| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,200 | 7,200 | 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 | 433,148 | 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 | 68,973 | 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 | 92,671 | 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 | 326,851 | SL | 39.000000000000 | 51,608 | 51,608 | ||
| LAND - GLENWOOD | 2014-05-05 | 187,500 | L | 0 | 0 | ||||
| BUILDING - GLENWOOD | 2014-05-05 | 562,500 | 81,730 | SL | 39.000000000000 | 14,423 | 14,423 | ||
| IMPROVEMENTS - GLENWOOD | 2014-07-15 | 509,661 | 71,874 | 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 | 234,451 | SL | 15.000000000000 | 51,153 | 51,153 | ||
| IMPROVEMENTS - PASADENA, TX | 2015-06-30 | 141,831 | 42,548 | SL | 15.000000000000 | 9,455 | 9,455 | ||
| IMPROVEMENTS - GLENWOOD | 2015-06-30 | 230,529 | 26,600 | SL | 39.000000000000 | 5,911 | 5,911 | ||
| IMPROVEMENTS - GLENWOOD | 2015-01-01 | 108,153 | 36,050 | SL | 15.000000000000 | 7,210 | 7,210 | ||
| EQUIPMENT | 2015-01-01 | 113,046 | 106,535 | 200DB | 5.000000000000 | 6,511 | 0 | ||
| LAND IMPROVEMENTS | 2016-03-30 | 54,775 | 16,841 | 150DB | 15.000000000000 | 3,793 | 3,652 | ||
| LAND | 2017-01-01 | 73,669 | L | 0 | 0 | ||||
| BUILDING | 2017-01-01 | 188,078 | 14,469 | SL | 39.000000000000 | 4,823 | 4,823 | ||
| LAND IMPROVEMENTS | 2017-01-01 | 137,924 | 31,792 | 150DB | 15.000000000000 | 10,613 | 9,195 | ||
| IMPROVEMENTS - KATY, TX | 2018-08-01 | 64,638 | 2,279 | SL | 39.000000000000 | 1,657 | 1,657 | ||
| EQUIPMENT - KATY, TX | 2018-08-01 | 22,862 | 4,627 | SL | 7.000000000000 | 3,266 | 3,266 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES-DETAIL AVAILABLE UPON REQUEST | 1,625,716 | 1,984,793 |
| 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 | 462,105 | 667,210 | |
| LAND - FORD HEIGHTS, IL | 150,196 | 0 | 150,196 | |
| BUILDING - FORD HEIGHTS, IL | 120,015 | 72,050 | 47,965 | |
| LAND - KATY, TX | 189,368 | 0 | 189,368 | |
| BUILDING - KATY, TX | 331,059 | 101,160 | 229,899 | |
| LAND - PASADENA, TX | 422,496 | 0 | 422,496 | |
| BUILDING - PASADENA, TX | 2,012,710 | 378,459 | 1,634,251 | |
| LAND - GLENWOOD | 187,500 | 0 | 187,500 | |
| BUILDING - GLENWOOD | 562,500 | 96,153 | 466,347 | |
| IMPROVEMENTS - GLENWOOD | 509,661 | 84,942 | 424,719 | |
| LAND - PASADENA, TX | 242,877 | 0 | 242,877 | |
| IMPROVEMENTS - PASADENA, TX | 767,300 | 285,604 | 481,696 | |
| IMPROVEMENTS - PASADENA, TX | 141,831 | 52,003 | 89,828 | |
| IMPROVEMENTS - GLENWOOD | 230,529 | 32,511 | 198,018 | |
| IMPROVEMENTS - GLENWOOD | 108,153 | 43,260 | 64,893 | |
| EQUIPMENT | 113,046 | 113,046 | 0 | |
| LAND IMPROVEMENTS | 54,775 | 20,634 | 34,141 | |
| LAND | 73,669 | 0 | 73,669 | |
| BUILDING | 188,078 | 19,292 | 168,786 | |
| LAND IMPROVEMENTS | 137,924 | 42,405 | 95,519 | |
| IMPROVEMENTS - KATY, TX | 64,638 | 3,936 | 60,702 | |
| EQUIPMENT - KATY, TX | 22,862 | 7,893 | 14,969 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 47TH STREET ASSOCIATES, LLC | AT COST | 618,994 | 618,994 |
| PARK UNDERWOOD, LLC | AT COST | 1,863,148 | 1,863,148 |
| CA-TELLCO FOUR, LLC | AT COST | 2,795,008 | 2,795,008 |
| TUFFSTONE PROPERTIES, LLC | AT COST | 1,990,798 | 1,990,798 |
| TUFF UT LLC | AT COST | 1,311,488 | 1,311,488 |
| TELLCO FIVE, LLC | AT COST | 2,088,984 | 2,088,984 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 408 | 408 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | VILLAGE OF GLENWOOD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 350,000 |
| Balance Due | 161,825 |
| Date of Note | 2014-05 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 161825 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER ASSETS | 80,335 | 68,450 | 68,450 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFF IN PASS-THRU INCOME FROM 47TH ST. ASSOCIATES, LLC | 8,071 |
| BOOK/TAX DIFF IN PASS-THRU INCOME FROM PARK UNDERWOOD, LLC | 5,184 |
| BOOK/TAX DIFF IN PASS-THRU INCOME FROM CA-TELLCO FOUR, LLC | 15,562 |
| BOOK/TAX DIFF IN PASS-THRU INCOME FROM TUFF UT LLC | 75,763 |
| TRANSFER OF OWNERSHIP - STEP-UP BASIS | 38,428 |
| MISCELLANEOUS (ROUNDING) | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 10,022 | 10,022 | 0 | |
| INSURANCE | 1,562 | 1,562 | 0 | |
| INSURANCE | 619 | 619 | 0 | |
| PROPERTY MANAGEMENT FEE | 201 | 201 | 0 | |
| INSURANCE | 2,599 | 2,599 | 0 | |
| COMMISSIONS | 10,084 | 10,084 | 0 | |
| INSURANCE | 2,995 | 2,995 | 0 | |
| REPAIRS AND MAINTENANCE | 3,702 | 3,702 | 0 | |
| INSURANCE | 531 | 531 | 0 | |
| COMMISSIONS | 1,800 | 1,800 | 0 | |
| PROPERTY MANAGEMENT FEE | 200 | 200 | 0 | |
| BANK CHARGES | 6 | 6 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME (LOSS) | 376,646 | 376,646 | 376,646 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFF IN PASS-THRU INCOME FROM TELLCO FIVE, LLC | 19,228 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 26,422 | 20,422 |
| OTHER LIABILITIES | 0 | 350,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 1,900 | 1,900 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEE | 150 | 150 | 0 | |
| TAXES & LICENSES | 17,157 | 17,157 | 0 | |
| FOREIGN TAXES | 36 | 36 | 0 | |
| REAL ESTATE TAXES | 105 | 105 | 0 | |
| REAL ESTATE TAXES | 5,662 | 5,662 | 0 | |
| REAL ESTATE TAXES | 40,900 | 40,900 | 0 |