| Identifier | Return Reference | Explanation |
|---|---|---|
| SCHEDULE OF CONTROLLED ENTITIES | PART VII-A, LINE 11 | NAME OF CONTROLLED ENTITY: HIGHLAND WEST DEVELOPMENT LLCADDRESS: 6340 W 38TH AVE SUITE 100, WHEAT RIDGE, CO 80033EIN: 46-4795351EXCESS BUSINESS HOLDING: NO |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INTER-TERM INVEST-GR ADM | 110,421 | 110,421 |
| LONG-TERM INVEST-GR ADM | 128,056 | 128,056 |
| SHORT-TERM INVEST-GR ADM | 266,087 | 266,087 |
| TOT INTL BOND IX ADMIRAL | 431,851 | 431,851 |
| TOTAL BOND MKT INDEX ADM | 513,489 | 513,489 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TOT INTL STOCK IX ADMIRAL | 882,163 | 882,163 |
| TOTAL STOCK MKT IDX ADM | 1,334,120 | 1,334,120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 3,105,055 | 3,105,055 | 3,105,055 |
| DEVELOPER FEE RECEIVABLE | 194,525 | 144,525 | 144,525 |
| DUE FROM HIGHLAND WEST LLLP | 500,000 | 500,000 | 500,000 |
| INVESTMENT - HIGHLAND WEST LLLP | 510,412 | 510,372 | 510,372 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 13,975 | 13,975 | 0 | 0 |
| INSURANCE | 23,856 | 0 | 9,817 | 14,039 |
| OFFICE EXPENSES | 659 | 0 | 271 | 388 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEE | 136,519 | 136,519 | |
| PARTNERSHIP MANAGEMENT FEE | 3,377 | 3,377 | |
| K-1 - HIGHLAND WEST LLLP | -40 | -40 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAINS (LOSSES) ON INVESTMENTS | 128,232 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 19,578 | 0 | 8,057 | 11,521 |
| EXCISE TAX BASED ON INVESTMENT INCOME | 1,703 | 0 | 0 | 0 |