| 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 |
|---|---|---|
| LIFESTRATEGY MOD GROWTH | 3,544,764 | 3,544,764 |
| 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 | 144,525 | 144,525 | 144,525 |
| DUE FROM HIGHLAND WEST LLLP | 500,000 | 500,000 | 500,000 |
| INVESTMENT - HIGHLAND WEST LLLP | 510,330 | 510,301 | 510,301 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 15,013 | 0 | 6,395 | 8,618 |
| OFFICE EXPENSE | 15 | 0 | 6 | 9 |
| PAYROLL ADMIN EXPENSES | 1,130 | 0 | 481 | 649 |
| MISCELLANEOUS EXPENSE | 8,763 | 0 | 3,733 | 5,030 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT FEE | 152,048 | 152,048 | |
| PARTNERSHIP MANAGEMENT FEE | 4,567 | 4,567 | |
| K-1 - HIGHLAND WEST LLLP | -28 | -28 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAINS (LOSSES) ON INVESTMENTS | 337,539 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 20,737 | 0 | 8,833 | 11,904 |