| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting expenses | 7,692 | 1,154 | 7,692 | 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL COSTS | 1998-10-01 | 2,156 | 2,156 | 5 | 0 | 0 | 0 | 2,156 |
| Trademarks | 2013-12-28 | 1,022 | 482 | 15 | 68 | 0 | 68 | 550 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2000-06-01 | 1,452 | 1,306 | SL | 5 | 0 | 0 | 0 | |
| EQUIPMENT | 1998-11-01 | 3,416 | 3,416 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2002-06-01 | 1,200 | 1,200 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2002-06-01 | 3,228 | 3,228 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2003-06-01 | 2,518 | 2,518 | SL | 5 | 0 | 0 | 0 | |
| COMPUTER | 2003-06-01 | 2,857 | 2,857 | SL | 5 | 0 | 0 | 0 | |
| FURNITURE | 1999-08-01 | 800 | 800 | SL | 5 | 0 | 0 | 0 | |
| WEBSITE COSTS | 1998-12-01 | 4,308 | 4,452 | SL | 5 | 0 | 0 | 0 | |
| Computer Equipment | 2007-04-19 | 1,556 | 1,556 | M | 5 | 0 | 0 | 0 | |
| Computer | 2007-05-15 | 1,637 | 1,637 | M | 5 | 0 | 0 | 0 | |
| Computer Equipment | 2008-01-21 | 587 | 587 | M | 5 | 0 | 0 | 0 | |
| Computer Equipment | 2008-05-15 | 317 | 317 | M | 5 | 0 | 0 | 0 | |
| Computer Equipment | 2009-07-14 | 1,364 | 1,364 | M | 5 | 0 | 0 | 0 | |
| Computer Equipment | 2009-08-17 | 1,316 | 1,316 | M | 5 | 0 | 0 | 0 | |
| Computer Equipment | 2010-02-12 | 3,686 | 3,686 | M | 5 | 0 | 0 | 0 | |
| Air Conditioner Unit | 2010-08-24 | 400 | 400 | M | 7 | 0 | 0 | 0 | |
| Computer Equipment | 2011-10-17 | 386 | 386 | M | 7 | 0 | 0 | 0 | |
| Projector | 2012-04-02 | 972 | 972 | M | 7 | 0 | 0 | 0 | |
| Telephone System | 2012-09-18 | 1,354 | 1,354 | M | 7 | 0 | 0 | 0 | |
| Phones | 2012-10-19 | 565 | 564 | M | 7 | 0 | 0 | 0 | |
| Video Camera | 2013-08-28 | 1,497 | 1,497 | M | 7 | 0 | 0 | 0 | |
| Computer | 2013-09-26 | 586 | 586 | M | 5 | 0 | 0 | 0 | |
| St Marys Buildings | 2014-09-01 | 173,215 | 26,646 | SL | 39 | 4,441 | 0 | 4,441 | |
| St Marys Land | 2014-09-01 | 14,800 | 0 | NDA | 0 | 0 | 0 | ||
| Improvements | 2015-07-15 | 3,000 | 420 | SL | 39 | 77 | 0 | 77 | |
| Improvements-N 3rd St | 2015-08-15 | 3,000 | 414 | SL | 39 | 77 | 0 | 77 | |
| Improvements-N 3rd St | 2015-10-31 | 17,590 | 2,349 | SL | 39 | 451 | 0 | 451 | |
| Improvements-N 3rd St | 2015-11-30 | 28,265 | 3,716 | SL | 39 | 725 | 0 | 725 | |
| Improvements-N 3rd St | 2015-12-31 | 20,240 | 2,617 | SL | 39 | 519 | 0 | 519 | |
| Legal Acquistion Costs N 3rd St | 2015-08-31 | 10,090 | 1,392 | SL | 39 | 259 | 0 | 259 | |
| Dell Equipment | 2015-03-11 | 264 | 264 | SL | 5 | 0 | 0 | 0 | |
| Counter tops | 2016-07-21 | 615 | 385 | SL | 7 | 88 | 0 | 88 | |
| Warehouse Shelving | 2016-01-25 | 3,665 | 2,554 | SL | 7 | 524 | 0 | 524 | |
| Improvements-St Marys | 2016-09-01 | 86,939 | 9,566 | SL | 39 | 2,229 | 0 | 2,229 | |
| Improvement-Carpeting-3rd St | 2016-07-21 | 2,106 | 1,317 | SL | 7 | 301 | 0 | 301 | |
| Windows | 2016-05-27 | 5,000 | 592 | SL | 39 | 128 | 0 | 128 | |
| Shed Heater Installation | 2016-03-16 | 800 | 556 | SL | 7 | 114 | 0 | 114 | |
| HVAC Project | 2016-10-01 | 40,047 | 23,599 | SL | 7 | 5,721 | 0 | 5,721 | |
| Oven tables and racks | 2017-11-15 | 840 | 578 | M | 7 | 75 | 0 | 75 | |
| Kitchen Equipment | 2017-12-06 | 800 | 550 | M | 7 | 71 | 0 | 71 | |
| Windows | 2017-04-05 | 3,798 | 360 | SL | 39 | 97 | 0 | 97 | |
| Rectory heatingcooling | 2017-01-06 | 4,330 | 439 | SL | 39 | 111 | 0 | 111 | |
| 3rd St Boilers | 2017-03-13 | 844 | 83 | SL | 39 | 22 | 0 | 22 | |
| Electrical wiring | 2017-06-27 | 6,575 | 598 | SL | 39 | 169 | 0 | 169 | |
| St Marys Improvements | 2017-03-31 | 1,173 | 114 | SL | 39 | 30 | 0 | 30 | |
| Land - S Lot 14 | 2017-09-14 | 6,257 | 0 | NDA | 0 | 0 | 0 | ||
| New Chicago PUD Arch Drawings | 2017-08-14 | 2,131 | 55 | SL | 39 | 55 | 55 | 55 | |
| HVAC Project Settlement | 2017-08-14 | 15,750 | 10,830 | M | 7 | 1,406 | 0 | 1,406 | |
| New Chicago Triplexes-Buildings | 2020-05-01 | 519,358 | 8,325 | SL | 39 | 13,317 | 13,317 | 13,317 | |
| New Chicago loan fees | 2020-05-01 | 2,894 | 46 | SL | 39 | 74 | 74 | 74 | |
| New Chicago Survey | 2020-05-01 | 1,400 | 22 | SL | 39 | 36 | 36 | 36 | |
| N 3rd St Improvements | 2020-06-15 | 121,547 | 1,688 | SL | 39 | 3,117 | 0 | 3,117 | |
| Washer | 2020-11-06 | 856 | 31 | M | 7 | 236 | 0 | 236 | |
| New Chicago Improvements | 2020-05-01 | 33,883 | 543 | SL | 39 | 869 | 869 | 869 | |
| Computer | 2020-11-06 | 1,410 | 50 | M | 7 | 388 | 0 | 388 | |
| Laptop Computer | 2021-10-26 | 1,576 | 0 | M | 7 | 56 | 0 | 56 | |
| Electrical improvement | 2021-03-12 | 3,378 | 0 | SL | 39 | 69 | 69 | 69 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Allen Olsen LLC | 81,528 | 81,528 | |
| Securities | 10,428 | 10,428 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings-3rd St | 183,312 | 32,738 | 150,574 | 150,574 |
| Land | 21,057 | 0 | 21,057 | 21,057 |
| Building Improvements-3rd St | 302,301 | 30,708 | 271,593 | 271,593 |
| Furniture & Fixtures | 66,279 | 49,736 | 16,543 | 16,543 |
| Equipment | 34,144 | 31,506 | 2,638 | 2,638 |
| Amortizable Assets | 7,486 | 7,158 | 328 | 328 |
| New Chicago Development | 563,044 | 23,411 | 539,633 | 539,633 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 395 | 59 | 395 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Libertyville Savings Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 80,621 |
| Balance Due | 35,411 |
| Date of Note | 2015-11 |
| Maturity Date | 2020-11 |
| Repayment Terms | Monthly payment |
| Interest Rate | 4.5 |
| Security Provided by Borrower | Building & Land |
| Purpose of Loan | Property purchase |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | Libertyville Savings Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 208,723 |
| Balance Due | 69,964 |
| Date of Note | 2016-02 |
| Maturity Date | 2021-02 |
| Repayment Terms | Monthly payment |
| Interest Rate | 5.25 |
| Security Provided by Borrower | Building & Land |
| Purpose of Loan | Refinance mortgage |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | Libertyville Savings Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 503,000 |
| Balance Due | 465,515 |
| Date of Note | 2020-03 |
| Maturity Date | 2023-04 |
| Repayment Terms | Monthly Payment |
| Interest Rate | 5.0 |
| Security Provided by Borrower | Building & Land |
| Purpose of Loan | Construction |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 4 |
|---|---|
| Lender's Name | Small Business Adm |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 128,100 |
| Balance Due | 144,361 |
| Date of Note | 2020-06 |
| Maturity Date | 2050-06 |
| Repayment Terms | Mo pyt Jun 2021 |
| Interest Rate | 2.75 |
| Security Provided by Borrower | None |
| Purpose of Loan | Operating Expenses |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TelephoneInternet | 2,553 | 255 | 2,394 | 160 |
| Finance Charges | 251 | 0 | 251 | 0 |
| Website | 3,127 | 0 | 0 | 3,127 |
| Bank Fees | 180 | 0 | 180 | 0 |
| Outside Contractors | 1,002 | 100 | 150 | 852 |
| Paypal fees | 167 | 0 | 167 | 0 |
| Office Supplies | 73 | 11 | 73 | 0 |
| Supplies | 1,492 | 0 | 895 | 597 |
| Investment fees | 10 | 10 | 10 | 0 |
| Travel | 264 | 0 | 264 | 0 |
| Professional Fees | 3,067 | 0 | 0 | 3,067 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Allen-Olsen LLC | 5,814 | 5,814 | 5,814 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposit | 6,325 | 7,260 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Math Games | 47,836 | 4,895 | 42,941 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Prop tax N 3rd St | 7,192 | 0 | 7,192 | 0 |
| 2018 990-T | 219 | 219 | 219 | 0 |
| Prop tax W Grimes | 3,624 | 3,624 | 3,624 | 0 |