| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Building still in process as of 12 31 2020 - therefore no depreciation yet | 221,187 | 0 | 3,318,020 | 3,318,020 |
| Item No. | 1 |
|---|---|
| Lender's Name | Bremer Bank |
| Lender's Title | Bank |
| Relationship to Insider | None |
| Original Amount of Loan | 662,769 |
| Balance Due | 662,769 |
| Date of Note | 2019-12 |
| Maturity Date | 2049-12 |
| Repayment Terms | After Construction is Complete |
| Interest Rate | 3.0000 |
| Security Provided by Borrower | New Construction |
| Purpose of Loan | New Construction |
| Description of Lender Consideration | New Construction |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | Bremer Bank |
| Lender's Title | Bank |
| Relationship to Insider | None |
| Original Amount of Loan | 200,000 |
| Balance Due | 200,000 |
| Date of Note | 2020-12 |
| Maturity Date | 2050-12 |
| Repayment Terms | After Construction is Complete |
| Interest Rate | 3.0000 |
| Security Provided by Borrower | New Construction |
| Purpose of Loan | New Construction |
| Description of Lender Consideration | New Construction |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | ISD 549 |
| Lender's Title | School District |
| Relationship to Insider | Uses Facilities for Gymnastics Prog |
| Original Amount of Loan | 1,575,000 |
| Balance Due | 1,477,628 |
| Date of Note | 2020-08 |
| Maturity Date | 2030-08 |
| Repayment Terms | Annual Payment - Principal plus Interest |
| Interest Rate | 3.0000 |
| Security Provided by Borrower | New Construction |
| Purpose of Loan | New Construction |
| Description of Lender Consideration | New Construction |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Fundraiser | 15,757 | 0 | 0 | 0 |
| Advertising & Marketing | 140 | 0 | 0 | 0 |
| Bank Charges and Fees | 1,168 | 0 | 0 | 0 |
| Cleaning Expense | 2,125 | 0 | 0 | 0 |
| Equipment Expense | 29,646 | 0 | 0 | 0 |
| Gym Expense | 1,324 | 0 | 0 | 0 |
| Office Supplies | 290 | 0 | 0 | 0 |
| PRYD Coaching | 12,000 | 0 | 0 | 0 |
| Scholarship | 250 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Concession Income | 1,500 | 0 | 0 |
| Membership | 11,342 | 0 | 0 |
| Fundraising | 25,275 | 0 | 0 |
| Name | Address |
|---|---|
|
KLN Family Brands |
400 Lakeside Drive Perham,MN56573 |