| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNITURE | 2017-07-01 | 191,129 | 66,895 | ADS | 10.000000000000 | 19,113 | 0 | 19,113 | |
| AV EQUIPMENT | 2017-08-16 | 19,505 | 13,654 | ADS | 5.000000000000 | 3,901 | 0 | 3,901 | |
| LANDSCAPING | 2018-10-15 | 20,690 | NC | 15.000000000000 | 0 | 0 | 0 | ||
| FURNITURE | 2017-12-07 | 4,928 | 1,232 | ADS | 10.000000000000 | 493 | 0 | 493 | |
| OFFICE BUILDING | 2017-06-08 | 6,266,002 | NC | 40.000000000000 | 0 | 0 | 0 | ||
| LAND | 2017-06-08 | 7,704,114 | L | 0 | 0 | 0 | |||
| FURNITURE | 2017-06-08 | 282,547 | NC | 10.000000000000 | 0 | 0 | 0 | ||
| LANDSCAPING | 2019-11-30 | 20,322 | NC | 15.000000000000 | 0 | 0 | 0 | ||
| FURNITURE | 2019-02-13 | 5,358 | NC | 10.000000000000 | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| UBS AG | 345,838 | 259,200 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GROUP A - FID TIME DEPOSITS | AT COST | 29,800,000 | 29,800,000 |
| GROUP B - FID TIME DEPOSITS | AT COST | 2,250,000 | 2,250,000 |
| GROUP A - FID CALL DEPOSITS | AT COST | 496,000 | 496,000 |
| GROUP B - FID CALL DEPOSITS | AT COST | 4,214,000 | 4,214,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE | 191,129 | 86,008 | 105,121 | |
| AV EQUIPMENT | 19,505 | 17,555 | 1,950 | |
| LANDSCAPING | 20,690 | 0 | 20,690 | |
| FURNITURE | 4,928 | 1,725 | 3,203 | |
| OFFICE BUILDING | 6,266,002 | 0 | 6,266,002 | |
| LAND | 7,704,114 | 0 | 7,704,114 | |
| FURNITURE | 282,547 | 0 | 282,547 | |
| LANDSCAPING | 20,322 | 0 | 20,322 | |
| FURNITURE | 5,358 | 0 | 5,358 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ECONOMIC INTEREST IN PROFIT PARTICIPATION | 21,000,000 | 21,000,000 | 21,000,000 |
| PROGRAM RELATED INVESTMENT - A | 40,800,000 | 41,700,000 | 41,700,000 |
| PROGRAM RELATED INVESTMENT - B | 1,716,189 | 1,718,798 | 1,718,798 |
| PROGRAM RELATED INVESTMENT - C | 1,000,000 | 1,000,000 | 1,000,000 |
| PROGRAM RELATED INVESTMENT - D | 3,130,039 | 3,138,861 | 3,138,861 |
| PROGRAM RELATED INVESTMENT - E | 86,002 | 86,002 | 86,002 |
| PROGRAM RELATED INVESTMENT - F | 1,196 | 1,138 | 1,138 |
| PROGRAM RELATED INVESTMENT - G | 2,100,000 | 2,100,000 | 2,100,000 |
| PROGRAM RELATED INVESTMENT - H | 1,300,000 | 1,300,000 | 1,300,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK & INVESTMENT FEES | 34,796 | 34,796 | 0 | 0 |
| DIRECT PROGRAM EXPENSE | 582,186 | 0 | 0 | 582,186 |
| INSURANCE | 10,894 | 1,089 | 0 | 9,805 |
| K-1, 1915 THE MOVIE LLC | 58 | 0 | 0 | 58 |
| OFFICE EXPENSE | 7,170 | 7,170 | 0 | 0 |
| FILING FEES | 9,978 | 2,362 | 0 | 7,616 |
| PRI | 5,764,109 | 0 | 0 | 5,764,109 |
| TELEPHONE | 835 | 84 | 0 | 751 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIOR YEAR PRIS REPAID | 4,846,286 | 0 | 0 |
| Description | Amount |
|---|---|
| NET EXPENDITURE FOR PROGRAM RELATED INVESTMENT - CURRENT YEAR | 917,823 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 4,044 | 404 | 0 | 3,640 |