| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting expenses | 4,580 | 0 | 3,418 | 1,162 |
| 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 | 278 | 15 | 68 | 0 | 68 | 346 |
| 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 | 357 | M | 7 | 29 | 0 | 17 | |
| Projector | 2012-04-02 | 972 | 842 | M | 7 | 87 | 0 | 52 | |
| Telephone System | 2012-09-18 | 1,354 | 1,173 | M | 7 | 121 | 0 | 73 | |
| Phones | 2012-10-19 | 565 | 489 | M | 7 | 50 | 0 | 30 | |
| Video Camera | 2013-08-28 | 1,497 | 1,149 | M | 7 | 132 | 0 | 80 | |
| Computer | 2013-09-26 | 586 | 545 | M | 5 | 41 | 0 | 25 | |
| St Marys Buildings | 2014-09-01 | 173,215 | 13,323 | SL | 39 | 4,441 | 0 | 2,694 | |
| St Marys Land | 2014-09-01 | 14,800 | 0 | NDA | 0 | 0 | 0 | ||
| Improvements | 2015-07-15 | 3,000 | 189 | SL | 39 | 77 | 0 | 47 | |
| Improvements-N 3rd St | 2015-08-15 | 3,000 | 183 | SL | 39 | 77 | 0 | 47 | |
| Improvements-N 3rd St | 2015-10-31 | 17,590 | 996 | SL | 39 | 451 | 0 | 274 | |
| Improvements-N 3rd St | 2015-11-30 | 28,265 | 1,541 | SL | 39 | 725 | 0 | 440 | |
| Improvements-N 3rd St | 2015-12-31 | 20,240 | 1,060 | SL | 39 | 519 | 0 | 315 | |
| Legal Acquistion Costs N 3rd St | 2015-08-31 | 10,090 | 615 | SL | 39 | 259 | 0 | 157 | |
| Dell Equipment | 2015-03-11 | 264 | 132 | SL | 5 | 53 | 0 | 32 | |
| Counter tops | 2016-07-21 | 615 | 121 | SL | 7 | 88 | 0 | 53 | |
| Warehouse Shelving | 2016-01-25 | 3,665 | 982 | SL | 7 | 524 | 0 | 318 | |
| Improvements-St Marys | 2016-09-01 | 86,939 | 2,879 | SL | 39 | 2,229 | 0 | 1,352 | |
| Improvement-Carpeting-3rd St | 2016-07-21 | 2,106 | 414 | SL | 7 | 301 | 0 | 183 | |
| Windows | 2016-05-27 | 5,000 | 208 | SL | 39 | 128 | 0 | 78 | |
| Shed Heater Installation | 2016-03-16 | 800 | 214 | SL | 7 | 114 | 0 | 69 | |
| HVAC Project | 2016-10-01 | 40,047 | 6,436 | SL | 7 | 5,721 | 0 | 3,470 | |
| Oven tables and racks | 2017-11-15 | 840 | 120 | M | 7 | 206 | 0 | 125 | |
| Kitchen Equipment | 2017-12-06 | 800 | 114 | M | 7 | 196 | 0 | 119 | |
| Windows | 2017-04-05 | 3,798 | 69 | SL | 39 | 97 | 0 | 59 | |
| Rectory heatingcooling | 2017-01-06 | 4,330 | 106 | SL | 39 | 111 | 0 | 67 | |
| 3rd St Boilers | 2017-03-13 | 844 | 17 | SL | 39 | 22 | 0 | 13 | |
| Electrical wiring | 2017-06-27 | 6,575 | 91 | SL | 39 | 169 | 0 | 103 | |
| St Marys Improvements | 2017-03-31 | 1,173 | 24 | SL | 39 | 30 | 0 | 18 | |
| Land - S Lot 14 | 2017-09-14 | 6,257 | 0 | NDA | 0 | 0 | 0 | ||
| New Chicago PUD Arch Drawings | 2017-08-14 | 2,131 | 0 | NDA | 0 | 0 | 0 | ||
| HVAC Project Settlement | 2017-08-14 | 15,750 | 2,251 | M | 7 | 3,857 | 0 | 2,339 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 183,312 | 18,638 | 164,674 | 164,667 |
| Land | 21,057 | 0 | 21,057 | 21,057 |
| Building Improvements | 180,754 | 11,998 | 168,756 | 168,756 |
| Furniture & Fixtures | 65,423 | 22,459 | 42,964 | 42,964 |
| Equipment | 31,158 | 30,588 | 570 | 570 |
| Amortizable Assets | 7,486 | 6,954 | 532 | 532 |
| Project under development | 2,131 | 0 | 2,131 | 2,131 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 60 | 0 | 45 | 15 |
| Item No. | 1 |
|---|---|
| Lender's Name | Libertyville Savings Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 80,621 |
| Balance Due | 58,697 |
| Date of Note | 2015-11 |
| Maturity Date | 2020-11 |
| Repayment Terms | Monthly payment |
| Interest Rate | 3.5 |
| 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 | 132,356 |
| 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 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 568 | 0 | 425 | 143 |
| TelephoneInternet | 3,624 | 0 | 2,704 | 920 |
| Website | 1,456 | 0 | 0 | 1,456 |
| Account and Bank Fees | 550 | 122 | 442 | 108 |
| Outside Contractors | 24,480 | 0 | 1,746 | 22,734 |
| Office Supplies | 6,003 | 0 | 4,480 | 1,523 |
| Computer Repair | 258 | 26 | 218 | 40 |
| Supplies | 313 | 0 | 244 | 69 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest due fromVonGraphics | 2,254 | 2,254 | 2,254 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security Deposit | 6,245 | 6,745 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| VonGraphics LLC | None | 45,000 | 45,000 | 2016-10 | 2018-10 | Monthlyinterestonly | 500 % | Real property | Mortgage | 45,000 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
Interest receivable |
4,875 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Math Games | 34,720 | 6,620 | 28,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Prop tax N 3rd St | 9,924 | 0 | 6,021 | 3,903 |