| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP | 17,360 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FRTL-C2009, LLLP | AT COST | 55,785 | 55,785 |
| FRTL-US2010, LLLP | AT COST | 27,160 | 27,160 |
| VERDEAM 2010-1, LLLP | AT COST | ||
| VERDEAM 2010-2, LLLP | AT COST | 11,698 | 11,698 |
| UBS #4783 | AT COST | 1,035,758 | 1,099,954 |
| UBS #4784 | AT COST | 424,985 | 433,341 |
| SCHWAB #3292 | AT COST | 2,223,487 | 2,266,022 |
| SCHWAB #8734 | AT COST | 666,736 | 751,244 |
| FRTL-C2011, LLLP | AT COST | 397,541 | 397,541 |
| UBS #8661 | AT COST | 252,050 | 263,441 |
| VERDEAM 2012-1 LLLP | AT COST | 696,946 | 696,946 |
| MORTGAGE OPPORTUNITY FUND VIII | AT COST | 625,400 | 625,400 |
| FRTL -US2012 | AT COST | 500,000 | 500,000 |
| BOW RIVER CAPITAL | AT COST | 150,000 | 150,000 |
| MIMG XXXVIII | AT COST | 190,333 | 190,333 |
| MIMG XL | AT COST | 190,000 | 190,000 |
| MIMG XLI | AT COST | 130,233 | 130,233 |
| SCHWAB #1406 | AT COST | 328,900 | 344,681 |
| BEAR CREEK MULTI-FAMILY FUND | AT COST | 992,010 | 992,010 |
| BEAR CREEK LENDING 2012, LLLP | AT COST | 979,147 | 979,147 |
| ABBEY CAPITAL MULTI-MANAGER | AT COST | 94,741 | 84,473 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Description | Amount |
|---|---|
| OTHER DECREASES - MORTGAGE OPPORTUNITY | 0 |
| FUND VIII, LP K-1 | 3,808 |
| OTHER DECREASES - VERDEAM 2010 K-1 | 356,613 |
| OTHER DECREASES - ABBEY CAPITAL K-1 | 932 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL OPERATING EXPENSES | 2,578 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FRTL-C2009, LLLP | 15,639 | 15,639 | |
| FRTL-US2010, LLLP | 7,232 | 7,232 | |
| VERDEAM PARTNERS 2010-1, LLLP (2011) | 273,107 | 273,107 | |
| VERDEAM PARTNERS 2010-2, LLLP | 7,398 | 7,398 | |
| OPTION PREMIUMS - UBS #4784 | 6,324 | 6,324 | |
| FRTL-US2011, LLLP | -3,644 | -3,644 | |
| MORTGAGE OPPORTUNITY FUND VIII | 4,159 | 4,159 | |
| INCOME TAX REFUND | 6,485 | 6,485 | |
| VERDEAM PARTNERS 2010-1 (FINAL K-1) | 566,440 | 566,440 | |
| ABBEY CAPITAL MULTI-MANAGER | -4,327 | -4,327 |
| Description | Amount |
|---|---|
| OTHER INCREASES - VERDEAM 2010-1 K-1 | 113,358 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO MANAGEMENT FEES | 32,257 | 32,257 | ||
| UBS FEES | 11,352 | 11,352 | ||
| SCHWAB SERVICE FEES | 10,988 | 10,988 | ||
| BANK FEES | 33 | 33 |
| Name | Address |
|---|---|
| VINCENT SCHMITZ ESTATE |
7201 W BERRY AVENUE GREENWOOD VILLAGE,CO80111 |
| MARILYN J SCHMITZ ESTATE |
7201 W BERRY AVENUE GREENWOOD VILLAGE,CO80111 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - SCHWAB | 225 | 225 | ||
| PAYROLL TAXES | 2,610 | |||
| FEDERAL TAX - 2010 990-PF | 9,515 | 9,515 | ||
| 2011 ESTIMATED TAX PAYMENTS | 16,000 | 16,000 |