| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,985 | 10,985 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2005-01-01 | 376,439 | L | 0 | 0 | ||||
| BUILDING | 2005-01-01 | 1,129,315 | 288,363 | SL | 39.000000000000 | 28,957 | 28,957 | ||
| LAND - FORD HEIGHTS, IL | 2008-01-08 | 150,196 | L | 0 | 0 | ||||
| BUILDING - FORD HEIGHTS, IL | 2008-11-14 | 120,015 | 53,588 | SL | 39.000000000000 | 3,077 | 3,077 | ||
| LAND - KATY, TX | 2009-01-26 | 189,368 | L | 0 | 0 | ||||
| BUILDING - KATY, TX | 2009-01-26 | 331,059 | 50,226 | SL | 39.000000000000 | 8,489 | 8,489 | ||
| LAND - PASADENA, TX | 2013-04-03 | 422,496 | L | 0 | 0 | ||||
| BUILDING - PASADENA, TX | 2013-09-15 | 2,012,710 | 68,811 | SL | 39.000000000000 | 51,608 | 51,608 | ||
| LAND - GLENWOOD | 2014-05-05 | 187,500 | L | 0 | 0 | ||||
| BUILDING - GLENWOOD | 2014-05-05 | 562,500 | 9,615 | SL | 39.000000000000 | 14,423 | 14,423 | ||
| IMPROVEMENTS - GLENWOOD | 2014-07-15 | 509,661 | 6,534 | SL | 39.000000000000 | 13,068 | 13,068 | ||
| LAND - PASADENA, TX | 2015-05-04 | 242,877 | L | 0 | 0 | ||||
| IMPROVEMENTS - PASADENA, TX | 2015-05-31 | 767,300 | SL | 39.000000000000 | 11,477 | 11,477 | |||
| IMPROVEMENTS - PASADENA, TX | 2015-06-30 | 141,831 | SL | 39.000000000000 | 1,818 | 1,818 | |||
| IMPROVEMENTS - GLENWOOD | 2015-06-30 | 230,529 | SL | 39.000000000000 | 2,956 | 2,956 | |||
| IMPROVEMENTS - GLENWOOD | 2015-01-01 | 108,153 | SL | 39.000000000000 | 2,773 | 2,773 | |||
| EQUIPMENT | 2015-01-01 | 113,046 | 200DB | 5.000000000000 | 22,609 | 22,609 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES-DETAIL AVAILABLE UPON REQUEST | 5,277,180 | 5,318,206 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 376,439 | 0 | 376,439 | |
| BUILDING | 1,129,315 | 317,320 | 811,995 | |
| LAND - FORD HEIGHTS, IL | 150,196 | 0 | 150,196 | |
| BUILDING - FORD HEIGHTS, IL | 120,015 | 56,665 | 63,350 | |
| LAND - KATY, TX | 189,368 | 0 | 189,368 | |
| BUILDING - KATY, TX | 331,059 | 58,715 | 272,344 | |
| LAND - PASADENA, TX | 422,496 | 0 | 422,496 | |
| BUILDING - PASADENA, TX | 2,012,710 | 120,419 | 1,892,291 | |
| LAND - GLENWOOD | 187,500 | 0 | 187,500 | |
| BUILDING - GLENWOOD | 562,500 | 24,038 | 538,462 | |
| IMPROVEMENTS - GLENWOOD | 509,661 | 19,602 | 490,059 | |
| LAND - PASADENA, TX | 242,877 | 0 | 242,877 | |
| IMPROVEMENTS - PASADENA, TX | 767,300 | 11,477 | 755,823 | |
| IMPROVEMENTS - PASADENA, TX | 141,831 | 1,818 | 140,013 | |
| IMPROVEMENTS - GLENWOOD | 230,529 | 2,956 | 227,573 | |
| IMPROVEMENTS - GLENWOOD | 108,153 | 2,773 | 105,380 | |
| EQUIPMENT | 113,046 | 22,609 | 90,437 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 47TH STREET ASSOCIATES, LLC | AT COST | 1,288,389 | 1,288,389 |
| PARK UNDERWOOD, LLC | AT COST | 699,093 | 699,093 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,000 | 1,000 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | VILLAGE OF GLENWOOD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 350,000 |
| Balance Due | 305,687 |
| Date of Note | 2014-05 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 305687 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW | 0 | 40,000 | 40,000 |
| OTHER ASSETS | 0 | 97,481 | 97,481 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SECURITY SYSTEM | 19,933 | 19,933 | 0 | |
| LOAN SERVICE FEES | 2,161 | 2,161 | 0 | |
| MISCELLANEOUS | 84 | 84 | 0 | |
| INSURANCE | 215 | 215 | 0 | |
| INSURANCE | 134 | 134 | 0 | |
| REPAIRS AND MAINTENANCE | 1,442 | 1,442 | 0 | |
| COMMISSIONS | 5,884 | 5,884 | 0 | |
| INSURANCE | 454 | 454 | 0 | |
| INSURANCE | 2,402 | 2,402 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEBT FORGIVENESS | 44,313 | 44,313 | 44,313 |
| INTEREST INCOME FROM NOTE RECEIVABLE | 109,639 | 109,639 | 109,639 |
| PARTNERSHIP INCOME | 73,142 | 73,142 | 73,142 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCE | 22,370 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 20,422 | 20,422 |
| OTHER LIABILITIES | 0 | 15,990 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 43,263 | 43,263 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 253 | 253 | 0 | |
| FILING FEE | 10 | 10 | 0 | |
| FEDERAL EXCISE TAX | 71,313 | 0 | 0 | |
| REAL ESTATE TAXES | 1,303 | 1,303 | 0 | |
| REAL ESTATE TAXES | 147 | 147 | 0 | |
| REAL ESTATE TAXES | 71,477 | 71,477 | 0 | |
| REAL ESTATE TAXES | 74,995 | 74,995 | 0 |