| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 2,173 | 1,087 | 1,086 | 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 | 693 | 20.0000 | 141 | 834 |
| 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 | 39,560 | SL | 15.0000 | 440 | 440 | 440 | |
| Humboldt 80 Tile | 2010-06-30 | 34,521 | 28,763 | SL | 15.0000 | 2,301 | 2,301 | 2,301 | |
| Kossuth 80 Tile | 2008-03-01 | 45,000 | 44,333 | SL | 15.0000 | 500 | 500 | 500 | |
| Kossuth 80 Tile | 2012-12-13 | 50,969 | 34,263 | SL | 15.0000 | 3,398 | 3,398 | 3,398 | |
| Humboldt 80 Tile | 2015-10-20 | 21,919 | 10,471 | SL | 15.0000 | 1,461 | 1,461 | 1,461 | |
| Macon Tile | 2018-11-19 | 170,040 | 46,289 | SL | 15.0000 | 11,336 | 11,336 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 386,645 | 247,311 | 139,334 | |
| Land | 2,987,277 | 2,987,277 | 3,076,895 |
| Item No. | 1 |
|---|---|
| Lender's Name | First Citizens Bank |
| 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 |
| 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 | 755,525 | 755,525 | |
| Net Intangible Assets | 2,119 | 1,978 | 755,525 |
| Rounding | 5 | 1 |
| Description | Amount |
|---|---|
| Rounding | 10 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 141 | 141 | ||
| Bank Fees | -60 | -60 | ||
| Filing Fees | 76 | 76 | ||
| Insurance premiums | 5,434 | 5,434 | ||
| Rental Expenses | 36,442 | 36,442 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Wise FF LLC | 5,779 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal tax payments | 19,600 | 9,800 | 9,800 | |
| Foreign Tax | 458 | 274 | 274 | |
| Illinois State Taxes | 5,078 | 2,539 | 2,539 | |
| Investment Lots Property Taxes | 2,144 | 1,072 | 1,072 |