| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting expenses | 5,154 | 1,288 | 1,288 | 3,866 |
| 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 | 74 | 15 | 68 | 0 | 68 | 142 |
| 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 | |
| Rental Building 116-118 N Court | 2005-06-15 | 93,750 | 23,720 | SL | 39 | 2,404 | 601 | 2,404 | |
| Land 116-118 N Court | 2005-06-15 | 56,250 | 0 | NDA | 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 | |
| Improvements | 2007-12-31 | 26,244 | 4,739 | SL | 39 | 673 | 168 | 673 | |
| 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 | 3,475 | M | 5 | 211 | 0 | 211 | |
| Air Conditioner Unit | 2010-08-24 | 400 | 311 | M | 7 | 36 | 9 | 36 | |
| Computer Equipment | 2011-10-17 | 386 | 250 | M | 7 | 39 | 0 | 39 | |
| Improvements Materials | 2011-04-15 | 3,045 | 289 | ARP | 39 | 78 | 19 | 78 | |
| Improvements Labor | 2011-04-15 | 30,177 | 2,870 | ARP | 39 | 774 | 194 | 774 | |
| Improvements | 2011-12-31 | 6,057 | 471 | ARP | 39 | 155 | 39 | 155 | |
| Improvements Materials | 2011-09-01 | 782 | 66 | ARP | 39 | 20 | 5 | 20 | |
| Projector | 2012-04-02 | 972 | 547 | M | 7 | 121 | 0 | 121 | |
| Telephone System | 2012-09-18 | 1,354 | 762 | M | 7 | 169 | 0 | 169 | |
| Phones | 2012-10-19 | 565 | 318 | M | 7 | 71 | 0 | 71 | |
| Insulation | 2012-01-03 | 2,614 | 198 | SL | 39 | 67 | 17 | 67 | |
| Video Camera | 2013-08-28 | 1,497 | 542 | M | 7 | 273 | 0 | 273 | |
| Computer | 2013-09-26 | 586 | 287 | M | 5 | 120 | 0 | 120 | |
| Water Heater | 2013-10-09 | 481 | 150 | M | 7 | 95 | 24 | 95 | |
| Improvements | 2013-12-27 | 383 | 43 | M | 15 | 34 | 8 | 34 | |
| St Marys Buildings | 2014-09-01 | 173,215 | 0 | 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 | 0 | SL | 39 | 35 | 0 | 35 | |
| Improvements-N 3rd St | 2015-08-15 | 3,000 | 0 | SL | 39 | 29 | 0 | 29 | |
| Improvements-N 3rd St | 2015-10-31 | 17,590 | 0 | SL | 39 | 94 | 0 | 94 | |
| Improvements-N 3rd St | 2015-11-30 | 28,265 | 0 | SL | 39 | 91 | 0 | 91 | |
| Improvements-N 3rd St | 2015-12-31 | 20,240 | 0 | SL | 39 | 22 | 0 | 22 | |
| Legal Acquistion Costs N 3rd St | 2015-08-31 | 10,090 | 0 | SL | 39 | 97 | 0 | 97 | |
| Dell Equipment | 2015-03-11 | 264 | 0 | SL | 5 | 26 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| N 3rd St Building | 183,306 | 4,538 | 178,768 | 0 |
| N 3rd St Land | 14,800 | 0 | 14,800 | 0 |
| N 3rd St Improvements | 72,094 | 271 | 71,823 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings and depreciable assets | 232,985 | 73,257 | 159,728 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | US Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 225,000 |
| Balance Due | 163,233 |
| Date of Note | 2011-09 |
| Maturity Date | 2016-09 |
| Repayment Terms | balloon pymt |
| Interest Rate | 5.31 |
| 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 | 80,621 |
| Balance Due | 80,064 |
| Date of Note | 2015-11 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0 |
| Security Provided by Borrower | Building & Land |
| Purpose of Loan | Property purchase |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Employee Advance | 143 | 0 | 0 |
| Program related Yoga Project | 6,852 | 6,852 | 6,852 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 159 | 0 | 83 | 76 |
| TelephoneInternet | 7,179 | 1,436 | 3,537 | 3,642 |
| Dues and Subscriptions | 194 | 194 | 194 | 0 |
| Website | 3,413 | 0 | 1,249 | 2,164 |
| Account and Bank Fees | 1,762 | 1,048 | 1,572 | 190 |
| Outside Contractors | 47,378 | 0 | 2,905 | 44,473 |
| Office Software | 981 | 196 | 196 | 785 |
| Office Supplies | 386 | 77 | 77 | 309 |
| Computer Repair | 453 | 90 | 91 | 362 |
| Bad Debt | 800 | 0 | 800 | 0 |
| Supplies | 1,208 | 298 | 704 | 504 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| N 3rd St Rental Income | 28,134 | 0 | 28,134 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposit | 475 | 2,050 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Intl Institute of Yoga Ayurv | None | 75,000 | 75,000 | 2014-10 | 2018-10 | On maturity date | 500 % | None | Development of Institute | None | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Math Games | 42,539 | 9,079 | 33,460 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Prop tax N 3rd St | 14,686 | 0 | 14,686 | 0 |