| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 184,800 | 0 | 184,800 | 885,000 |
| BUILDING | 2,140,528 | 698,303 | 1,442,225 | 5,015,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN 600 S WABASH LP | AT COST | 429,550 | 429,550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM RELATED PARTIES | 1,019,474 | 19,474 | 19,474 |
| LEASED COMMISSIONS | 69,405 | 42,364 | 42,364 |
| INTEREST RECEIVABLE | 1,376,648 | 1,472,301 | 1,472,301 |
| LONG-TERM NOTES RECEIVABLE | 2,459,911 | 2,459,911 | 2,459,911 |
| DEFERRED RENT RECEIVABLE | 138,972 | 138,972 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 637 | 637 | 0 | |
| MAINTENANCE | 0 | 0 | 0 | |
| UTILITIES | 16,191 | 16,191 | 0 | |
| INSURANCE | 5,347 | 5,347 | 0 | |
| OFFICE EXPENSES | 670 | 670 | 0 | |
| BAD DEBTS | 8,252 | 8,252 | 0 | |
| AMORTIZATION | 43,292 | 43,292 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 45,192 | 45,192 | 45,192 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 63,171 | 43,337 |
| DUE TO RELATED PARTY | 0 | 5,539 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 9,654 | 9,654 | 0 | |
| MANAGEMENT FEES | 0 | 0 | 0 | |
| PROFESSIONAL FEES | 59,486 | 59,486 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 15,271 | 0 | 0 | |
| REAL ESTATE TAXES | 228,607 | 228,607 | 0 |