| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,480 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| IRRIGATION SYSTEM | 2008-07-01 | 12,827 | 6,669 | ADS | 12.5 | 1,026 | 0 | 0 | |
| FURNACE | 2008-07-01 | 1,520 | 657 | ADS | 15 | 101 | 0 | 0 | |
| ELECTRICAL SERVICE UPGRADE | 2008-07-01 | 3,710 | 1,930 | ADS | 12.5 | 297 | 0 | 0 | |
| TABLES & SHELVING | 2008-07-01 | 814 | 814 | ADS | 5 | 0 | 0 | 0 | |
| OUTDOOR GRILL | 2008-07-01 | 398 | 398 | ADS | 5 | 0 | 0 | 0 | |
| TRAFFIC BARRICADE | 2008-07-01 | 313 | 313 | ADS | 5 | 0 | 0 | 0 | |
| SECURITY SYSTEM | 2009-07-01 | 1,021 | 1,021 | ADS | 5 | 0 | 0 | 0 | |
| REFRIGERATION EQUIPMENT | 2009-07-01 | 9,085 | 9,085 | ADS | 5 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS | 2009-07-01 | 1,290 | 473 | ADS | 15 | 86 | 0 | 0 | |
| IRRIGATION SYSTEM | 2010-06-12 | 20,801 | 7,488 | ADS | 12.5 | 1,664 | 0 | 0 | |
| COMPUTER | 2010-07-09 | 1,064 | 958 | ADS | 5 | 106 | 0 | 0 | |
| CASH REGISTER | 2010-09-08 | 739 | 666 | ADS | 5 | 73 | 0 | 0 | |
| LINE STRIPER | 2011-08-22 | 1,546 | 1,082 | SL | 5 | 309 | 0 | 0 | |
| FREEZER | 2011-09-06 | 594 | 416 | SL | 5 | 119 | 0 | 0 | |
| SNACK CART | 2012-05-23 | 4,045 | 2,124 | SL | 5 | 809 | 0 | 0 | |
| 2012 EQUIPMENT | 2012-07-01 | 2,042 | 969 | SL | 5 | 408 | 0 | 0 | |
| LIGHTS | 2012-10-23 | 115,667 | 16,388 | ADS | 15 | 7,712 | 0 | 0 | |
| 2 LAPTOPS | 2013-03-26 | 790 | 237 | SL | 5 | 158 | 0 | 0 | |
| CARPET | 2013-03-20 | 953 | 96 | ADS | 15 | 64 | 0 | 0 | |
| 2014 EQUIPMENT | 2014-07-01 | 7,023 | 702 | SL | 5 | 1,405 | 0 | 0 | |
| 2015 EQUIPMENT | 2015-07-01 | 3,264 | 0 | SL | 5 | 326 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| IRRIGATION SYSTEM | 33,629 | 16,847 | 16,782 | 16,782 |
| EQUIPMENT | 15,574 | 15,360 | 214 | 214 |
| ELECTRICAL IMPROVEMENTS | 3,710 | 2,227 | 1,483 | 1,483 |
| BUILDING IMPROVEMENTS | 2,809 | 1,317 | 1,492 | 1,492 |
| LIGHTS | 115,667 | 24,100 | 91,567 | 91,567 |
| SNACK CART | 4,045 | 2,933 | 1,112 | 1,112 |
| 2012 EQUIPMENT | 2,042 | 1,377 | 665 | 665 |
| CARPET | 953 | 160 | 793 | 793 |
| 2 LAPTOPS | 790 | 395 | 395 | 395 |
| 2014 EQUIPMENT | 7,023 | 2,107 | 4,916 | 4,916 |
| 2015 EQUIPMENT | 3,264 | 326 | 2,938 | 2,938 |
| Item No. | 1 |
|---|---|
| Lender's Name | LIBERTYVILLE BANK AND TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 161,000 |
| Balance Due | 107,000 |
| Date of Note | 2012-10 |
| Maturity Date | 2021-05 |
| Repayment Terms | |
| Interest Rate | 5.45 |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE FIELD LIGHTS |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | LIBERTYVILLE BANK AND TRUST |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 20,000 |
| Balance Due | 20,000 |
| Date of Note | 2015-03 |
| Maturity Date | 2016-04 |
| Repayment Terms | |
| Interest Rate | 4.5 |
| Security Provided by Borrower | |
| Purpose of Loan | LINE OF CREDIT |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | SHEFFIELD FINANCIAL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 5,024 |
| Balance Due | 3,035 |
| Date of Note | 2014-05 |
| Maturity Date | 2018-06 |
| Repayment Terms | MONTHLY |
| Interest Rate | 0.00 |
| Security Provided by Borrower | |
| Purpose of Loan | PURCHASE EQUIPMENT |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MISCELLANEOUS ASSET | 49,459 | 46,727 | 46,727 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CLUB EXPENSES | 235 | 0 | 0 | 235 |
| MAINTENANCE | 5,856 | 0 | 0 | 5,856 |
| EQUIPMENT & UNIFORMS | 55,594 | 0 | 0 | 55,594 |
| FOOTBALL OPERATIONS | 39,885 | 0 | 0 | 39,885 |
| GARBAGE | 3,650 | 0 | 0 | 3,650 |
| REFEREE | 5,693 | 0 | 0 | 5,693 |
| INSURANCE | 16,673 | 0 | 0 | 16,673 |
| SIGNS | 2,642 | 0 | 0 | 2,642 |
| CHEER EXPENSE | 4,349 | 0 | 0 | 4,349 |
| CREDIT CARD FEES | 7,432 | 0 | 0 | 7,432 |
| WATER & SEWER | 2,903 | 0 | 0 | 2,903 |
| POSTAGE | 334 | 0 | 0 | 334 |
| MEDICS | 7,367 | 0 | 0 | 7,367 |
| SCHOLARSHIPS | 500 | 0 | 0 | 500 |
| LAWN SERVICE | 5,127 | 0 | 0 | 5,127 |
| FEES | 1,671 | 0 | 0 | 1,671 |
| TELEPHONE | 1,692 | 0 | 0 | 1,692 |
| REGISTRATION | 2,224 | 0 | 0 | 2,224 |
| EVALUATION | 1,121 | 0 | 0 | 1,121 |
| DUES AND SUBSCRIPTIONS | 919 | 0 | 0 | 919 |
| OFFICE SUPPLIES | 715 | 0 | 0 | 715 |
| FUNDRAISING | 365 | 0 | 0 | 365 |
| MARKETING | 235 | 0 | 0 | 235 |
| FLAG FOOTBALL EXPENSE | 1,300 | 0 | 0 | 1,300 |
| BANK CHARGES | 126 | 0 | 0 | 126 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DISCOUNT ON SALES TAX | 10 | 0 | 10 |
| MEMBERSHIP DUES AND ASSESSMENT | 187,049 | 0 | 187,049 |
| CONTRIBUTIONS | 2 | 0 | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ILLINOIS SALES TAX LIABILITY | 956 | 527 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CONCESSION STAND SALES | 7,769 | 19,556 | -11,787 |