| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 111,838 | 5,592 | 106,246 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 211,556 | 31,733 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 24,542,254 | 24,542,254 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Form 990-PF, Part I, Line 16c | *INDEPENDENT EVALUATIONS ARE CONDUCTED FOR A LARGE MAJORITY OF GRANT MAKING PROGRAMS OF THE COLORADO TRUST TO HELP IDENTIFY WHERE THE TRUST AND GRANTEES SHOULD ADJUST STRATEGIES AS WELL AS DETERMINE EFFECTIVENESS OF DIFFERENT STRATEGIES AND TO HELP SHAPE FUTURE PROGRAMS BY IDENTIFYING EMERGING NEEDS WITHIN COLORADO. THE RESULTS OF THESE EVALUATIONS ARE WIDELY COMMUNICATED TO GRANTEES AND TO OTHER FOUNDATIONS NATIONALLY SO THEY CAN BENEFIT FROM LESSONS LEARNED BY THE TRUST. ALTHOUGH THESE EXPENSES ARE CLASSIFIED AS "OPERATING AND ADMINISTRATIVE" FOR TAX PURPOSES THEY ARE AN ESSENTIAL COMPONENT OF RESPONSIBLE GRANT-MAKING. **PROGRAM RELATED CONSULTANTS ARE RETAINED FOR MOST GRANT STRATEGIES. THESE CONSULTANTS PROVIDE ESSENTIAL SERVICE IN THE FORM OF TECHNICAL ASSISTANCE TO BOTH GRANTEES AND STAFF. THEY ARE ALSO RETAINED TO ADVANCE PROGRAMMATIC EFFORTS IN A HIGHLY ACCOUNTABLE WAY. ALTHOUGH THESE EXPENSES ARE CLASSIFIED AS "OPERATING AND ADMINISTRATIVE" FOR TAX PURPOSES THEY ARE AN ESSENTIAL COMPONENT OF RESPONSIBLE GRANT MAKING. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Vanguard | 10,553,264 | 10,553,264 |
| McKay Shields | 9,054,002 | 9,054,002 |
| SSGA | 27,148,805 | 27,148,805 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACADIAN EMRGING MARKET EQUITY | FMV | 15,865,013 | 15,865,013 |
| Apollo | FMV | 1,554,579 | 1,554,579 |
| Ares | FMV | 4,943,917 | 4,943,917 |
| Axiom Asia | FMV | 8,422,696 | 8,422,696 |
| Blackstone Property Partners | FMV | 10,003,312 | 10,003,312 |
| Canvas Distressed Fund | FMV | 2,418,729 | 2,418,729 |
| Commonfund | FMV | 41,347,066 | 41,347,066 |
| CRG Partners IV | FMV | 4,905,043 | 4,905,043 |
| CVI Credit Value Fund IV Cval | FMV | 5,872,328 | 5,872,328 |
| Davidson Kempner | FMV | 11,347,947 | 11,347,947 |
| Dover Street | FMV | 3,029,786 | 3,029,786 |
| GCM Grosvenor Adv Feeder Fund | FMV | 4,807,216 | 4,807,216 |
| HCAP Partners Fund V | FMV | 2,659,592 | 2,659,592 |
| Highbar | FMV | 6,362,439 | 6,362,439 |
| Kennedy Lewis | FMV | 8,219,429 | 8,219,429 |
| Kennedy Lewis III | FMV | 3,954,848 | 3,954,848 |
| Latour Capital III | FMV | 11,672,336 | 11,672,336 |
| Orchard Landmark LTD | FMV | 5,295,853 | 5,295,853 |
| Permira Credit Solutions | FMV | 5,074,538 | 5,074,538 |
| Pharo Gaia Fund, LTD | FMV | 237,252 | 237,252 |
| Pontifax AGTech Fund II | FMV | 1,919,941 | 1,919,941 |
| Prisa REIT | FMV | 8,935,506 | 8,935,506 |
| RCP Fund | FMV | 5,398,291 | 5,398,291 |
| Riverglade | FMV | 3,235,758 | 3,235,758 |
| Sculptor OZ Overseas Funds | FMV | 0 | 0 |
| Sustainable Asset Fund | FMV | 3,314,033 | 3,314,033 |
| Thoma Bravo Fund XIII | FMV | 8,870,038 | 8,870,038 |
| Thomas Bravo XIV | FMV | 5,920,384 | 5,920,384 |
| Thomas Bravo XV | FMV | 8,047,633 | 8,047,633 |
| UBS Trumbull REIT | FMV | 7,733,491 | 7,733,491 |
| Harbourview Royalties Fund I | FMV | 2,919,295 | 2,919,295 |
| Arboretum Ventures | FMV | 523,709 | 523,709 |
| Mpowered Capital Access Fund I | FMV | 1,449,701 | 1,449,701 |
| Arlington | FMV | 4,467,884 | 4,467,884 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 686,767 | 224,781 | 461,986 | 461,986 |
| BUILDING IMPROVEMENTS | 5,478 | 5,478 | 0 | 0 |
| BUILDING IMPROVEMENTS | 55,921 | 55,921 | 0 | 0 |
| FURNITURE & EQUIPMENTS | 7,742 | 7,742 | 0 | 0 |
| FURNITURE & EQUIPMENTS | 317,683 | 316,101 | 1,582 | 1,582 |
| EQUIPMENTS | 755,921 | 742,041 | 13,880 | 13,880 |
| EQUIPMENTS | 161,193 | 161,193 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 109,504 | 1,948 | 105,953 |
| Item No. | 1 |
|---|---|
| Lender's Name | |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 0 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENTS HELD UNDER DEFERRED COMP AGREEMENTS | 339,859 | 314,536 | 314,536 |
| DISTRIBUTION RECEIVABLE | 24,566,694 | 21,398,182 | 21,398,182 |
| INTEREST RECEIVABLE | 105,765 | 55,310 | 55,310 |
| GRANT RETURN RECEIVABLE | 8,500 | 0 | 0 |
| PROGRAM RELATED INVESTMENT | 19,765,240 | 18,250,711 | 18,250,711 |
| DEFERRED TAXES | 1,556,661 | 361,146 | 361,146 |
| Description | Amount |
|---|---|
| Deferred Fed Excise Tax | 1,499,209 |
| NET INVESTMENT EXPENSES | 608,877 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Books & Subscriptions | 26,513 | 283 | 25,929 | |
| Auto Maintenance | 88 | 88 | ||
| Membership Dues | 60,266 | 2,312 | 57,955 | |
| Bank & Processing Fees | 45,908 | 1,769 | 44,072 | |
| Employee Wellness | 26,720 | 1,054 | 25,666 | |
| Recognition | 6,538 | 107 | 6,431 | |
| Office Supplies | 1,180 | 1,279 | ||
| Postage & Delivery | 1,941 | 47 | 1,895 | |
| IT-Non Capital Equipment | 21,799 | 872 | 21,093 | |
| Telephone | 39,995 | 999 | 39,145 | |
| Software | 170,103 | 6,822 | 163,786 | |
| Insurance | 57,291 | 2,292 | 55,000 | |
| Recruitment & Relocation | 59,532 | 2,352 | 57,180 | |
| Machine Maintenance | 22,330 | 893 | 21,437 | |
| Foundations Relations | 2,181 | 96 | 2,307 | |
| OTHER EXPENSES FROM PASS THROUgh | 4,618,308 | 72 | ||
| Office Equipment & Furniture | 1,408 | 23 | 1,384 | |
| Bad Debt Expense | 6,500,000 | |||
| Non-cash contribution expense | 426,433 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM REAL ESTATE | 1,146,476 | ||
| INCOME FROM PASS THROUGH ENTITIES | 1,132,509 | ||
| OTHER INCOME FROM ALTERNATIVES | 2,385,840 |
| Description | Amount |
|---|---|
| AMORTIZATION DEFERRED GAIN | 661,685 |
| GRANT ACCRUAL ADJUSTMENT | 2,600,506 |
| Unrealized gain ON INVESTMENTS | 25,211,896 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX PAYABLE | 0 | 350,445 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 7,057,019 | 4,985,741 | 0 | 2,190,629 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes | 318,085 | |||
| FOREIGN TAXES | 386,452 |