| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION EXPENSE | 19,756 | 55 | 55 | 19,811 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 728,956 | 201,918 | 201,918 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LAND | PURCHASE | 2015-04 | 270,000 | 1 | 19,497 | 250,502 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 6,134,395 | 3,031,513 | 3,102,882 | 6,134,395 |
| IMPROVEMENTS | 128,260 | 11,400 | 116,860 | 128,260 |
| EQUIPMENT | 59,939 | 18,479 | 41,460 | 59,939 |
| CONSTRUCTION IN PROGRESS | 268,015 | 268,015 | 268,015 | |
| LAND | 277,547 | 277,547 | 277,547 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASING FEES | 530 | 475 | 475 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 7,083 | 7,083 | ||
| REPAIRS AND MAINTENANCE | 109,639 | 109,639 | ||
| UTILITIES | 24,616 | 24,616 | ||
| MISCELLANEOUS | 4,082 | 4,082 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BUILDING RENT | 843,137 | 843,137 | |
| CAM CHARGES | 100,294 | 100,294 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,250 | 1,250 |
| TIF FUNDS HELD FOR DISTRIBUTION | 55,928 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCK ISLAND ECONOMIC GROWTH CORP | 150,000 | 150,000 | 2016-11 | 2016-05 | 0 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT | 45,742 | 45,742 | ||
| OTHER PROFESSIONAL FEES | 10,475 | 10,475 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 30,901 | 30,901 | ||
| EXCISE TAX | 84 | 84 |