| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 36,980 | 36,980 |
| 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 - FH, IL | 2005-01-01 | 376,439 | L | ||||||
| BUILDING - FH, IL | 2005-01-01 | 1,129,315 | 520,018 | M39 | 28,956 | ||||
| LAND - FH, IL | 2008-01-08 | 150,196 | L | 39 | |||||
| BUILDING - FH, IL | 2008-11-14 | 120,015 | 78,204 | M39 | 39 | 3,077 | |||
| LAND IMPROV-FH,IL | 2016-03-30 | 54,775 | 27,121 | DB | 15 | 2,765 | |||
| LAND - KATY, TX | 2009-01-26 | 189,368 | L | ||||||
| BUILDING- KATY, TX | 2009-01-26 | 331,059 | 118,137 | M39 | 8,488 | ||||
| IMPROV- KATY, TX | 2018-08-01 | 64,638 | 7,250 | M39 | 1,657 | ||||
| EQUIPMENT- KATY,TX | 2018-08-01 | 22,862 | 14,425 | SL | 7 | 3,266 | 3,266 | 3,266 | |
| LAND-PASADENA,TX | 2013-04-03 | 422,496 | L | ||||||
| BUILDING-PASADENA, | 2013-09-15 | 2,012,710 | 481,673 | M39 | 51,606 | ||||
| LAND-PASADENA,TX | 2015-05-04 | 242,877 | L | ||||||
| IMPROV-PASADENA,TX | 2015-05-31 | 767,300 | 387,910 | SL | 15 | 51,153 | 51,153 | 51,153 | |
| IMPROV-PASADENA,TX | 2015-06-30 | 141,831 | 70,913 | SL | 15 | 9,455 | 9,455 | 9,455 | |
| LAND-GLENWOOD, IL | 2014-05-05 | 187,500 | L | ||||||
| BUILDING-GLENWOOD, | 2014-05-05 | 562,500 | 124,999 | M39 | 14,423 | ||||
| IMPROV-GLENWOOD,IL | 2014-07-15 | 509,661 | 111,078 | M39 | 13,068 | ||||
| IMPROV-GLENWOOD,IL | 2015-06-30 | 230,529 | 44,333 | M39 | 5,911 | ||||
| IMPROV-GLENWOOD,IL | 2015-01-01 | 108,153 | 57,680 | SL | 15 | 7,210 | 7,210 | 7,210 | |
| EQUIP-GLENWOOD,IL | 2015-01-01 | 113,046 | 113,046 | M5 | |||||
| LAND-GLENWOOD II | 2017-01-01 | 73,669 | L | ||||||
| BUILDING-GLENWOOD | 2017-01-01 | 188,078 | 28,937 | M39 | 4,822 | ||||
| LAND IMPROV-GLENWO | 2017-01-01 | 137,924 | 60,554 | DB | 15 | 7,737 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES- | 1,774,026 | 2,894,725 |
| DETAIL AVAILABLE UPON REQUEST |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 47TH STREET ASSOCIATES, LLC | AT COST | 517,407 | 517,407 |
| PARK UNDERWOOD, LLC | AT COST | 2,394,870 | 2,394,870 |
| CA-TELLCO FOUR, LLC | AT COST | 3,997,776 | 3,997,776 |
| TUFFSTONE PROPERTIES, LLC | AT COST | 2,640,967 | 2,640,967 |
| TUFF UT LLC | AT COST | 1,496,573 | 1,496,573 |
| TELLCO FIVE, LLC | AT COST | 1,824,105 | 1,824,105 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Item No. | 1 |
|---|---|
| Lender's Name | VILLAGE OF GLENWOOD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 14,002 |
| 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 |
|---|---|---|---|
| GROSS AMORTIZATION | 126,256 | 126,256 | 126,256 |
| ACCUMULATED AMORTIZATION | -85,249 | -99,912 | -99,912 |
| Description | Amount |
|---|---|
| BK/TAX DIFF IN INCOME - TUFF UT | 59,827 |
| BK/TAX DIFF IN INCOME - 47TH ST ASSOC | 6,193 |
| BK/TAX DIFF IN INCOME - TELLCO FIVE | 31,781 |
| BK/TAX DIFF IN INCOME - CA-TELLCO FOUR | 35,742 |
| BK/TAX DIFF - UNREALIZED GAINS/LOSSES | 196,714 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 10 | 10 | ||
| MANAGEMENT FEES | 18,877 | 18,877 | ||
| K-1 OTHER DEDUCTIONS | 2,938 | 2,938 | ||
| Rent and Royalty Expense | 3,260 | 3,260 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tuffstone Properties, LLC | 147,194 | 147,194 | |
| Tuff UT LLC | 139,735 | 139,735 | |
| 47th Street Associates, LLC | 74,774 | 74,774 | |
| Tellco Five, LLC | 107,754 | 107,754 | |
| CA-Tellco Four, LLC | 293,790 | 293,790 | |
| Park Underwood, LLC | -89,286 | -89,286 | |
| Debt Forgiveness | 55,532 | 55,532 |
| Description | Amount |
|---|---|
| BK/TAX DIFF FROM K-1 OTHER DEDUCTIONS | 18,026 |
| BK/TAX DIFF IN INCOME - TUFFSTONE PROP | 1 |
| BK/TAX DIFF IN INCOME - PARK UNDERWOOD | 161,871 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS | 20,422 | 20,422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 21,207 | 21,207 | ||
| BUSINESS FILING FEES | 720 | 720 | ||
| COMPOSITE STATE TAXES | 15,088 | 15,088 |