| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,950 |
| 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 | 6,993 | S/L | 40.0000 | 1,499 | |||
| GYM EQUIPMENT | 2016-04-30 | 79,400 | 52,933 | S/L | 7.0000 | 11,343 | |||
| FURNITURE & FIXTURES | 2016-04-30 | 10,242 | 6,828 | S/L | 7.0000 | 1,464 | |||
| ACQUISITION COSTS | 2016-04-30 | 11,436 | 1,334 | S/L | 40.0000 | 286 | |||
| BUILDING | 2016-04-30 | 925,299 | 107,952 | S/L | 40.0000 | 23,132 | |||
| LAND | 2016-04-30 | 20,000 | |||||||
| 2014 FORD ECOLINE VAN | 2017-07-13 | 17,625 | 6,169 | S/L | 10.0000 | 1,762 | |||
| GYM EQUIPMENT | 2017-12-15 | 8,589 | 3,783 | S/L | 7.0000 | 1,227 | |||
| PING PONG TABLE | 2017-11-27 | 974 | 300 | S/L | 10.0000 | 98 | |||
| BUILDING STRUCTURE | 2017-08-15 | 3,250 | 278 | S/L | 40.0000 | 81 | |||
| FURNITURE | 2018-03-02 | 891 | 361 | S/L | 7.0000 | 127 | |||
| FURNITURE | 2018-04-17 | 729 | 278 | S/L | 7.0000 | 104 | |||
| FURNITURE | 2018-06-15 | 374 | 138 | S/L | 7.0000 | 53 | |||
| 5 COMPUTERS | 2021-05-08 | 3,395 | S/L | 3.0000 | 754 | ||||
| 2ND WIND EXERCISE EQUIP. | 2021-09-29 | 4,870 | S/L | 7.0000 | 174 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ACQUISTION COSTS | 11,436 | 1,620 | 9,816 | 9,816 |
| BUILDING | 988,491 | 139,935 | 848,556 | 848,556 |
| EQUIPMENT | 96,255 | 70,215 | 26,040 | 26,040 |
| FURNITURE & FIXTURES | 13,210 | 9,750 | 3,460 | 3,460 |
| VEHICLES | 17,625 | 7,931 | 9,694 | 9,694 |
| 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 | |
| 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 | ||||
| POSTAGE & SHIPPING | 131 | 111 | 20 | |
| OFFICE EXPENSES | 714 | 605 | 109 | |
| ADVERTISING | 1,744 | 1,477 | 267 | |
| SPECIAL EVENT | ||||
| EVENT FEES | 10,835 | 10,835 | ||
| EVENT FOOD COSTS | 9,698 | 9,698 | ||
| FILM CREW | 4,500 | 4,500 | ||
| MUSIC | 2,679 | 2,679 | ||
| PRODUCTION AUDIO AND LIGHTING | 85,101 | 85,101 | ||
| VALET SERVICE | 2,504 | 2,504 | ||
| VENUE RENTAL | 28,950 | 28,950 | ||
| SUPPLIES | 2,799 | 2,798 | 1 | |
| EXPENSES | ||||
| BANK CHARGES | 61 | |||
| CLEANING & MAINTENANCE | 12,076 | 10,265 | ||
| DUES & SUBSCRIPTIONS | 4,228 | |||
| FOOD COSTS | 7,941 | 7,941 | ||
| GYM EQUIPMENT | 1,512 | 1,512 | ||
| INSURANCE | 25,960 | 22,066 | ||
| MISCELLANEOUS | 2,265 | 1,812 | ||
| OFFICE EXPENSES | 1,586 | |||
| PROMOTIONS/APPAREL | 33,126 | 27,896 | ||
| REPAIRS & MAINTENANCE | 2,868 | 2,438 | ||
| SUPPLIES | 13,556 | 12,130 | ||
| POSTAGE & SHIPPING | 2,482 | 2,090 | ||
| IRC SECTION 481A ADJUSTMENT | 317 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SPECIAL EVENT | 682,785 | 682,785 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SBA - PPP LOAN | 31,500 | 31,500 |
| DUE TO RELATED PARTIES | 372 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 1,597 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| APPAREL SALES | 8,720 | 6,528 | 2,192 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 387 |