| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting & Tax preparation | 7,546 | 3,773 | 3,773 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Loan Fees - Met Life | 2018-01-23 | 2,813 | 270 | 20.0000 | 141 | 411 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Humboldt 80 Tile | 2008-03-01 | 40,000 | 31,559 | SL | 15.0000 | 2,667 | 2,667 | 2,667 | |
| Humboldt 80 Tile | 2010-06-30 | 34,521 | 21,860 | SL | 15.0000 | 2,301 | 2,301 | 2,301 | |
| Kossuth 80 Tile | 2008-03-01 | 45,000 | 35,333 | SL | 15.0000 | 3,000 | 3,000 | 3,000 | |
| Kossuth 80 Tile | 2012-12-13 | 50,969 | 24,069 | SL | 15.0000 | 3,398 | 3,398 | 3,398 | |
| Douglas 16 Tile | 2012-12-14 | 8,500 | 4,016 | SL | 15.0000 | 567 | 567 | 567 | |
| Humboldt 80 Tile | 2015-10-20 | 21,919 | 6,088 | SL | 15.0000 | 1,461 | 1,461 | 1,461 | |
| Macon Tile | 2018-11-19 | 170,040 | 12,281 | SL | 15.0000 | 11,336 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 395,945 | 184,932 | 211,013 | 395,945 |
| Land | 3,127,636 | 3,127,636 | 3,290,256 |
| Item No. | 1 |
|---|---|
| Lender's Name | First Citizens Bank |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 618,280 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Metropolitan Life Insurance Co |
| Lender's Title | |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CSV Life Insurance | 473,311 | 473,311 | 475,713 |
| Net Intangible Assets | 2,543 | 2,445 | 2,542 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 141 | |||
| Filing Fees | 25 | 25 | ||
| Insurance premiums | 4,952 | 4,952 | ||
| Rental Expenses | 70,113 | 7,660 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Laaco Net K-1 Income | 3,467 | 3,467 | 3,467 |
| Rental Income - Noninvestment Property | 80,250 | ||
| Stark Bank K-1 Net Income | 4,854 | 4,854 | 4,854 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal tax payments | 7,247 | -7,247 | ||
| Illinois State Taxes | 100 | 100 | ||
| Investment Lots Property Taxes | 1,482 | 741 | 741 |