| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting expenses | 7,186 | 1,078 | 6,731 | 455 |
| 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 | 550 | 15 | 68 | 0 | 57 | 618 |
| 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 | 31,087 | SL | 39 | 4,441 | 0 | 4,392 | |
| St Marys Land | 2014-09-01 | 14,800 | 0 | NDA | 0 | 0 | 0 | ||
| Improvements | 2015-07-15 | 3,000 | 497 | SL | 39 | 77 | 0 | 76 | |
| Improvements-N 3rd St | 2015-08-15 | 3,000 | 491 | SL | 39 | 77 | 0 | 76 | |
| Improvements-N 3rd St | 2015-10-31 | 17,590 | 2,800 | SL | 39 | 451 | 0 | 446 | |
| Improvements-N 3rd St | 2015-11-30 | 28,265 | 4,441 | SL | 39 | 725 | 0 | 717 | |
| Improvements-N 3rd St | 2015-12-31 | 20,240 | 3,136 | SL | 39 | 519 | 0 | 513 | |
| Legal Acquistion Costs N 3rd St | 2015-08-31 | 10,090 | 1,651 | SL | 39 | 259 | 0 | 256 | |
| Dell Equipment | 2015-03-11 | 264 | 264 | SL | 5 | 0 | 0 | 0 | |
| Counter tops | 2016-07-21 | 615 | 473 | SL | 7 | 88 | 0 | 87 | |
| Warehouse Shelving | 2016-01-25 | 3,665 | 3,078 | SL | 7 | 524 | 0 | 518 | |
| Improvements-St Marys | 2016-09-01 | 86,939 | 11,795 | SL | 39 | 2,229 | 0 | 2,204 | |
| Improvement-Carpeting-3rd St | 2016-07-21 | 2,106 | 1,618 | SL | 7 | 301 | 0 | 298 | |
| Windows | 2016-05-27 | 5,000 | 720 | SL | 39 | 128 | 0 | 126 | |
| Shed Heater Installation | 2016-03-16 | 800 | 670 | SL | 7 | 114 | 0 | 113 | |
| HVAC Project | 2016-10-01 | 40,047 | 29,320 | SL | 7 | 5,721 | 0 | 5,658 | |
| Oven tables and racks | 2017-11-15 | 840 | 653 | M | 7 | 75 | 0 | 74 | |
| Kitchen Equipment | 2017-12-06 | 800 | 621 | M | 7 | 71 | 0 | 70 | |
| Windows | 2017-04-05 | 3,798 | 457 | SL | 39 | 97 | 0 | 96 | |
| Rectory heatingcooling | 2017-01-06 | 4,330 | 550 | SL | 39 | 111 | 0 | 110 | |
| 3rd St Boilers | 2017-03-13 | 844 | 105 | SL | 39 | 22 | 0 | 22 | |
| Electrical wiring | 2017-06-27 | 6,575 | 767 | SL | 39 | 169 | 0 | 167 | |
| St Marys Improvements | 2017-03-31 | 1,173 | 144 | 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 | 110 | SL | 39 | 55 | 55 | 55 | |
| HVAC Project Settlement | 2017-08-14 | 15,750 | 12,236 | M | 7 | 1,405 | 0 | 1,390 | |
| New Chicago Triplexes-Buildings | 2020-05-01 | 519,358 | 21,642 | SL | 39 | 13,317 | 13,317 | 13,317 | |
| New Chicago loan fees | 2020-05-01 | 2,894 | 120 | SL | 39 | 74 | 74 | 74 | |
| New Chicago Survey | 2020-05-01 | 1,400 | 58 | SL | 39 | 36 | 36 | 36 | |
| N 3rd St Improvements | 2020-06-15 | 121,547 | 4,805 | SL | 39 | 3,117 | 0 | 3,083 | |
| Washer | 2020-11-06 | 856 | 267 | M | 7 | 168 | 0 | 166 | |
| New Chicago Improvements | 2020-05-01 | 33,883 | 1,412 | SL | 39 | 869 | 869 | 869 | |
| Computer | 2020-11-06 | 1,410 | 438 | M | 7 | 277 | 0 | 274 | |
| Laptop Computer | 2021-10-26 | 1,576 | 56 | M | 7 | 434 | 0 | 429 | |
| Electrical improvement | 2021-03-12 | 3,378 | 69 | SL | 39 | 87 | 87 | 87 | |
| HVAC | 2022-01-21 | 1,040 | 0 | SL | 7 | 74 | 0 | 73 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Allen Olsen LLC | 82,787 | 82,787 | |
| 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 | 37,438 | 145,874 | 145,874 |
| Land | 21,057 | 0 | 21,057 | 21,057 |
| Building Improvements-3rd St | 302,301 | 38,460 | 263,841 | 263,841 |
| Furniture & Fixtures | 67,319 | 58,277 | 9,042 | 9,042 |
| Equipment | 34,144 | 32,217 | 1,927 | 1,927 |
| Amortizable Assets | 7,486 | 7,226 | 260 | 260 |
| New Chicago Development | 563,044 | 37,849 | 525,195 | 525,195 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 55 | 8 | 52 | 3 |
| Item No. | 1 |
|---|---|
| Lender's Name | Libertyville Savings Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 80,621 |
| Balance Due | 27,271 |
| 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 | 48,869 |
| 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 | 440,247 |
| 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 | 126,100 |
| Balance Due | 125,561 |
| 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 |
| Item No. | 5 |
|---|---|
| Lender's Name | Small Business Administration |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 2,000 |
| Balance Due | 0 |
| Date of Note | 2020-05 |
| Maturity Date | |
| Repayment Terms | Loan Forgiven |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | Covid Payroll Protection |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 6 |
|---|---|
| Lender's Name | Small Business Adm |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 16,800 |
| Balance Due | 0 |
| Date of Note | 2021-02 |
| Maturity Date | |
| Repayment Terms | Loan forgiven |
| Interest Rate | 0 |
| Security Provided by Borrower | |
| Purpose of Loan | Covid-payroll protection loan |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dues & Subscriptions | 59 | 59 | 59 | 0 |
| TelephoneInternet | 3,881 | 388 | 3,596 | 285 |
| Finance Charges | 448 | 0 | 420 | 28 |
| Website | 4,842 | 0 | 0 | 4,842 |
| Bank Fees | 8 | 0 | 7 | 1 |
| Outside Contractors | 9,500 | 0 | 0 | 9,500 |
| Paypal fees | 198 | 0 | 166 | 31 |
| Bad Debt | 8,024 | 0 | 8,024 | 0 |
| Supplies | 3,031 | 0 | 1,627 | 1,404 |
| Fees | 47 | 47 | 47 | 0 |
| Misc | 50 | 0 | 42 | 9 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Allen-Olsen LLC | 7,585 | 7,585 | 7,585 |
| Other Income | 5 | 5 | 5 |
| Description | Amount |
|---|---|
| AllenOlsenLLC Chg in Bk Tx diff | 1,758 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposit | 7,260 | 5,170 |
| Borrower's Name | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Chi-Land LLC | none | 4,350 | 4,350 | 2022-12 | 2023-12 | 0 % | Rental deposit made to Chi-Land in error | 4,350 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Math Games | 33,567 | 10,395 | 23,172 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Prop tax N 3rd St | 7,553 | 0 | 7,470 | 83 |
| Prop tax W Grimes | 7,629 | 7,629 | 7,629 | 0 |
| 2021 990-T | 4,455 | 4,455 | 4,455 | 0 |