| 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 |
|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Set-Up Fee | 4,400 | 4,400 | ||
| Delaware Incorporation Fees | 500 | 500 | ||
| IRS Application Fees | 600 | 600 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss HARRISON STREET REAL ESTATE CAPITAL L | 31,396 | 245 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CHRISTOPHER N MERRILL | 5,200,000 | 3,120,000 | 2020-12 | 2021-12 | PRINCIPAL DUE ON OR BEFORE MATURITY | 0 % | NONE | INVESTMENT | CASH CASH CASH CASH CASH CASH | 3,120,000 | |
| GEOFFREY T REGNERY | 1,267,500 | 1,267,500 | 2020-12 | 2023-03 | INTEREST AND PRINCIAL DUE ON MATURITY | 7 % | DISTRIBUTIONS FROM HSRE OR ITS AFFILIATES | INVESTMENT | CASH CASH CASH CASH CASH CASH | 1,267,500 | |
| JOSEPF G LANSING | 975,000 | 975,000 | 2020-12 | 2023-03 | INTEREST AND PRINCIAL DUE ON MATURITY | 7 % | DISTRIBUTIONS FROM HSRE OR ITS AFFILIATES | INVESTMENT | CASH CASH CASH CASH CASH CASH | 975,000 | |
| MICHAEL E GORDON | 1,170,000 | 1,170,000 | 2020-12 | 2023-03 | INTEREST AND PRINCIAL DUE ON MATURITY | 7 % | DISTRIBUTIONS FROM HSRE OR ITS AFFILIATES | INVESTRMENT | CASH CASH CASH CASH CASH CASH | 1,170,000 | |
| ROBERT P MATHIAS | 1,560,000 | 936,000 | 2020-12 | 2021-12 | PRINCIPAL DUE ON OR BEFORE MATURITY | 0 % | NONE | INVESTMENT | CASH CASH CASH CASH CASH CASH | 936,000 | |
| STEPHEN M GORDON | 1,690,000 | 1,014,000 | 2020-12 | 2021-12 | PRINCIPAL DUE ON OR BEFORE MATURITY | 0 % | NONE | INVESTMENT | CASH CASH CASH CASH CASH CASH | 1,014,000 |
| Name | Address |
|---|---|
| Egerter Dean Andrew |
101 Birch Street Winnetka,IL60093 |
| Egerter Laura A |
101 Birch Street Winnetka,IL60093 |