| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP | 29,620 | 29,620 |
| 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 | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FRTL-US2010, LLLP | AT COST | ||
| VERDEAM 2010-2, LLLP | AT COST | 30,591 | 30,591 |
| UBS #4783 | AT COST | 878,203 | 963,120 |
| UBS #4784 | AT COST | 400,000 | 465,169 |
| SCHWAB #3292 | AT COST | 2,467,714 | 2,571,312 |
| SCHWAB #8734 | AT COST | 702,273 | 814,510 |
| FRTL-C2011, LLLP | AT COST | 74,958 | 74,958 |
| UBS #8661 | AT COST | 292,123 | 309,910 |
| VERDEAM 2012-1 LLLP | AT COST | 824,664 | 824,664 |
| MORTGAGE OPPORTUNITY FUND VIII | AT COST | ||
| FRTL - US2012 | AT COST | 122,042 | 122,042 |
| BOW RIVER CAPITAL | AT COST | 379,222 | 379,222 |
| MIMG XXXVIII | AT COST | 136,130 | 136,130 |
| MIMG XL HARBOR POINTE | AT COST | 35,450 | 35,450 |
| MIMG XLI COUNTRY ESTATES | AT COST | 108,399 | 108,399 |
| SCHWAB #1406 | AT COST | 791,782 | 791,782 |
| BEAR CREEK MULTI-FAMILY FUND | AT COST | 1,011,642 | 1,011,642 |
| BEAR CREEK LENDING 2012, LLLP | AT COST | 532,341 | 532,341 |
| ABBEY CAPITAL MULTI-MANAGER | AT COST | 83,318 | 83,588 |
| MIMG XLIV WALNUT CREEK | AT COST | 258,362 | 258,362 |
| MIMG XLV TOWN & COUNTRY | AT COST | 209,352 | 209,352 |
| MIMG L WAKE ROBIN | AT COST | 98,412 | 98,412 |
| MIMG LIV GRAYS LAKE | AT COST | 149,794 | 149,794 |
| MIMG LII ARBORS AT EASTLAND | AT COST | 244,331 | 244,331 |
| MIMG XLIX TIMBER RIDGE | AT COST | 253,159 | 253,159 |
| MIMG LVI WCMO LLC | AT COST | 350,000 | 350,000 |
| MERITUS COMMUNITIES PARTNERS | AT COST | 196,535 | 196,535 |
| BEAR CREEK LENDING TCH II | AT COST | 500,000 | 500,000 |
| BEAR CREEK RESOURCES LLLP | AT COST | 448,549 | 448,549 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM MORTGAGE OPP FUND | 697,699 | 697,699 | |
| ACCRUED INTEREST PAID | 6 | 6 | |
| DUE FROM BEAR CREEK LENDING | 10,480 | 10,480 |
| Description | Amount |
|---|---|
| OTHER DECREASES - BEAR CREEK MULTI- | 0 |
| FAMILY FUND 2012 K-1 | 0 |
| OTHER DECREASES - MIMG XLIX TIMBER | 0 |
| RIDGE K-1 | 2,636 |
| OTHER DECREASES - MIMG LII ARBORS AT | 0 |
| EASTLAND K-1 | 1,673 |
| OTHER DECREASES - MIMG LIV GRAYS LAKE | 0 |
| K-1 | 687 |
| OTHER DECREASES - MIMG L WAKE ROBIN K-1 | 849 |
| OTHER DECREASES - MIMG XLIV WALNUT | 0 |
| CREEK K-1 | 3,725 |
| OTHER DECREASES - MIMG XLV TOWN & | 0 |
| COUNTRY K-1 | 4,316 |
| OTHER DECREASES - MIMG XL HARBOR POINTE | 0 |
| K-1 | 229 |
| OTHER DECREASES - MORTGAGE OPPORTUNITY | 0 |
| FUND VIII K-1 | 160,950 |
| OTHER DECREASES - ABBEY CAPITAL K-1 | 1,773 |
| OTHER DECREASES - BEAR CREEK MULTI | 0 |
| FAMILY FUND 2012 | 1,555 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GENERAL OPERATING EXPENSES | 2,196 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FRTL-US2012, LLLP | 9,927 | 9,927 | |
| FRTL-US2010, LLLP | 5,713 | 5,713 | |
| VERDEAM PARTNERS 2010-2, LLLP | 2,913 | 2,913 | |
| FRTL-US2011, LLLP | 44,044 | 44,044 | |
| MORTGAGE OPPORTUNITY FUND VIII | 211,072 | 211,072 | |
| ABBEY CAPITAL MULTI-MANAGER | -652 | -652 | |
| BEAR CREEK MULTI-FAMILY FUND 2012 | -38,090 | -38,090 | |
| VERDEAM PARTNERS 2012-1 LLLP | 77,449 | 77,449 | |
| MIMG XLI COUNTRY ESTATES LLC | -10,726 | -10,726 | |
| MIMG XLIV WALNUT CREEK LLC | -12,294 | -12,294 | |
| MIMG XL HARBOR POINTE LLC | -20,803 | -20,803 | |
| MIMG XXXVIII STONE GROVE LLC | -21,741 | -21,741 | |
| BOW RIVER CAPITAL | -5,180 | -5,180 | |
| BEAR CREEK LENDING 2012 | 69,033 | 69,033 | |
| BEAR CREEK RESOURCES LLC | -58,616 | -58,616 | |
| BEAR CREEK LENDING TCH II | 11,730 | 11,730 | |
| MERITUS COMMUNITIES PARTNERS LLLP | -3,465 | -3,465 | |
| MIMG XLIX TIMBER RIDGE | 8,295 | 8,295 | |
| MIMG LII ARBORS AT EASTLAND | -3,996 | -3,996 | |
| MIMG LIV GRAYS LAKE | 481 | 481 | |
| MIMG L WAKE ROBIN | 2,761 | 2,761 | |
| MIMG XLV TOWN & COUNTRY | 8,668 | 8,668 |
| Description | Amount |
|---|---|
| OTHER INCREASES - BOW RIVER CAPITAL K-1 | 111,169 |
| OTHER INCREASES - FRTL-US2010 K-1 | 259 |
| OTHER INCREASES - VERDEAM 2012-1 K-1 | 16,917 |
| OTHER INCREASES - MIMG XLI COUNTRY | 0 |
| ESTATES K-1 | 186 |
| OTHER INCREASES - MIMG XL HARBOR POINTE | 0 |
| K-1 | 19 |
| OTHER INCREASES - MIMG XXXVIII STONE | 0 |
| GROVE K-1 | 109 |
| OTHER INCREASES - BEAR CREEK RESOURCES | 0 |
| K-1 | 4,569 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UBS FEES | 13,071 | 13,071 | ||
| INNOVEST FEES | 30,901 | 30,901 | ||
| SCHWAB FEES | 6,822 | 6,822 | ||
| SCHWAB SERVICE FEES | 75 | 75 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - SCHWAB | 420 | 420 | ||
| PAYROLL TAXES | 3,725 | |||
| FEDERAL - 2011 EXTENSIONS | 35,000 | |||
| FEDERAL - 2012 EXTENSIONS | 82,797 | |||
| FEDERAL - 2010 BALANCE DUE | 5,651 | |||
| COLORADO - 2011 EXTENSION | 6,500 | |||
| COLORADO - 2012 EXTENSION | 4,571 | |||
| COLORADO - 2010 BALANCE DUE | 1,845 |