| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| KUNDINGER, CORDER & MONTOYA, PC | 27,100 | 8,130 | 18,970 | |
| ADP PAYROLL SERVICE | 2,793 | 2,793 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| MAKENA SPLITTER | PURCHASE | 2,038 | 2,038 | |||||||
| MAKENNA SPLITTER | PURCHASE | 37,370 | 37,370 | |||||||
| BOW RIVER RE FUND II | PURCHASE | 37,882 | -37,882 | |||||||
| AGILITY | PURCHASE | 1,981 | -1,981 | |||||||
| AGILITY | PURCHASE | 9,765 | -9,765 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD INDEX FUND | 1,357,091 | 1,475,093 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MAKENA CAPITAL | AT COST | 1,679,364 | 3,544,482 |
| BOW RIVER CAPITAL LIMITED PARTNERSHI | AT COST | ||
| PEG GLOBAL | AT COST | 2,132,206 | 3,164,573 |
| ROYALTY INTEREST | AT COST | 435 | 25,000 |
| BOW RIVER REAL ESTATE FUND II | AT COST | 256,166 | 456,907 |
| BOW RIVER REAL ESTATE FUND I | AT COST | 185,196 | 487,608 |
| BOW RIVER 2017-QP | AT COST | 1,894,811 | 3,506,115 |
| AGILITY COMPREHENSIVE SOLUTIONS FUND | AT COST | 60,108,486 | 68,103,329 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE & EQUIPMENT | 29,839 | 29,839 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOLLAND & HART | 578 | 578 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT DISTRIBUTION RECEIVABLE | 208,519 | 161,721 | 161,721 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| MISCELLANEOUS | 4,516 | 4,516 | ||
| BAYAUD | 350 | 350 | ||
| RUBBISH WORKS | 355 | 355 | ||
| BLUE STAR RECYCLERS | 139 | 139 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRODUCTION ROYALTY INCOME | 26,971 | 26,971 | |
| RECOVERED INVESTMENT INCOME | 21,486 | 21,486 | |
| SECURITY LITIGATION PROCEEDS | 456 | 456 | |
| MISCELLANEOUS | 122 | 122 | |
| INC FROM PASS-THROUGH ENTITY | 473,077 | 473,077 | |
| MAKENA SPLITTER | -64,618 | ||
| BOW RIVER RE FUND II | -82,401 | ||
| BOW RIVER RE FUND I | -43,614 | ||
| AGILITY | -46,058 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERELLA WEINBERG PARTNERS CAPITA | 209,492 | 209,492 | ||
| PEG GLOBAL | 30,475 | 30,475 | ||
| BOK TRUST SERVICES | 1,539 | 1,539 | ||
| ROCKY MOUNTAIN TECH TEAM | 3,281 | 3,281 | ||
| 3G CONSULTING | 2,040 | 2,040 | ||
| BAREFOOT PUBLIC RELATIONS | 7,500 | 7,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES WITHHELD | 45,201 | 45,201 |