| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SOUTH BOULDER PROPERTIES LLC LAND | 2005-02-07 | 796,284 | L | 0 | 0 | ||||
| UVG PROPERTIES LLC LAND | 2004-10-04 | 326,987 | L | 0 | 0 | ||||
| COMPUTER | 2014-07-01 | 1,555 | 1,555 | SL | 3.000000000000 | 0 | 0 | ||
| COMPUTER | 2016-11-16 | 2,031 | 254 | 200DB | 5.000000000000 | 304 | 0 | ||
| COMPUTER | 2017-06-08 | 1,355 | 34 | 200DB | 5.000000000000 | 257 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS | AT COST | 3,326,437 | 3,326,437 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SOUTH BOULDER PROPERTIES LLC LAND | 796,284 | 0 | 796,284 | |
| UVG PROPERTIES LLC LAND | 326,987 | 0 | 326,987 | |
| COMPUTER | 1,555 | 1,555 | 0 | |
| COMPUTER | 2,031 | 1,574 | 457 | |
| COMPUTER | 1,355 | 969 | 386 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE INTEREST RECEIVABLE | 30,480 | 30,480 | 30,480 |
| DUE FROM GPF, SPF AND BFAI | 4,839,000 | 4,755,000 | 4,755,000 |
| Description | Amount |
|---|---|
| EXPENSES ALLOCATED TO NET INVESTMENT INCOME | 56,104 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 2,518 | 0 | 0 | |
| BANK AND INVESTMENT FEES | 30 | 36,293 | 0 | |
| OFFICE EXPENSE | 3,293 | 0 | 0 | |
| DUES AND SUBSCRIPTIONS | 3,352 | 0 | 0 | |
| PROFESSIONAL FEES | 40,168 | 0 | 0 | |
| INSURANCE | 1,313 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON NOTES | 125,169 | 125,169 | 125,169 |
| OTHER INCOME/FORGIVENESS OF DEBT | 2,979,895 | 0 | 2,979,895 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 427,961 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| YANN SANDT CLAUDE RIES | NONE | 8,726,616 | 8,740,701 | 2013-12 | 2018-12 | MONTHLY PAYMENTS | 100.0000000000 % | INTEREST IN THREE COMPANIES | FUNDING | CASH | 0 |
| 402 SOUTH BOULDER ROAD LLC | NONE | 2,600,000 | 1,754,090 | 2011-08 | 2038-05 | MONTHLY PAYMENTS | 700.0000000000 % | REAL ESTATE | FUNDING | CASH | 0 |
| UNITED VISION GROUP | NONE | 1,296,159 | 778,208 | 2013-02 | 2023-02 | MONTHLY PAYMENTS | 400.0000000000 % | SHARES OF STOCK IN UNITED VISION GROUP | FUNDING | CASH | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 10,211 | 0 | 0 | |
| FOREIGN TAX ON INVESTMENTS | 0 | 1,886 | 0 | |
| PAYROLL TAXES | 8,485 | 1,500 | 5,176 | |
| EXCISE TAXES | 0 | 2,681 | 0 |