| Item No. | 1 |
|---|---|
| Lender's Name | LIBERTYVILLE BANK AND TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 143,613 |
| Date of Note | 2012-10 |
| Maturity Date | 2022-10 |
| Repayment Terms | |
| Interest Rate | 5.500000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES AND FEES | 1,844 | 0 | 131 | 1,713 |
| INSURANCE | 18,829 | 0 | 1,335 | 17,494 |
| EDUCATION AND TRAINING | 1,027 | 0 | 73 | 954 |
| OFFICE EXPENSE | 17,961 | 0 | 1,274 | 16,687 |
| WEBSITE MAINTENANCE | 2,316 | 0 | 164 | 2,152 |
| PROFESSIONAL DEVELOPMENT | 1,420 | 0 | 101 | 1,319 |
| MISCELLANEOUS | 620 | 0 | 44 | 576 |
| REPAIRS & MAINTENANCE | 41,905 | 0 | 2,972 | 38,933 |
| DUES & SUBSCRIPTIONS | 7,687 | 0 | 545 | 7,142 |
| ADVERTISING | 1,280 | 0 | 91 | 1,189 |
| LICENSES, TAXES AND PERMITS | 2,328 | 0 | 165 | 2,163 |
| SUPPLIES | 1,522 | 1,522 | 1,522 | 0 |
| OFFICE EXPENSE | 11 | 11 | 11 | 0 |
| REPAIRS & MAINTENANCE | 21,154 | 21,154 | 21,154 | 0 |
| PROFESSIONAL DEVELOPMENT | 160 | 160 | 160 | 0 |
| INSURANCE | 752 | 93 | 752 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEE FOR SERVICE | 3,845 | 3,845 | |
| FARM PLOT RENTALS | 6,457 | 6,457 | |
| FARM REVENUES | 42,983 | 42,983 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FACILITY RENTAL DEPOSITS | 17,397 | 36,117 |
| PPP LOAN | 114,452 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 35,184 | 0 | 2,495 | 32,689 |
| PROFESSIONAL FEES/RENTAL RELATED | 6,500 | 6,500 | 6,500 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX, SALES TAX , AND FILING FEES | 26,243 | 0 | 1,861 | 24,382 |
| REAL ESTATE TAX EXPENSE | 33,956 | 0 | 2,408 | 31,548 |
| PAYROLL TAXES/RENTAL RELATED | 4,354 | 4,354 | 4,354 | 0 |