| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,157 | 1,157 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| The compensation reported in column (c) is calculated based on | periodic market values and/or the applicable fee agreement. It is not | determined on an hourly basis and the reference to one hour per week is an estimate only. Corporate trustee services include, but are not limited to, administrative services such as fiduciary accounting, custody of assets, complying with tax filing requirements, complying with distribution provisions, and complying with federal and state laws applicable to private foundations, plus asset management services such as creating asset allocation strategies, investments reporting and reallocating and rebalancing of portfolios as necessary. |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| H42097107 UBS GROUP AG | AT COST | 9,252 | 5,571 |
| 09260C703 BLACKROCK GL L/S CRE | AT COST | 30,000 | 27,639 |
| 464287606 ISHARES S&P MIDCAP 4 | AT COST | 98,249 | 160,633 |
| 922908553 VANGUARD REIT VIPER | AT COST | 87,389 | 115,584 |
| 172967424 CITIGROUP INC | AT COST | 8,260 | 8,590 |
| 006449EQ1 ADAMS CO 12 FIVE STA | AT COST | 53,543 | 53,898 |
| 848574109 SPIRIT AEROSYTSEMS H | AT COST | 3,391 | 5,407 |
| 12572Q105 CME GROUP INC | AT COST | 2,999 | 10,347 |
| 037833100 APPLE COMPUTER INC C | AT COST | 8,832 | 26,027 |
| 126650100 CVS/CAREMARK CORPORA | AT COST | 10,146 | 13,104 |
| 654106103 NIKE INC CL B | AT COST | 9,766 | 12,975 |
| 907818108 UNION PACIFIC CORP | AT COST | 7,733 | 19,352 |
| 405217100 HAIN CELESTIAL GROUP | AT COST | 5,946 | 2,300 |
| 589509207 MERGER FUND-INST #30 | AT COST | 69,576 | 70,116 |
| 594918104 MICROSOFT CORP | AT COST | 11,343 | 31,995 |
| 771195104 ROCHE HOLDINGS LTD - | AT COST | 11,071 | 10,256 |
| 911312106 UNITED PARCEL SERVIC | AT COST | 7,061 | 8,778 |
| 91324P102 UNITEDHEALTH GROUP I | AT COST | 3,361 | 18,684 |
| 249181TL2 DENVER CO CITY&CNTY | AT COST | 20,000 | 20,674 |
| 148464AN0 CASTLE OAKS CO MET | AT COST | 56,891 | 58,750 |
| 464287309 ISHARES SP 500 GROWT | AT COST | 96,007 | 180,804 |
| 005518UW3 ADAMS & WELD CNTYS 5 | AT COST | 57,399 | 58,081 |
| 192446102 COGNIZANT TECH SOLUT | AT COST | 12,391 | 13,966 |
| 26875P101 EOG RESOURCES, INC | AT COST | 8,068 | 6,541 |
| 09247X101 BLACKROCK INC | AT COST | 8,731 | 9,821 |
| 46625H100 JPMORGAN CHASE & CO | AT COST | 5,052 | 12,691 |
| 742537236 PRINCIPAL GL MULT ST | AT COST | 20,000 | 18,141 |
| 464287200 ISHARES S & P 500 IN | AT COST | 133,122 | 242,804 |
| 94988V324 WF ULTRA S/T MUNI BN | AT COST | 29,644 | 29,675 |
| 03076C106 AMERIPRISE FINL INC | AT COST | 7,269 | 6,784 |
| 17275R102 CISCO SYSTEMS INC | AT COST | 7,706 | 18,849 |
| 375558103 GILEAD SCIENCES INC | AT COST | 4,435 | 7,193 |
| 883556102 THERMO FISHER SCIENT | AT COST | 3,365 | 13,651 |
| 89151E109 TOTAL FINA ELF S.A. | AT COST | 13,217 | 13,567 |
| 89952PDW2 TULSA CNTY OK INDL | AT COST | 53,566 | 53,935 |
| 472737FS9 JEFFERSON CNTY CO SC | AT COST | 27,940 | 27,744 |
| 283461F71 EL PASO CNTY CO SCH | AT COST | 57,720 | 58,607 |
| 464288885 ISHARES MSCI EAFE GR | AT COST | 31,023 | 30,391 |
| 64128R608 NEUBERGER BERMAN LON | AT COST | 40,000 | 33,935 |
| 437076102 HOME DEPOT INC | AT COST | 7,319 | 8,591 |
| 512807108 LAM RESEARCH CORP CO | AT COST | 7,871 | 6,128 |
| 872540109 TJX COS INC NEW | AT COST | 2,152 | 7,158 |
| 56501R106 MANULIFE FINANCIAL C | AT COST | 8,857 | 8,727 |
| 97712DKZ8 WISCONSIN ST HLTH & | AT COST | 27,753 | 28,068 |
| 150870103 CELANESE CORP | AT COST | 7,070 | 12,146 |
| 26951PFB9 EAGLE GARFIELD & ROU | AT COST | 54,751 | 54,399 |
| 30303M102 FACEBOOK INC | AT COST | 5,488 | 10,487 |
| 609207105 MONDELEZ INTERNATION | AT COST | 10,565 | 9,807 |
| 464287465 ISHARES MSCI EAFE | AT COST | 153,393 | 160,411 |
| 093001774 BLAIR WILLIAM MUT FD | AT COST | 27,867 | 26,874 |
| 517138XA6 LARIMER CNTY CO SCH | AT COST | 57,445 | 58,161 |
| 20030N101 COMCAST CORP CLASS A | AT COST | 2,709 | 8,513 |
| 92206C409 VANGUARD S/T CORP BO | AT COST | 90,140 | 88,072 |
| 517834107 LAS VEGAS SANDS CORP | AT COST | 11,615 | 9,629 |
| 00206R102 AT & T INC | AT COST | 13,698 | 11,416 |
| 532457108 ELI LILLY & CO COM | AT COST | 6,753 | 10,415 |
| 693475105 PNC FINANCIAL SERVIC | AT COST | 10,862 | 13,445 |
| 213669HH0 COOK CNTY IL CMNTY 4 | AT COST | 76,514 | 76,210 |
| 87612E106 TARGET CORP | AT COST | 4,700 | 6,279 |
| 590621KS6 MESA CNTY CO VLY SCH | AT COST | 58,325 | 60,018 |
| 464287804 ISHARES TR SMALLCAP | AT COST | 120,642 | 241,927 |
| 464287705 ISHARES S&P MIDCAP 4 | AT COST | 78,499 | 130,731 |
| 867224107 SUNCOR ENERGY INC NE | AT COST | 13,277 | 13,286 |
| 74925K581 ROBECO BP LNG/SHRT R | AT COST | 70,735 | 75,384 |
| 31641Q763 FIDELITY NEW MRKTS I | AT COST | 18,306 | 16,843 |
| 58933Y105 MERCK & CO INC NEW | AT COST | 8,730 | 12,226 |
| 02079K107 ALPHABET INC/CA | AT COST | 7,843 | 16,570 |
| 67065Q772 NUVEEN HIGH YIELD MU | AT COST | 120,000 | 118,387 |
| 63872T885 ASG GLOBAL ALTERNATI | AT COST | 48,935 | 44,544 |
| 683974604 OPPENHEIMER DEVELOPI | AT COST | 70,000 | 72,415 |
| 044820504 ASHMORE EMERG MKTS C | AT COST | 20,000 | 19,464 |
| 78463X863 SPDR DJ WILSHIRE INT | AT COST | 104,920 | 91,460 |
| 98978V103 ZOETIS INC | AT COST | 6,192 | 9,409 |
| 19668QGJ8 COLORADO ST BLDG EXC | AT COST | 25,577 | 25,656 |
| Y2573F102 FLEXTRONICS INTL LTD | AT COST | 11,249 | 5,251 |
| 25243Q205 DIAGEO PLC - ADR | AT COST | 4,336 | 7,799 |
| 254687106 WALT DISNEY CO | AT COST | 3,159 | 9,869 |
| 249181TK4 DENVER CO CITY & 6.1 | AT COST | 30,000 | 35,757 |
| 084670702 BERSHIRE HATHAWAY IN | AT COST | 3,257 | 9,188 |
| 464287168 ISHARES DOW JONES SE | AT COST | 80,563 | 124,141 |
| 258885D90 DOUGLAS CNTY COLO SC | AT COST | 26,450 | 26,477 |
| H84989104 TE CONNECTIVITY LTD | AT COST | 8,902 | 9,832 |
| G29183103 EATON CORP PLC | AT COST | 5,430 | 7,484 |
| 097023105 BOEING COMPANY | AT COST | 1,612 | 8,063 |
| Description | Amount |
|---|---|
| MUTUAL FUND TIMING DIFFERENCE | 5,533 |
| PY RETURN OF CAPITAL ADJUSTMENT | 2,716 |
| AMORTIZATION/ACCRETION | 11,492 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES-DIVIDEND I | 34 | 34 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,223 | 1,223 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 140 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 270 | 270 | 0 |