| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,950 | 400 | 7,550 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2016-04-30 | 59,942 | 2,498 | S/L | 40.0000 | 1,498 | |||
| GYM EQUIPMENT | 2016-04-30 | 79,400 | 18,905 | S/L | 7.0000 | 11,343 | |||
| FURNITURE & FIXTURES | 2016-04-30 | 10,242 | 2,439 | S/L | 7.0000 | 1,463 | |||
| ACQUISITION COSTS | 2016-04-30 | 11,436 | 476 | S/L | 40.0000 | 286 | |||
| BUILDING | 2016-04-30 | 925,299 | 38,554 | S/L | 40.0000 | 23,133 | |||
| LAND | 2016-04-30 | 20,000 | |||||||
| 2014 FORD ECOLINE VAN | 2017-07-13 | 17,625 | 881 | S/L | 10.0000 | 1,763 | |||
| GYM EQUIPMENT | 2017-12-15 | 8,589 | 102 | S/L | 7.0000 | 1,227 | |||
| PING PONG TABLE | 2017-11-27 | 974 | 8 | S/L | 10.0000 | 98 | |||
| BUILDING STRUCTURE | 2017-08-15 | 3,250 | 34 | S/L | 40.0000 | 81 | |||
| FURNITURE | 2018-03-02 | 891 | S/L | 7.0000 | 106 | ||||
| FURNITURE | 2018-04-17 | 729 | S/L | 7.0000 | 69 | ||||
| FURNITURE | 2018-06-15 | 374 | S/L | 7.0000 | 31 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ACQUISTION COSTS | 11,436 | 762 | 10,674 | 10,673 |
| BUILDING | 988,491 | 65,798 | 922,693 | 922,693 |
| EQUIPMENT | 87,989 | 31,577 | 56,412 | 56,413 |
| FURNITURE & FIXTURES | 13,210 | 4,214 | 8,996 | 8,996 |
| VEHICLES | 17,625 | 2,644 | 14,981 | 14,981 |
| LAND | 20,000 | 20,000 | 20,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 210 | 210 |
| Item No. | 1 |
|---|---|
| Lender's Name | POHLAD FAMILY FOUNDATION LOAN |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 210,000 |
| Balance Due | 110,000 |
| Date of Note | 2016-02 |
| Maturity Date | 2021-12 |
| Repayment Terms | NOTE DUE 12/01/2021 |
| Interest Rate | 0.0200 |
| Security Provided by Borrower | |
| Purpose of Loan | BUILDING FUND |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| APPAREL SALES | ||||
| CREDIT CARD FEES | 22 | 22 | ||
| POSTAGE & SHIPPING | 50 | 50 | ||
| OFFICE EXPENSES | 61 | 61 | ||
| EXPENSES | ||||
| BANK CHARGES | 1,018 | 1,040 | ||
| CLEANING & MAINTENANCE | 12,810 | 12,810 | ||
| DUES & SUBSCRIPTIONS | 7,160 | 7,160 | ||
| FOOD COSTS | 92,118 | 92,118 | ||
| GYM EQUIPMENT | 1,453 | 1,453 | ||
| INSURANCE | 36,343 | 36,343 | ||
| OFFICE EXPENSES | 4,014 | 4,125 | ||
| PROGRAM SUPPLIES | 5,439 | 5,439 | ||
| PROMOTIONS/APPAREL | 11,651 | 11,651 | ||
| REPAIRS & MAINTENANCE | 8,932 | 8,932 | ||
| SECURITY | 787 | 787 | ||
| UTILITIES | 26,187 | 3,039 | 23,148 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SUBLET RENTAL INCOME | 7,200 | 7,200 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LINE OF CREDIT | 25,000 | |
| DUE TO BARRIO HOLDINGS, LLC | 2,038 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 1,466 | 1,466 | ||
| TRAINERS, TUTORING | 10,306 | 10,306 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| APPAREL SALES | 300 | 120 | 180 |
| Name | Address |
|---|---|
| MARTIN DAVIS |
1100 W 78TH STREET 220 EDEN PRAIRIE,MN553448010 |
| RYAN BURNET |
1704 NORTH 33RD AVE MINNEAPOLIS,MN554122440 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 670 | 670 |