| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| KUNDINGER, CORDER & MONTOYA PC | 30,200 | 9,060 | 21,140 | |
| LISA ERNST CPA INC. | 5,884 | 2,942 | 2,942 | |
| OTHER | 298 | 298 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 305,745 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MARKETABLE EQUITY FUNDS MANAGED BY N | 144,311,439 | 169,300,562 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 2,913,306 | 2,913,306 | 2,913,306 | |
| BUILDING | 9,193,720 | 1,993,887 | 7,199,833 | 14,985,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CORSAIR IV, LP | AT COST | 179,501 | |
| PILOTHOUSE VENTURE FUND | AT COST | 1,399,098 | 7,557,733 |
| AMGIC VC DIRECT | AT COST | 441,937 | 1,150,057 |
| GLOBAL SPECIAL OPPORTUNITIES | AT COST | 327,003 | 341,590 |
| SIGULER GUFF OPPORTUNITIES FUND III | AT COST | 1,223,388 | 2,068,184 |
| TWO SIGMA ABSOLUTE RETURN CAYMAN LTD | AT COST | 6,000,000 | 8,904,452 |
| MONARCH CAPITAL PARTNERS OFFSHORE IV | AT COST | 968,575 | 1,290,555 |
| MONARCH CAPITAL PARTNERS OFFSHORE V | AT COST | 1,600,000 | 1,890,449 |
| DAVIDSON KEMPNER INTERNATIONAL (BVI) | AT COST | 5,000,000 | 6,395,870 |
| SIGULER GUFF OPPORTUNITIES FUND IV | AT COST | 1,639,942 | 2,540,733 |
| SIGULER GUFF OPPORTUNITIES FUND V | AT COST | 342,752 | 342,752 |
| GREENSPRING STEPSTONE GLOBAL IX | AT COST | 1,587,678 | 2,871,312 |
| GREENSPRING STEPSTONE GLOBAL X | AT COST | 1,450,811 | 1,580,491 |
| GREENSPRING STEPSTONE GLOBAL XI | AT COST | 150,000 | 150,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 2,546,977 | 562,552 | 1,984,425 | 2,546,977 |
| ARTWORK | 112,494 | 112,494 | 112,494 | |
| FURNITURE | 24,913 | 7,430 | 17,483 | 24,913 |
| LAND | 683,368 | 683,368 | 683,368 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| POLSINELLI | 5,192 | 5,192 | ||
| MAVEN LAW GROUP | 23,444 | 23,444 | ||
| MOYE WHITE | 1,011 | 1,011 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 215 ST. PAUL STREET, DENVER | ||||
| REPAIRS AND MAINTENANCE | 45,705 | 45,705 | ||
| LANDSCAPING | 24,952 | 24,952 | ||
| CLEANING | 37,309 | 37,309 | ||
| SECURITY | 17,721 | 17,721 | ||
| UTILITIES | 58,469 | 58,469 | ||
| PARKING AND GARAGE | 689 | 689 | ||
| MANAGEMENT FEES | 27,806 | 27,806 | ||
| ADMINISTRATIVE | 21,518 | 21,518 | ||
| INSURANCE | 14,916 | 14,916 | ||
| PROPERTY TAXES | 251,415 | 251,415 | ||
| EXPENSES | ||||
| OFFICE MAINTENANCE | 3,129 | 3,129 | ||
| RELOCATION EXPENSE | 20,000 | 20,000 | ||
| TELEPHONE | 10,252 | 10,252 | ||
| POSTAGE | 855 | 855 | ||
| SOFTWARE | 6,282 | 6,282 | ||
| FURNITURE (NONCAPITALIZED) | 10,096 | 10,096 | ||
| OFFICE SUPPLIES | 7,497 | 7,497 | ||
| FOUNDATION EVENTS | 2,891 | 2,891 | ||
| BUSINESS EXPENSES & REIMBURSE | 23,796 | 23,796 | ||
| TRUSTEE EXPENSE REIMBURSEMENT | 6,336 | 6,336 | ||
| PENSION MANAGEMENT | 3,035 | 3,035 | ||
| BUSINESS INSURANCE | 14,361 | 14,361 | ||
| PROFESSIONAL DEVELOPMENT | 6,198 | 6,198 | ||
| DUES, SUBSCRIPTIONS AND BOOKS | 5,427 | 5,427 | ||
| MISCELLANEOUS | 7,567 | 7,567 | ||
| PROGRAM DEVELOPMENT | 1,552 | 1,552 | ||
| TENANT IMPROVEMENTS | 150,947 | 150,947 | ||
| WEBSITE DATABASE | 13,434 | 13,434 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PILOTHOUSE VENTURE FUND VII, | -89,088 | -89,088 | |
| CORSAIR IV, LP | 89,204 | 89,204 | |
| AMGIC VC DIRECT LLLP | -10,271 | -10,271 | |
| GLOBAL SPECIAL OPPORTUNITIES | -12,753 | -12,753 | |
| SSGA GLOBAL MANAGED VOLATILIT | 200,314 | 200,314 | |
| SIGULER GUFF III | -19,915 | -19,915 | |
| SIGULER GUFF IV | -33,282 | -33,282 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 219,623 | 219,623 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAPFINANCIAL PARTNERS | 119,416 | 119,416 | ||
| NORTHERN TRUST | 63,979 | 63,979 | ||
| STATE STREET GLOBAL ADVISORS | 4,638 | 4,638 | ||
| ANDREW NEWBERG MD | 28,800 | 28,800 | ||
| WELLS SPRINGS LLC | 25,407 | 25,407 | ||
| HOPLIN JACKSON | 123,256 | 64,128 | 59,128 | |
| PEARL MEYER & PARTNERS | 14,650 | 14,650 | ||
| ONSITE CONSULTING | 3,427 | 3,427 | ||
| CROSBIE REAL ESTATE GROUP | 51,072 | 51,072 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DENVER BUSINESS OCCUPATIONAL TAX | 240 | 240 | ||
| UBTI TAX PAYMENT | 9 |