| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX RETURN PREPARATION | 18,195 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOK-SCHWAB ACCT | 9,219,383 | 9,219,383 |
| JANICZEK-SCHWAB ACCT | 2,855,005 | 2,855,005 |
| JANICZEK-SCHWAB ACCT | 3,094,350 | 3,062,830 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JANICZEK-SCHWAB ACCT | 12,640,979 | 13,431,083 |
| BOK-SCHWAB ACCT | 13,378,677 | 14,467,726 |
| TD AMERITRADE ACCT | 639,840 | 2,709,225 |
| KODIAK BUILDING PARTNERS INC | 1,298,779 | 3,505,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ASCEND CAPITAL FUND I, LP | AT COST | 114,015 | 117,900 |
| BIG HOTELS LP 1, LLC | AT COST | 319,733 | 1,250,000 |
| CLINTON COSTILLA CENTER, LLC | AT COST | 1,611,314 | 4,000,000 |
| CRESTWOOD EQUITY PARTNERS LP | AT COST | 118,700 | |
| DIPLOMATIC REAL ESTATE HOLDINGS, LLC | AT COST | 855,604 | 900,000 |
| ENERGY TRANSFER, LP | AT COST | 40,040 | 58,100 |
| ENTERPRISE PRODUCTS PARTNERS, LP | AT COST | 18,945 | 35,300 |
| FLYWHEEL FAIRLAWN OWERNER, LLC | AT COST | 1,200,000 | 1,200,000 |
| GMB MEZZANINE III, LP | AT COST | 1,271,790 | 1,343,000 |
| GMB MEZZANINE IV, LP | AT COST | 924,768 | 894,000 |
| HUMPHREYS FUND I, LLC | AT COST | 3,404,022 | 4,112,000 |
| LEGACY VENTURE IX, LLC | AT COST | 1,111,399 | 1,240,000 |
| LEGACY VENTURE V, LLC | AT COST | 574,261 | 1,088,000 |
| LEGACY VENTURE VI, LLC | AT COST | 2,000,135 | 6,482,000 |
| LEGACY VENTURE VII, LLC | AT COST | 1,078,924 | 2,568,000 |
| LEGACY VENTURE VIII, LLC | AT COST | 2,316,897 | 3,316,000 |
| LOTUSGROUP LONGEVITY FUND, LLC | AT COST | 996,001 | 1,030,000 |
| MPLX, LP | AT COST | 16,639 | 47,600 |
| NOVASTAR VENTURE E AFRICA FUND I, LP | AT COST | 907,926 | 894,000 |
| NOVASTAR VENTURE E AFRICA FUND II LP | AT COST | 211,302 | 219,000 |
| OVERLAND ENERGY PARTNERS FD I, LLC | AT COST | 491,458 | 385,000 |
| OVERLAND ENERGY PARTNERS FD II, LLC | AT COST | 1,119,874 | 1,024,000 |
| OVERLAND ENERGY PARTNERS FD III, LLC | AT COST | 721,071 | 737,000 |
| PAULS REAL ESTATE OPPORT 2014, LP | AT COST | ||
| PLAINS ALL AMERICAN PIPLINE, LP | AT COST | 17,440 | 43,700 |
| SATURN FIVE SIGNAL HILL, LLC | AT COST | 365,073 | 638,000 |
| SCHULTZ GLOBAL ETHIOPIA FUND 1, LP | AT COST | 1,142,940 | 1,283,000 |
| SOVEREIGNS CAPITAL II, LP | AT COST | 499,511 | 777,000 |
| SOVEREIGNS CAPTIAL III, LP | AT COST | 333,701 | 408,000 |
| TIFIN CAPITAL PARTNERS FUND, LP | AT COST | 856,089 | 950,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK CHARGES | 415 | |||
| BUSINESS MEALS | 227 | |||
| COLORADO SECRETARY OF STATE | 10 | |||
| DELAWARE ANNUAL REPORT FEE | 94 | |||
| DUES & SUBSCRIPTIONS | 1,611 | |||
| INVESTMENT EXPENSES | 228,502 | 228,502 | ||
| OFFICE SUPPLIES | 207 | |||
| PAYROLL PROCESSING FEE | 887 | 444 | ||
| PENALTIES | ||||
| ROUNDING | 2 | |||
| TELEPHONE | 1,056 | |||
| UNCOLLECTABLE NOTE RECEIVEABL | ||||
| WEB HOSTING | 270 | |||
| K1 LEGACY VENTURE VIII | 40,757 | 40,757 | ||
| K1 LEGACY VENTURE IX | 75,139 | 75,139 | ||
| K1 OVERLAND ENERGY FD III, LL | 4,697 | 4,697 | ||
| K1 CLINTON COSTILLA CTR | 88,499 | 88,499 | ||
| K1 FALCON SQUARE | 109 | 109 | ||
| K1 SOVEREIGN'S CAPITAL II, LP | 36,411 | 36,411 | ||
| K1 SOVEREIGN'S CAPITAL III, L | 17,282 | 17,282 | ||
| K1 BIG HOTELS LP I, LLC | 37,907 | 37,907 | ||
| K1 ASCEND CAPITAL PRTNR I-FF | 3,847 | 3,847 | ||
| K1 DIPLOMATIC RE HOLDINGS LLC | 860 | 860 | ||
| K1 ENTERPRISE PRODUCTS PRTNRS | 164 | 164 | ||
| K1 PLAINS ALL AMERICAN PIPELI | 315 | 315 | ||
| K1 NOVASTAR VENT.AFRICA FD II | 2,016 | 2,016 | ||
| K1 SCHULZE GLOBAL ETHIOPIA FD | 25,257 | 25,257 | ||
| PAULS RE OPPORTY:EXCESS BASIS | 392,770 | 392,770 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CRESTWOOD EQUITY-EXCESS DIST | 8,176 | ||
| FALCON SQUARE-EXCESS DIST | 25,407 | ||
| K1S LEGACY VENTURE V,VI,& VII | 1,918,963 | 1,918,963 | |
| K1S GMB MEZZANINE CAP III&IV | 122,054 | 122,054 | |
| K1S OVERLAND ENERGY FD I&II | 67,595 | 67,595 | |
| K1 HUMPHREYS FUND I, LLC | 209,047 | 209,047 | |
| K1 SATURN FIVE SIGNAL HILL | 238,402 | 238,402 | |
| K1 NOVASTAR VENTURE FD I, LP | 1,991 | 1,991 | |
| K1 LOTUSGROUP LONGEVITY FD | 1,968 | 1,968 | |
| K1 TIFIN CAPITAL PRTNRS FD LP | 298,089 | 298,089 | |
| K1S PULICLY TRADED PRTNRSHIPS | 530 | 530 | |
| K1 CRESTWOOD EQUITY:UBTI | -21,410 | ||
| K1S PUBLCLTRADEDPRTNSHIP:UBTI | -16,097 | ||
| K1 PAULS RE OPPORTY:UBTI | -503 | ||
| K1 LEGACY VENTURE VI:UBTI | -174 | ||
| K1 LEGACY VENTURE VIII:UBTI | -560 | ||
| K1 DIH FALCON SQUARE:UBTI | 56,218 | ||
| K1 GMB MEZZANINE CAP III:UBTI | -27,432 | ||
| K1 GMB MEZZANINE CAP IV:UBTI | 5,579 | ||
| K1 CLINTON-COSTILLA:UBTI | -136,365 | ||
| K1 BIG HOTELS LP I:UBTI | -253,945 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 11,165 | 10 |
| DIH FALCON SQUARE, LLC | 53,676 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BELAY ENTERPRISES | NONE | 150,000 | 150,000 | 2016-06 | 2021-06 | QUARTERLY INTEREST ONLY | 5.00 % | UNSECURED | BUILDING PURCHASE | ||
| BLACKCH LLC - CREENERGY | NONE | 3,554,000 | 3,554,000 | 2017-02 | ANNUAL | 4.00 % | UNSECURED | WORKING CAPITAL | |||
| OMEGA - LADY LAKE | NONE | 1,000,000 | 1,000,000 | 2017-01 | 2019-06 | ANNUAL | 15.00 % | UNSECURED |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ESTIMATED TAXES PAID | 52,772 | |||
| FOREIGN TAXES PAID | 14,347 | 14,347 |