| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX RETURN PREPARATION | 10,800 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EURO PACIFIC CAPITAL ACCT | 4,919,541 | 3,680,452 |
| JANICZEK-SCHWAB ACCT | 1,165,569 | 1,036,151 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AWAY -HOMEAWAY, INC | ||
| EURO PACIFIC CAPITAL ACCT | 10,359,560 | 7,910,872 |
| JANICZEK-SCHWAB ACCT | 17,538,362 | 16,952,936 |
| MILESTONE-SCHWAB ACCT | 22,538,391 | 23,397,298 |
| MORGAN STANLEY SMITH BARNEY ACCT | ||
| TD AMERITRADE ACCT | 1,016,995 | 368,000 |
| WELLS FARGO ADVISORS ACCT | 116,682 | 92,330 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PAULS REAL ESTATE OPPORT 2014, LP | AT COST | 945,029 | 922,000 |
| GMB MEZZANINE III, LP | AT COST | 144,473 | 150,000 |
| LEGACY VENTURE V, LLC | AT COST | 907,305 | 1,459,000 |
| LEGACY VENTURE VI, LLC | AT COST | 2,024,279 | 2,998,000 |
| LEGACY VENTURE VII, LLC | AT COST | 382,716 | 418,000 |
| WOLVERINE INVESTORS, LLC | AT COST | 2,306,334 | 4,459,000 |
| DIH FALCON SQUARE, LLC | AT COST | 850,000 | |
| DIH VISTAS AT SADDLE ROCK, LLC | AT COST | 700,000 | |
| NOVASTAR VENTURE E AFRICA FUND I, LP | AT COST | 132,894 | 154,000 |
| SCHULTZ GLOBAL ETHIOPIA FUND 1, LP | AT COST | 562,764 | 594,000 |
| SOVEREIGNS CAPITAL II, LP | AT COST | 167,765 | 180,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REC-ARBOR LAKE PARTNERS | 168,269 | ||
| REC-DEER CREEK APARTMENTS | 155,569 | ||
| REC-LINCOLN GREEN | 149,366 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 61 | |||
| BUSINESS MEALS | 2,680 | |||
| COLORADO SECRETARY OF STATE | 10 | |||
| DELAWARE ANNUAL REPORT FEE | 94 | |||
| INVESTMENT EXPENSES | 358,532 | 358,532 | ||
| OFFICE SUPPLIES | 239 | |||
| PAYROLL PROCESSING FEE | 903 | 90 | 813 | |
| POSTAGE & DELIVERY | 41 | |||
| ROUNDING | 1 | |||
| TELEPHONE | 872 | |||
| WEB HOSTING | 119 | |||
| K1 LEGACY VENTURE V | 35,893 | 35,884 | ||
| K1 LEGACY VENT VI | 72,708 | 72,704 | ||
| K1 LEGACY VENTURE VII | 24,768 | 24,767 | ||
| K1 WOLVERINE | 16,524 | |||
| K1 FALCON SQUARE | 10,796 | 10,734 | ||
| K1 VISTAS AT SADDLE ROCK | 8,558 | 8,558 | ||
| K1 GMB MEZZANINE CAPITAL III | 8,121 | 8,120 | ||
| K1 SOVEREIGN'S CAPITAL II | 22,235 | 19,471 | ||
| K1 FALCON SQUARE BOOK/TAX DIF | 68,920 | |||
| K1 VISTAS AT SADDLE ROCK BOOK | 286,219 | |||
| K1 WOLVERINE INVESTORS BOOK/T | 545,179 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FALCON SQUARE-EXCESS DIST | 243,818 | ||
| VATSADDLE ROCK-EXCESS DIST | 287,642 | ||
| K1 LEGACY VENTURE V, LLC | 2,295 | 2,295 | |
| K1 DIH FALCON SQUARE, LLC | 32 | 32 | |
| K1 DIH VISTAS AT SADDLE ROCK | 88 | 88 | |
| K1 WOLVERINE INVESTORS, LLC | 32,816 | 32,816 | |
| K1 WOLVERINE INVESTORS, LLC | 61,513 | 61,513 | |
| K1 PAULS REAL ESTATE OPP, LP | 20,464 | 20,464 | |
| K1 GMB MEZZANINE CAP III, LP | 2,724 | 2,724 | |
| BOOK/TAX DIFFERENCES | 162,551 | ||
| REBATE | 600 | ||
| OTHER | 18 | ||
| K1 LEGACY VENTURE VI:UBTI | -158 | ||
| K1 LEGACY VENTURE VII:UBTI | 102 | ||
| K1 DIH FALCON SQUARE:UBTI | -32,909 | ||
| K1 VISTAS AT SADDLE ROCK:UBTI | -9,984 | ||
| K1 WOLVERINE INVESTORS:UBTI | 150,602 | ||
| K1 PAULS REAL ESTATE OPP:UBTI | 18,582 | ||
| K1 GMB MESSANINE CAP III:UBTI | -130 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 249 | 514 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| KROCHET KIDS | NONE | 125,000 | 125,000 | 2015-01 | 2016-12 | QUARTERLY INT ONLY | 5.00 % | UNSECURED | WORKING CAPITAL | ||
| KODIAK-WOLVERINE INVESTORS | NONE | 667,000 | 667,000 | 2015-12 | 2017-06 | QUARTERLY INT ONLY | 12.00 % | UNSECURED |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ESTIMATED TAXES PAID | 732,322 | |||
| FOREIGN TAXES PAID | 33,181 | 33,181 | ||
| PENALTIES & INTEREST | 2,771 |