| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 2,881 | 1,441 | 1,440 | 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 | 552 | 20.0000 | 141 | 693 |
| 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 | 36,893 | SL | 15.0000 | 2,667 | 2,667 | 2,667 | |
| Humboldt 80 Tile | 2010-06-30 | 34,521 | 26,462 | SL | 15.0000 | 2,301 | 2,301 | 2,301 | |
| Kossuth 80 Tile | 2008-03-01 | 45,000 | 41,333 | SL | 15.0000 | 3,000 | 3,000 | 3,000 | |
| Kossuth 80 Tile | 2012-12-13 | 50,969 | 30,865 | SL | 15.0000 | 3,398 | 3,398 | 3,398 | |
| Humboldt 80 Tile | 2015-10-20 | 21,919 | 9,010 | SL | 15.0000 | 1,461 | 1,461 | 1,461 | |
| Macon Tile | 2018-11-19 | 170,040 | 34,953 | SL | 15.0000 | 11,336 | 11,336 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Bonds at Schwab | 154,574 | 102,713 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 386,645 | 227,875 | 158,770 | 386,645 |
| Land | 2,987,277 | 2,987,277 | 3,387,047 |
| 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 | 755,525 |
| Net Intangible Assets | 2,260 | 2,119 | 2,119 |
| Rounding | 1 | 5 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 141 | 141 | ||
| Filing Fees | 76 | 76 | ||
| Insurance premiums | 5,036 | 5,036 | ||
| Rental Expenses | 43,711 | 43,711 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Wise FF LLC | 8,786 | 8,786 | 8,786 |
| Description | Amount |
|---|---|
| Partnership Distributions USA Main Inc | 155 |
| Partnership Distributions Wise FF LLC | 7,731 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal tax payments | 9,225 | 4,612 | 4,613 | |
| Foreign Tax | 463 | 232 | 231 | |
| Illinois State Taxes | 1,729 | 864 | 865 | |
| Investment Lots Property Taxes | 1,700 | 850 | 850 |