| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| KUNDINGER, CORDER & MONTOYA, P.C | 51,950 | 51,950 |
| 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 | 466,253 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SPINNAKER GLOBAL | PURCHASE | 1 | 18,666 | -18,665 | ||||||
| AXIOM ASIA CO-INVESTMENT I | PURCHASE | 674 | 674 | |||||||
| CHARLESBANK 6 | PURCHASE | 11,949 | 11,949 | |||||||
| CHARLESBANK 9 | PURCHASE | 37 | 37 | |||||||
| CHARLESBANK 9 | PURCHASE | 1 | 5,186 | -5,185 | ||||||
| CHARLESBANK OVERAGE | PURCHASE | 7,162 | 7,162 | |||||||
| GENERAL ATLANTIC 2019 | PURCHASE | 65,619 | 65,619 | |||||||
| MADISON DEARBORN VI | PURCHASE | 360,405 | 360,405 | |||||||
| MADISON DEARBORN VIII | PURCHASE | 7,418 | 7,418 | |||||||
| PLATTE RIVER IV | PURCHASE | 345 | 345 | |||||||
| EIG ENERGY FUND XIV | PURCHASE | 1 | 55,986 | -55,985 | ||||||
| EIG ENERGY FUND XV | PURCHASE | 1 | 82,768 | -82,767 | ||||||
| EIG ENERGY FUND XVI | PURCHASE | 1,042,291 | 1,042,291 | |||||||
| VARDE | PURCHASE | 103,826 | 103,826 | |||||||
| VARDE | PURCHASE | 1 | 1,840 | -1,839 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO SHORT TERM FUND | 65,607,185 | 63,543,807 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADAGE CAPITAL PARTNERS | 208,890,113 | 297,972,485 |
| BAKER BROTHERS | 40,000,000 | 24,100,800 |
| DURABLE CAPITAL | 30,000,000 | 31,549,438 |
| GMO EMERGING FUND | 29,861,718 | 22,154,388 |
| GMO QUALITY FUND | 35,307,515 | 36,056,266 |
| HIGHFIELDS CAPITAL | ||
| IBEX | 945,121 | 407,587 |
| INDUS ASIA PACIFIC FUND | ||
| KYLIN OFFSHORE FUND | ||
| NEWPORT ASIA INST FUND | 21,095,103 | 45,786,558 |
| ROCK SPRINGS OFFSHORE FUND | 10,000,000 | 18,753,002 |
| SPINNAKER GLOBAL FUND | 52,550,447 | 50,467,703 |
| VIKING GLOBAL EQUITIES III | 4,963,282 | 37,988,495 |
| VIKING GLOBAL OPPORTUNITES III | 22,400,000 | 45,855,375 |
| WHALE ROCK | 30,000,000 | 20,446,227 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACTIS EMERGING MARKETS 3 | AT COST | 1,024,073 | 142,000 |
| ACTIS EMERGING MARKETS 4 | AT COST | 6,399,262 | 8,649,000 |
| AG ENERGY | AT COST | 1,501,914 | 747,197 |
| ANCHORAGE | AT COST | 9,721,398 | 12,531,024 |
| AXIOM ASIA | AT COST | 890,626 | |
| AXIOM ASIA IV | AT COST | 7,545,297 | 18,042,590 |
| AXIOM ASIA V | AT COST | 9,540,808 | 15,474,701 |
| AXIOM ASIA CO-INVESTMENT I | AT COST | 3,883,640 | 5,735,683 |
| AXIOM ASIA CO-INVESTMENT II | AT COST | 3,555,353 | 4,109,204 |
| BAXTER STREET | AT COST | 20,000,000 | 22,472,348 |
| BLACKSTONE | AT COST | 18,604,391 | 26,659,091 |
| BLUEWATER II | AT COST | 39,182,672 | 39,182,458 |
| CANYON VALUE FUND | AT COST | 25,000,000 | 26,730,290 |
| CEVIAN | AT COST | 20,000,000 | 26,763,964 |
| CHARLESBANK EQUITY VI | AT COST | 88,613 | 434,931 |
| CHARLESBANK IX | AT COST | 3,295,426 | 5,626,984 |
| CHARLESBANK OVERAGE | AT COST | 2,680,972 | 5,368,837 |
| CDR FUND VIII | AT COST | 1,063,970 | 1,858,877 |
| CDR FUND IX | AT COST | 10,473,390 | 26,632,096 |
| DENHAM PARTNERS V | AT COST | 920,282 | 1,967,683 |
| DENHAM PARTNERS VI | AT COST | 6,556,677 | 5,828,662 |
| EIG ENERGY FUND XIV | AT COST | 1,891,218 | 546,485 |
| EIG ENERGY FUND XV | AT COST | 3,875,707 | 1,983,874 |
| EIG ENERGY FUND XVI | AT COST | 10,613,479 | 14,891,683 |
| ENERVEST ENERGY FUND XIV | AT COST | 13,181,329 | 12,876,042 |
| FARALLON CAPITAL PARTNERS | AT COST | 43,606,720 | 43,889,734 |
| FARALLON SPECIAL FUND, LP | AT COST | 5,570,518 | 8,603,712 |
| FARALLON SPECIAL II FUND, LP | AT COST | 8,046,528 | 8,843,409 |
| FORTESS CREDIT FUND | AT COST | 5,271,556 | 550,026 |
| GENERAL ATLANTIC | AT COST | 20,235,820 | 21,835,188 |
| GOLUB 14 | AT COST | 16,000,000 | 16,330,174 |
| GREENPARK INVESTORS III | AT COST | 1,419,118 | 39,768 |
| INDUS SELECT | AT COST | 20,000,000 | 25,326,809 |
| IVP 17 | AT COST | 5,595,532 | 6,318,258 |
| IVP-AIVEN CO-INVEST | AT COST | 94,923 | 94,812 |
| KING STREET CAPITAL | AT COST | 14,118,611 | 26,141,050 |
| MADISON PARTNERS V | AT COST | 960,434 | 1,230,014 |
| MADISON PARTNERS VI | AT COST | 1,437,728 | 2,275,809 |
| MADISON PARTNERS VII | AT COST | 18,953,960 | 33,118,223 |
| MADISON PARTNERS VIII | AT COST | 12,225,509 | 13,656,104 |
| MADISON VIII-ARDONAGH CO-INVEST | AT COST | 6,026,430 | 6,426,768 |
| MADISON VI SVP | AT COST | 545,722 | 5,331,737 |
| MERITAGE FUND III | AT COST | 4,520,805 | 5,358,674 |
| MHR PARTNERS II | AT COST | 2,910,709 | 2,265,359 |
| MHR PARTNERS III | AT COST | 2,382,653 | 2,435,131 |
| MHR PARTNERS IV | AT COST | 12,454,986 | 19,160,595 |
| MID OCEAN 6 | AT COST | 1,395,475 | 1,296,800 |
| MID OCEAN CREDIT | AT COST | 13,767,077 | 13,688,141 |
| MOUNT KELLETT | AT COST | 4,036,261 | 1,335,629 |
| OAKTREE-WLT | AT COST | 1,417,471 | 168,478 |
| OCH-ZIFF 3 | AT COST | 2,086,738 | 3,368,901 |
| OCH-ZIFF REAL ESTATE TE FUND | AT COST | ||
| OWL ROCK FIRST LIEN FUND | AT COST | 13,073,772 | 13,270,414 |
| OZ OVERSEAS FUND | AT COST | 508,781 | 853,385 |
| PLATTE RIVER III | AT COST | 10,651,196 | 8,006,751 |
| PLATTE RIVER IV | AT COST | 8,394,372 | 10,414,977 |
| PLATTE RIVER CO-INVEST | AT COST | 468,019 | 500,000 |
| SOLE SOURCE CAPITAL 2 | AT COST | 1,356,999 | 8,690,595 |
| SPDR GOLD TRUST | AT COST | 48,025,179 | 51,782,610 |
| TIAGA BIOTECHNOLOGIES | AT COST | 21,841,119 | 21,841,119 |
| THOMA BRAVO 14 | AT COST | 27,944,035 | 26,760,988 |
| THOMA BRAVO CREDIT II | AT COST | 15,000,309 | 15,837,258 |
| VARDE XIII | AT COST | 15,976,507 | 16,473,245 |
| VERITAS 7 | AT COST | 13,250,124 | 19,329,283 |
| VESTAR CAPITAL PARTNERS V | AT COST | 29,480 | 29,484 |
| UBS-ISHARES 500 | AT COST | 11,717,885 | 9,573,745 |
| WESTCAP II | AT COST | 10,821,833 | 11,673,044 |
| WHITEWATER II | AT COST | 39,292,660 | 39,277,077 |
| ZAYO GROUP HOLDINGS | AT COST | 10,790 | 10,739 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING AND BLDG IMPROVEMENTS | 13,085,215 | 7,382,783 | 5,702,432 | 5,702,432 |
| FURNITURE AND FIXTURES | 1,246,612 | 1,183,669 | 62,943 | 62,943 |
| OFFICE EQUIPMENT | 1,084,856 | 1,044,800 | 40,056 | 40,056 |
| COMPUTER EQUIPMENT | 1,459,333 | 1,303,982 | 155,351 | 155,351 |
| COMPUTER SOFTWARE | 349,696 | 348,081 | 1,615 | 1,615 |
| LAND | 5,150,038 | 5,150,038 | 5,150,038 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BARTLIT BECK LLP | 23,005 | 15,586 | 740 | |
| DAVIS GRAHAM & STUBBS LLP | 5,240 | 5,240 | ||
| HAMILTON VOPELAK PC | 8,925 | 3,838 | 3,443 | |
| JOHN R. GARRETT | 27,750 | 19,424 | ||
| SEYFARTH SHAW LLP | 10,215 | 10,215 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OTHER | 85,141 | 85,141 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PARTNERSHIP LOSS | -43,154,203 | ||
| ENERVEST 14-UBTI | -556,423 | ||
| CHARLESBANK OVER-UBTI | -294,726 | ||
| PLATTE RIVER IV-UBTI | -243,795 | ||
| PLATTE RIVER III-UBTI | -90,573 | ||
| CHARLESBANK 9-UBTI | -87,801 | ||
| MADISON VIII-UBTI | -68,449 | ||
| DENHAM V-UBTI | -15,096 | ||
| AXIOM ASIA IV-UBTI | -8,136 | ||
| GENERAL ATLANTIC-UBTI | -3,075 | ||
| FORTRESS-UBTI | -1,405 | ||
| AXIOM ASIA V-UBTI | -1,364 | ||
| PLATTE RIVER IV CO-UBTI | -628 | ||
| AXIOM ASIA CO-UBTI | -113 | ||
| DENHAM VI-UBTI | 96 | ||
| EIG XIV-UBTI | 301 | ||
| BLACKSTONE-UBTI | 8,024 | ||
| SPINNAKER-UBTI | 21,639 | ||
| CHARLESBANK 6-UBTI | 26,500 | ||
| PARTNERSHIP-UBTI | 2,378,176 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 1,664,149 | |
| INCOME TAX PAYABLE | 68,237 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMERICAN PREPARATORY ACADEMY | 8,500 | 8,500 | ||
| DALE BRADLEY | 20,623 | 20,623 | ||
| COLORADO OUTWARD BOUND SCHOOL | 4,000 | 4,000 | ||
| SARA CROCKER | 1,200 | 1,200 | ||
| JEB DICKEY | 150,000 | 105,000 | ||
| ROBERT E. GRADY | 30,000 | 21,000 | ||
| DANIEL HELLE | 37,500 | 26,250 | ||
| BEVERLY KRACHER | 5,000 | 5,000 | ||
| TIMOTHY MAZUR | 12,500 | 12,500 | ||
| MARGARET MCENTEE | 1,700 | 1,700 | ||
| MONTICELLO ASSOCIATES, INC. | 700,000 | 490,000 | ||
| PROSONO, LLC | 61,484 | 61,484 | ||
| RASSMAN DESIGN, LLC | 50,697 | 50,697 | ||
| RICHEY MAY ADVISORY | 10,000 | 10,000 | ||
| SCOTT SCHOELZEL | 30,000 | 21,000 | ||
| THE KNASTER TECH GROUP LLC | 6,195 | 6,195 | ||
| WILLIVER GROUP, LLC | 3,700 | 2,590 | ||
| YOUSCIENCE | 1,695 | 1,695 | ||
| ZR DESIGNS, LLC | 4,306 | 4,306 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 1,130 | |||
| INCOME TAX | 392,713 |