smaller reporting company”, as defined in Item 10(f)(1) of Regulation S-K.
 
56

Item 4.
Controls and Procedures

Evaluation of Disclosure Control and Procedures

The Fund has established disclosure controls and procedures to ensure that the information required to be disclosed by the Fund in the reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to the Manager and the Fund’s management, as appropriate, to allow timely decisions regarding required disclosure.

Based on their evaluation as of March 31, 2018, the Manager, along with the Manager’s principal executive officer and principal financial officer, has concluded that the Fund’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) were effective.

Changes in Internal Control Over Financial Reporting

There were no changes to the Fund’s internal control over financial reporting during the first quarter of 2018 that have materially affected, or are reasonably likely to materially affect, the Fund’s internal control over financial reporting.
 
57

PART II. OTHER INFORMATION
 
Item 1.
Legal Proceedings
 
None

Item 1A.
Risk Factors
 
There have been no material changes to the risk factors disclosed in our 2017 Form 10-K.
 
Operational Risks.  The Manager is responsible for developing, implementing and operating appropriate systems and procedures to execute all investment transactions and monitor and control operational risk on behalf of the Fund.  The Manager relies on its execution, financial, accounting and other data processing systems to trade, clear and settle all transactions, to evaluate and monitor potential and existing portfolio investments, and to generate risk management and other reports that are critical to oversight of client accounts.  Certain of the Manager's operations are dependent upon systems operated by third parties, including the Fund’s administrator, prime brokers, counterparties, electronic exchanges, other execution platforms and their various service providers.  The Manager may not be in a position to verify the reliability of such third-party systems or data.  Failure of or errors in such systems could result in mistakes or delays in the execution, confirmation or settlement of transactions, or in transactions not being properly booked, evaluated or accounted for.  The increasing reliance on internet-based programs and applications to conduct transactions and store data also creates increased security risks.  Targeted cyber-attacks, or accidental events, can lead to a breach in computer and data systems and access by unauthorized persons to sensitive transactional or personal information.  Data taken in breaches may be used by criminals to commit identity theft, obtain loans or payments under false identities, and other crimes.  Cybersecurity breaches at the Manager or its service providers or counterparties may directly or indirectly affect the Fund, and could lead to theft, data corruption, interference with business operations, disruption of operational systems, interference with the Manager's or the Fund’s ability to execute transactions, direct financial loss or reputational damage, or violations of applicable laws related to data and privacy protection and consumer protection.
 
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds

For the three months ended March 31, 2018, the Fund issued no Units with respect to the Blended Strategies Portfolio.
 
Issuer Purchases of Units

Date
 
(a) Total
Number of
Units
Purchased1
   
(b) Average
Price Paid
per Unit
   
(c) Total Number of
Units Purchased
as Part of Publicly
Announced Plans
or Programs
   
(d) Maximum Number
of Approximate
Dollar Value of
Units that May Yet
Be Purchased
Under the Plans or
Programs
 
January 1 - January 31, 2018
   
2,094.783
     
123.35
     
N/A
     
N/A
 
February 1 - February 28, 2018
   
3,820.964
     
125.81
     
N/A
     
N/A
 
March 1 - March 31, 2018
   
2,217.330
     
130.46
     
N/A
     
N/A
 
TOTAL
   
8,133.077
     
126.44
     
N/A
     
N/A
 

1 Represents number of Units redeemed by Members of the Fund in accordance with the LLC Agreement.

Item 3.
Defaults Upon Senior Securities – None

Item 4.
Mine Safety Disclosures – None

Item 5.
Other Information – None
 
58

Item 6.
Exhibits
 
* 3.1
Certificate of Formation of Graham Alternative Investment Fund II LLC
** 3.2
Amendment to Certificate of Formation of Graham Alternative Investment Fund II LLC
** 4.1
Amended and Restated Limited Liability Company Agreement of Graham Alternative Investment Fund II LLC
*** 31.1
Rule 13a-14(a)/15d-14(a) Certification (Certification of Principal Executive Officer)
*** 31.2
Rule 13a-14(a)/15d-14(a) Certification (Certification of Chief Financial Officer)
*** 32.1
Section 1350 Certification (Certification of Principal Executive Officer and Chief Financial Officer)
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema
101.CAL
XBRL Taxonomy Extension Calculation Linkbase
101.DEF
XBRL Taxonomy Extension Definition Linkbase
101.LAB
XBRL Taxonomy Extension Label Linkbase
101.PRE
XBRL Taxonomy Extension Presentation Linkbase

*    Incorporated by reference to the Fund’s Form 10 previously filed on April 30, 2010

**  Incorporated by reference to the Fund’s Form 8-K previously filed on April 11, 2013 

*** Filed herewith
 
59

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.

Dated:  May 15, 2018
GRAHAM ALTERNATIVE INVESTMENT FUND II LLC
BLENDED STRATEGIES PORTFOLIO
   
 
By:
GRAHAM CAPITAL MANAGEMENT, L.P.
its Manager
 
 
By:
/s/
Paul Sedlack
 
     
Paul Sedlack, Principal Executive Officer
 
         
 
By:
/s/
Brian Douglas
 
     
Brian Douglas, Chief Financial Officer
 
 
 
60