| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 95,638 | 4,782 | 90,856 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PROPERTY & EQUIPMENT | 7.0 | 163,576 | 24,536 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| NET GAIN FROM SALE OF ASSETS | 33,105,224 | 33,105,224 |
| 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 |
|---|---|---|
| MCKAY SHIELDS | 9,725,287 | 9,725,287 |
| SSGA | 25,127,207 | 25,127,207 |
| VANGUARD | 11,054,884 | 11,054,884 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACADIAN EMERGING MARKET EQUITY | FMV | 14,990,315 | 14,990,315 |
| APOLLO | FMV | 1,265,024 | 1,265,024 |
| ARBORETUM VENTURES | FMV | 1,233,063 | 1,233,063 |
| ARES | FMV | 4,675,900 | 4,675,900 |
| ARLINGTON | FMV | 7,489,034 | 7,489,034 |
| AXIOM ASIA | FMV | 8,003,176 | 8,003,176 |
| BLACKSTONE PROPERTY PARTNERS | FMV | 2,490,218 | 2,490,218 |
| CANVAS DISTRESSED FUND | FMV | 1,592,792 | 1,592,792 |
| COMMONFUND | FMV | 36,162,797 | 36,162,797 |
| CRG PARTNERS IV | FMV | 6,933,384 | 6,933,384 |
| CVI CREDIT VALUE FUND IV CVAL | FMV | 3,951,244 | 3,951,244 |
| DAVIDSON KEMPNER | FMV | 12,464,028 | 12,464,028 |
| DOVER STREET | FMV | 2,306,132 | 2,306,132 |
| GCM GROSVENOR ADV FEEDER FUND | FMV | 5,754,719 | 5,754,719 |
| GCM GROSVENOR ADV FEEDER FUND II | FMV | 1,979,211 | 1,979,211 |
| HARBOURVIEW ROYALTIES FUND I | FMV | 3,126,367 | 3,126,367 |
| HCAP PARTNERS FUND V | FMV | 5,166,871 | 5,166,871 |
| HIGHBAR | FMV | 3,983,271 | 3,983,271 |
| KENNEDY LEWIS | FMV | 8,566,727 | 8,566,727 |
| KENNEDY LEWIS III | FMV | 6,115,873 | 6,115,873 |
| LATOUR CAPITAL III | FMV | 12,473,215 | 12,473,215 |
| MILL POINT CAPITAL PARTNER III | FMV | 537,056 | 537,056 |
| MPOWERED CAPITAL ACCESS FUND I | FMV | 2,244,553 | 2,244,553 |
| NEXUS SPECIAL SITUATIONS IV | FMV | 379,436 | 379,436 |
| ORCHARD LANDMARK LTD | FMV | 4,775,289 | 4,775,289 |
| PERMIRA CREDIT SOLUTIONS | FMV | 4,300,345 | 4,300,345 |
| PHARO GAIA FUND, LTD | FMV | 0 | 0 |
| PONTIFAX AGTECH FUND II | FMV | 3,506,010 | 3,506,010 |
| PRISA REIT | FMV | 1,898,155 | 1,898,155 |
| RCP FUND | FMV | 4,943,954 | 4,943,954 |
| RIVERGLADE | FMV | 3,506,631 | 3,506,631 |
| SUSTAINABLE ASSET FUND III | FMV | 4,533,865 | 4,533,865 |
| THOMA BRAVO FUND XIII | FMV | 7,590,327 | 7,590,327 |
| THOMAS BRAVO XIV | FMV | 6,653,943 | 6,653,943 |
| THOMAS BRAVO XV | FMV | 11,227,633 | 11,227,633 |
| UBS TRUMBULL REIT | FMV | 6,818,190 | 6,818,190 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 748,166 | 463,624 | 284,542 | 284,542 |
| MACHINERY & EQUIPMENT | 754,265 | 725,041 | 29,224 | 29,224 |
| FURNITURE & FIXTURES | 325,425 | 325,318 | 107 | 107 |
| PROJECTS IN PROCESS | 346,001 | 0 | 346,001 | 346,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 27,294 | 779 | 26,515 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENTS HELD UNDER DEFERRED COMP AGREEMENTS | 314,536 | 322,869 | 322,869 |
| DISTRIBUTION RECEIVABLE | 21,398,182 | 30,859,256 | 30,859,256 |
| INTEREST RECEIVABLE | 55,310 | 71,671 | 71,671 |
| PROGRAM RELATED INVESTMENT | 18,250,711 | 17,442,286 | 17,442,286 |
| DEFERRED TAXES | 361,146 | 0 | 0 |
| GRANT ADVANCES | 11,378,126 | 11,378,126 |
| Description | Amount |
|---|---|
| NET INVESTMENT EXPENSES | 1,045,877 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKS & SUBSCRIPTIONS | 42,520 | 1,696 | 40,824 | |
| MEMBERSHIP DUES | 86,605 | 3,454 | 83,151 | |
| BANK FEES | 16,808 | 670 | 16,137 | |
| PROCESSING FEES | 19,511 | 778 | 18,733 | |
| EMPLOYEE WELLNESS | 37,226 | 1,485 | 35,741 | |
| RECOGNITION | 5,638 | 225 | 5,413 | |
| OFFICE SUPPLIES | 7,547 | 301 | 7,246 | |
| POSTAGE & DELIVERY | 2,325 | 93 | 2,232 | |
| IT-NON CAPITAL EQUIPMENT | 31,768 | 1,267 | 30,501 | |
| OFFICE EQUIPMENT & FURNITURE | 191 | 8 | 183 | |
| MACHINE MAINTENANCE | 23,718 | 946 | 22,772 | |
| INSURANCE | 55,882 | 2,229 | 53,653 | |
| SOFTWARE | 181,622 | 7,244 | 174,379 | |
| RECRUITMENT & RELOCATION | 6,161 | 246 | 5,916 | |
| MISCELLANEOUS | 76,666 | 3,058 | 73,608 | |
| NON-CASH CONTRIBUTION EXPENSE | 30,078 | |||
| OTHER EXPENSES FROM PASS THROUGH | 235,282 | 4,492,977 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM REAL ESTATE | 1,040,541 | ||
| INCOME FROM PASS THROUGH ENTITIES | 645,046 | ||
| OTHER INCOME FROM ALTERNATIVES | 2,364,542 |
| Description | Amount |
|---|---|
| AMORTIZATION DEFERRED GAIN | 560,431 |
| GRANT ACCRUAL ADJUSTMENT | 12,874,327 |
| UNREALIZED GAIN ON INVESTMENTS | 13,784,146 |
| DEFERRED EXCISE TAX PAYABLE | 141,331 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX PAYABLE | 350,445 | 227,132 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT SERVICES | 1,340,887 | 53,480 | 1,287,406 | |
| INVESTMENT MANAGER FEES | 4,702,445 | 4,702,445 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 472,455 | |||
| FOREIGN TAXES PAID | 440,051 |