| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 25,385 | 25,385 |
| 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 | 548,974 | M39 | 28,956 | ||||
| LAND - FH, IL | 2008-01-08 | 150,196 | L | 39 | |||||
| BUILDING - FH, IL | 2008-11-14 | 120,015 | 81,281 | M39 | 39 | 3,077 | |||
| LAND IMPROV-FH,IL | 2016-03-30 | 54,775 | 29,886 | DB | 15 | 2,489 | |||
| BUILDING- KATY, TX | 2009-01-26 | 331,059 | 126,625 | M39 | 8,488 | ||||
| IMPROV- KATY, TX | 2018-08-01 | 64,638 | 8,907 | M39 | 1,657 | ||||
| EQUIPMENT- KATY,TX | 2018-08-01 | 22,862 | 17,691 | SL | 7 | 3,266 | 3,266 | 3,266 | |
| LAND - KATY, TX | 2009-01-26 | 84,633 | L | ||||||
| LAND - KATY, TX | 2009-01-26 | 104,735 | L | ||||||
| LAND-PASADENA,TX | 2013-04-03 | 422,496 | L | ||||||
| BUILDING-PASADENA, | 2013-09-15 | 2,012,710 | 533,279 | M39 | 51,606 | ||||
| LAND-PASADENA,TX | 2015-05-04 | 242,877 | L | ||||||
| IMPROV-PASADENA,TX | 2015-05-31 | 767,300 | 439,063 | SL | 15 | 51,153 | 51,153 | 51,153 | |
| IMPROV-PASADENA,TX | 2015-06-30 | 141,831 | 80,368 | SL | 15 | 9,455 | 9,455 | 9,455 | |
| LAND-GLENWOOD, IL | 2014-05-05 | 187,500 | L | ||||||
| BUILDING-GLENWOOD, | 2014-05-05 | 562,500 | 139,422 | M39 | 14,423 | ||||
| IMPROV-GLENWOOD,IL | 2014-07-15 | 509,661 | 124,146 | M39 | 13,068 | ||||
| IMPROV-GLENWOOD,IL | 2015-06-30 | 230,529 | 50,244 | M39 | 5,911 | ||||
| IMPROV-GLENWOOD,IL | 2015-01-01 | 108,153 | 64,890 | 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 | 33,759 | M39 | 4,822 | ||||
| LAND IMPROV-GLENWO | 2017-01-01 | 137,924 | 68,291 | DB | 15 | 6,963 | |||
| LAND - KATY, TX | 2024-09-26 | 84,633 | L | ||||||
| IMPROV- KATY,TX | 2024-09-26 | 347,938 | DB | 15 | 10,148 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLICLY TRADED SECURITIES- | 1,829,386 | 3,352,633 |
| 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 | 491,568 | 491,568 |
| PARK UNDERWOOD, LLC | AT COST | 2,303,695 | 2,303,695 |
| CA-TELLCO FOUR, LLC | AT COST | 3,918,324 | 3,918,324 |
| TUFFSTONE PROPERTIES, LLC | AT COST | 2,594,759 | 2,594,759 |
| TUFF UT LLC | AT COST | 1,412,641 | 1,412,641 |
| TELLCO FIVE, LLC | AT COST | 1,751,707 | 1,751,707 |
| 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 | 0 |
| 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 | 164,816 | 164,816 |
| ACCUMULATED AMORTIZATION | -99,912 | -114,574 | -114,574 |
| Description | Amount |
|---|---|
| BK/TAX DIFF IN INCOME - TUFFSTONE PROP | 1 |
| BK/TAX DIFF IN INCOME - TUFF UT | 57,092 |
| BK/TAX DIFF IN INCOME - 47TH ST ASSOC | 20,020 |
| BK/TAX DIFF IN INCOME - TELLCO FIVE | 31,782 |
| BK/TAX DIFF IN INCOME - CA-TELLCO FOUR | 30,480 |
| BK/TAX DIFF IN INCOME - PARK UNDERWOOD | 22,118 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 504 | 504 | ||
| MANAGEMENT FEES | 19,672 | 19,672 | ||
| K-1 OTHER DEDUCTIONS | 2,938 | 2,938 | ||
| COMPUTER EXP/WEBSITE HOSTING | 20,696 | 20,696 | ||
| Rent and Royalty Expense | -54,554 | -54,554 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Tuffstone Properties, LLC | 133,793 | 133,793 | |
| Tuff UT LLC | 144,360 | 144,360 | |
| 47th Street Associates, LLC | 72,181 | 72,181 | |
| Tellco Five, LLC | 127,285 | 127,285 | |
| CA-Tellco Four, LLC | 316,077 | 316,077 | |
| Park Underwood, LLC | 116,943 | 116,943 | |
| Debt Forgiveness | 14,002 | 14,002 |
| Description | Amount |
|---|---|
| BK/TAX DIFF FROM K-1 OTHER DEDUCTIONS | 12,687 |
| 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 | 25,000 | 25,000 | ||
| BUSINESS FILING FEES | 200 | 200 | ||
| COMPOSITE STATE TAXES | 9,749 | 9,749 |