| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 22,068 | 2,206 | 2,206 | 19,862 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB (FAIRVIEW) | 899,804 | 866,565 |
| CHARLES SCHWAB (OBERMEYER) | 932,861 | 885,349 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB (FAIRVIEW) | 726,760 | 1,261,851 |
| CHARLES SCHWAB (OBERMEYER) | 1,603,545 | 2,289,711 |
| MORGAN STANLEY | 341,514 | 578,650 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATION COST | 5,330 | 5,330 | 5,330 |
| INVESTMENT IN TEXAS ACQUISITION PARTNERS | -29,951 | -29,951 | |
| INVESTMENT IN ARAPAHOE PLAZA III LLC | -1,193,728 | -1,232,000 | 3,172,465 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 2,603 | 261 | 261 | 2,342 |
| INSURANCE | 24,504 | 2,450 | 2,450 | 22,055 |
| OFFICE EXPENSE - SUPPLIES | 6,187 | 619 | 619 | 5,568 |
| TELEPHONE | 3,196 | 320 | 320 | 2,875 |
| BANK FEES | 120 | 12 | 12 | 108 |
| POSTAGE FEES | 1,346 | 135 | 135 | 1,211 |
| NETWORK SERVICE | 2,869 | 287 | 287 | 2,582 |
| INVESTMENT FEES | 44,019 | 4,402 | 4,402 | 39,617 |
| SUPPLIES - MGT & GEN | 2,226 | 223 | 223 | 2,003 |
| SERVICE - WEBSITE/OTHER | 1,685 | 169 | 169 | 1,517 |
| OFFICE EXPENSE - STUDENT RELATIONS EXPENSE | 324 | 0 | 0 | 324 |
| OTHER EXPENSES | 2,518 | 2,518 | 2,518 | 0 |
| MEMBERSHIP DUES | 459 | 459 | 459 | 0 |
| Description | Amount |
|---|---|
| NONTAXABLE DISTRIBUTIONS | 732 |
| ROUNDING ADJUSTMENT | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 26,074 | 2,607 | 2,607 | 23,467 |
| FOREIGN TAXES | 236 | 236 | 236 | 0 |
| COLORADO UBI TAXES | 7,000 | 0 | 7,000 | 0 |
| FEDERAL UBI TAXES | 37,500 | 0 | 0 | 0 |