| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Rachele Shaw Bookkeeping | 2,675 | 577 | 2,675 | |
| Graf & Company Tax Accounting & Preparation | 3,950 | 417 | 3,950 |
| 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 | 5.000000000000 | 0 | |||
| Equipment | 1998-11-01 | 3,416 | 3,416 | SL | 5.000000000000 | 0 | |||
| Computer | 2002-06-01 | 1,200 | 1,200 | SL | 5.000000000000 | 0 | |||
| Computer | 2002-06-01 | 3,228 | 3,228 | SL | 5.000000000000 | 0 | |||
| Computer | 2003-06-01 | 2,518 | 2,518 | SL | 5.000000000000 | 0 | |||
| Computer | 2003-06-01 | 2,857 | 2,857 | SL | 5.000000000000 | 0 | |||
| Furniture | 1999-08-01 | 800 | 800 | 200DB | 7.000000000000 | 0 | |||
| Computer Equipment | 2007-04-19 | 1,556 | 1,556 | 200DB | 5.000000000000 | 0 | |||
| Computer | 2007-05-15 | 1,637 | 1,637 | 200DB | 5.000000000000 | 0 | |||
| Computer Equipment | 2008-01-21 | 587 | 587 | 200DB | 5.000000000000 | 0 | |||
| Computer Equipment | 2008-05-15 | 317 | 317 | 200DB | 5.000000000000 | 0 | |||
| Computer Equipment | 2009-07-14 | 1,364 | 1,364 | 200DB | 5.000000000000 | 0 | |||
| Computer Equipment | 2009-08-17 | 1,316 | 1,316 | 200DB | 5.000000000000 | 0 | |||
| Computer Equipment | 2010-02-12 | 3,686 | 3,686 | 200DB | 5.000000000000 | 0 | |||
| Air Conditioner Unit | 2010-08-24 | 400 | 400 | 200DB | 7.000000000000 | 0 | |||
| Projector | 2012-04-02 | 972 | 972 | 200DB | 7.000000000000 | 0 | |||
| Telephone | 2012-09-18 | 1,354 | 1,354 | 200DB | 7.000000000000 | 0 | |||
| Phones | 2012-10-19 | 565 | 565 | 200DB | 7.000000000000 | 0 | |||
| Video Camera | 2013-08-28 | 1,497 | 1,497 | 200DB | 7.000000000000 | 0 | |||
| Computer | 2013-09-26 | 586 | 586 | 200DB | 5.000000000000 | 0 | |||
| St Marys Building | 2014-09-01 | 188,015 | 40,012 | SL | 39.000000000000 | 4,484 | 4,484 | ||
| Improvements | 2015-07-15 | 3,000 | 651 | SL | 39.000000000000 | 77 | 77 | ||
| Improvements-N 3rd St | 2015-08-15 | 3,000 | 645 | SL | 39.000000000000 | 77 | 77 | ||
| Improvements-N 3rd St | 2015-10-31 | 17,590 | 3,702 | SL | 39.000000000000 | 451 | 451 | ||
| Improvements-N 3rd St | 2015-11-30 | 28,265 | 5,891 | SL | 39.000000000000 | 725 | 725 | ||
| Improvements-N 3rd St | 2015-12-31 | 20,240 | 4,174 | SL | 39.000000000000 | 519 | 519 | ||
| Legal Acquisition Costs N 3rd St | 2015-08-31 | 10,090 | 2,169 | SL | 39.000000000000 | 259 | 259 | ||
| Dell Equipment | 2015-03-11 | 264 | 264 | SL | 5.000000000000 | 0 | |||
| Counter tops | 2016-07-21 | 615 | 615 | SL | 7.000000000000 | 0 | |||
| Warehouse Shelving | 2016-01-25 | 3,665 | 3,665 | SL | 7.000000000000 | 0 | |||
| Improvements-St Marys | 2016-09-01 | 86,939 | 16,253 | SL | 39.000000000000 | 2,229 | 2,229 | ||
| Improvement-Carpeting-3rd St | 2016-07-21 | 2,106 | 2,106 | SL | 7.000000000000 | 0 | |||
| Windows | 2016-05-27 | 5,000 | 976 | SL | 39.000000000000 | 128 | 128 | ||
| Shed Heater Installation | 2016-03-16 | 800 | 800 | SL | 7.000000000000 | 0 | |||
| HVAC Project | 2016-10-01 | 40,047 | 40,047 | SL | 7.000000000000 | 0 | |||
| Ovens, tables, racks | 2017-11-15 | 840 | 803 | 200DB | 7.000000000000 | 37 | 37 | ||
| Kitchen Equipment | 2017-12-06 | 800 | 764 | 200DB | 7.000000000000 | 36 | 36 | ||
| Windows | 2017-04-05 | 3,798 | 651 | SL | 39.000000000000 | 97 | 97 | ||
| Rectory heating/Cooling | 2017-01-06 | 4,330 | 772 | SL | 39.000000000000 | 111 | 111 | ||
| 3rd St Boilers | 2017-03-13 | 844 | 149 | SL | 39.000000000000 | 22 | 22 | ||
| Electrical wiring | 2017-06-27 | 6,575 | 1,105 | SL | 39.000000000000 | 169 | 169 | ||
| St Marys Improvements | 2017-03-31 | 1,173 | 204 | SL | 39.000000000000 | 30 | 30 | ||
| Land - S Lot 14 | 2017-09-14 | 6,257 | 0 | 0 | 0.000000000000 | 0 | 0 | ||
| New Chicago PUD Arch Drawings | 2017-08-14 | 2,131 | 223 | SL | 39.000000000000 | 58 | 58 | 58 | |
| HVAC Project Settlement | 2017-08-14 | 15,750 | 15,047 | SL | 7.000000000000 | 703 | 703 | ||
| New Chicago Triplexes-Buildings | 2020-05-01 | 519,358 | 48,276 | SL | 39.000000000000 | 13,317 | 13,317 | 13,317 | |
| New Chicago Loan Fees | 2020-05-01 | 2,894 | 268 | SL | 39.000000000000 | 74 | 74 | 74 | |
| New Chicago Survey | 2020-05-01 | 1,400 | 130 | SL | 39.000000000000 | 36 | 36 | 36 | |
| N 3rd Improvements | 2020-06-15 | 121,547 | 11,039 | SL | 39.000000000000 | 3,117 | 3,117 | ||
| Washer | 2020-11-06 | 856 | 555 | 200DB | 7.000000000000 | 86 | 86 | ||
| New Chicago Improvements | 2020-05-01 | 33,883 | 3,150 | SL | 39.000000000000 | 869 | 869 | 869 | |
| Computer | 2020-11-06 | 1,410 | 914 | 200DB | 7.000000000000 | 142 | 142 | ||
| Laptop Computer | 2021-10-26 | 1,576 | 800 | 200DB | 7.000000000000 | 222 | 222 | ||
| Electrical improvement | 2021-03-12 | 3,378 | 243 | SL | 39.000000000000 | 87 | 87 | 87 | |
| HVAC | 2022-01-21 | 1,040 | 350 | 200DB | 7.000000000000 | 197 | 197 | ||
| Computer | 2011-10-17 | 386 | 386 | 200DB | 7.000000000000 | 0 | |||
| HVAC | 2023-01-11 | 495 | 35 | SL | 7.000000000000 | 71 | 71 | ||
| Garage Roof | 2024-05-13 | 1,400 | SL | 39.000000000000 | 22 | 22 | |||
| Equipment | 2024-01-03 | 3,077 | 200DB | 7.000000000000 | 440 | 440 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Allen Olsen LLC | 86,807 | 86,807 | |
| Securities | 10,428 | 10,428 | |
| Vanguard Inherited IRA | 19 | 19 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings - 3rd St | 183,305 | 46,923 | 136,382 | |
| Land | 21,057 | 0 | 21,057 | |
| Building Improvements - 3rd St | 303,701 | 53,986 | 249,715 | |
| Furniture & Fixtures | 67,814 | 66,717 | 1,097 | |
| Equipment | 37,220 | 33,530 | 3,690 | |
| Amortizable Assets | 7,486 | 7,218 | 268 | |
| New Chicago Development | 563,044 | 66,731 | 496,313 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foss, Kuiken & Cochran Fees | 189 | 28 | 189 |
| Item No. | 1 |
|---|---|
| Lender's Name | Small Business Administration |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 126,000 |
| Balance Due | 120,710 |
| Date of Note | 2020-06 |
| Maturity Date | 2050-06 |
| Repayment Terms | Monthly payment |
| Interest Rate | 0.02750000 |
| Security Provided by Borrower | None |
| Purpose of Loan | Operating expense during Covid |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dues & subscriptions | 200 | 200 | 200 | |
| Telephone/Internet | 3,579 | 358 | 3,356 | 223 |
| Finance Charges | 25 | 3 | 25 | |
| Website | 3,795 | 3,795 | ||
| Bank Fees | 353 | 353 | ||
| Outside Contractors | 325 | 325 | ||
| Paypal fees | 54 | 54 | ||
| Bad Debt | 1,883 | 1,883 | ||
| Amortization | 68 | 68 | ||
| Penalties | 30 | 30 | ||
| Office supplies | 368 | 55 | 368 | |
| Software | 946 | 142 | 946 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Allen Olsen LLC | 2,735 | 2,735 | 2,735 |
| 990-T refund | 3,435 | 3,435 | 3,435 |
| Description | Amount |
|---|---|
| K-1 Book tax difference | -814 |
| Prior year adjustment | 3,018 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposit | 4,925 | 7,100 |
| 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 | 2025-12 | Due on demand | 0 % | None | Rental deposit made to Chi-Land LLC in error | Cash | 4,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State of Michigan Fee | 20 | 20 | 20 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Math Games | 41,544 | 8,610 | 32,934 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Prop Tax N 3rd St | 3,394 | 3,394 | ||
| Prop tax W Grimes | 3,468 | 3,468 | 3,468 | |
| 2023 990-T | 3,500 | 3,500 | 3,500 |