| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,950 | 400 | 1,550 |
| 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 | 5,495 | S/L | 40.0000 | 1,498 | |||
| GYM EQUIPMENT | 2016-04-30 | 79,400 | 41,590 | S/L | 7.0000 | 11,343 | |||
| FURNITURE & FIXTURES | 2016-04-30 | 10,242 | 5,365 | S/L | 7.0000 | 1,463 | |||
| ACQUISITION COSTS | 2016-04-30 | 11,436 | 1,048 | S/L | 40.0000 | 286 | |||
| BUILDING | 2016-04-30 | 925,299 | 84,819 | S/L | 40.0000 | 23,133 | |||
| LAND | 2016-04-30 | 20,000 | |||||||
| 2014 FORD ECOLINE VAN | 2017-07-13 | 17,625 | 4,406 | S/L | 10.0000 | 1,763 | |||
| GYM EQUIPMENT | 2017-12-15 | 8,589 | 2,556 | S/L | 7.0000 | 1,227 | |||
| PING PONG TABLE | 2017-11-27 | 974 | 203 | S/L | 10.0000 | 97 | |||
| BUILDING STRUCTURE | 2017-08-15 | 3,250 | 196 | S/L | 40.0000 | 82 | |||
| FURNITURE | 2018-03-02 | 891 | 233 | S/L | 7.0000 | 128 | |||
| FURNITURE | 2018-04-17 | 729 | 174 | S/L | 7.0000 | 104 | |||
| FURNITURE | 2018-06-15 | 374 | 85 | S/L | 7.0000 | 53 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ACQUISTION COSTS | 11,436 | 1,334 | 10,102 | 10,101 |
| BUILDING | 988,491 | 115,222 | 873,269 | 873,269 |
| EQUIPMENT | 87,989 | 56,717 | 31,272 | 31,272 |
| FURNITURE & FIXTURES | 13,210 | 7,905 | 5,305 | 5,306 |
| VEHICLES | 17,625 | 6,169 | 11,456 | 11,456 |
| LAND | 20,000 | 20,000 | 20,000 |
| 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 | WORKING CAPITAL |
| 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 | 125 | 125 | ||
| POSTAGE & SHIPPING | 100 | 100 | ||
| OFFICE EXPENSES | 500 | 500 | ||
| EXPENSES | ||||
| BANK CHARGES | 410 | 410 | ||
| CLEANING & MAINTENANCE | 18,100 | 18,100 | ||
| DISPOSAL FEES | 1,765 | 1,765 | ||
| DUES & SUBSCRIPTIONS | 3,791 | 3,791 | ||
| EVENT FEES | 1,000 | 1,000 | ||
| FOOD COSTS | 27,354 | 27,354 | ||
| INSURANCE | 19,294 | 19,294 | ||
| OFFICE EXPENSES | 2,445 | 2,445 | ||
| PEST CONTROL | 995 | 995 | ||
| PROGRAM SUPPLIES | 9,869 | 9,869 | ||
| PROMOTIONS/APPAREL | 25,145 | 25,145 | ||
| REPAIRS & MAINTENANCE | 4,730 | 4,730 | ||
| SECURITY | 752 | 752 | ||
| UTILITIES | 23,670 | 2,036 | 21,634 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SUBLET RENTAL INCOME | 900 | 900 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SBA - PPP LOAN | 31,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 1,515 | 1,515 | ||
| TRAINERS, TUTORING | 7,095 | 7,095 | ||
| FUND DEVELOPMENT | 5,600 | 5,600 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| APPAREL SALES | 740 | 296 | 444 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 457 | 457 |