| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 55 | 3,600 | 3,550 | 0 | 50 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Townhomes equipment | 2006-04-01 | 3,940 | 1,970 | 91 | 7.0000 | 563 | 563 | ||
| Town homes, Aitkin MN | 1998-10-01 | 1,126,518 | 485,543 | 91 | 27.5000 | 40,964 | 40,964 | ||
| Blaine Visitor Center | 1996-07-01 | 73,555 | 26,798 | 91 | 39.0000 | 1,886 | 1,886 | ||
| Commerce building | 2002-08-01 | 992,904 | 206,854 | 91 | 39.0000 | 25,459 | 25,459 | ||
| Homestake mansion equipme | 2004-10-01 | 2,380 | 2,040 | 91 | 7.0000 | 340 | 340 | ||
| Homestake Mansion | 2002-07-01 | 322,156 | 67,804 | 91 | 39.0000 | 8,260 | 8,260 | ||
| Aitkin house 5th Ave | 2006-07-01 | 61,758 | 9,451 | 91 | 27.5000 | 2,246 | 2,246 | ||
| Commerce bldg -improvemen | 2009-04-01 | 24,447 | 4,365 | 91 | 7.0000 | 3,492 | 3,492 | ||
| Commerce building | 2004-09-01 | 18,496 | 2,925 | 91 | 39.0000 | 474 | 474 | ||
| Commerce building | 2003-08-01 | 273,273 | 49,925 | 91 | 39.0000 | 7,007 | 7,007 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 384,526 | 384,526 | 233,500 | |
| Improvements | 31,965 | 15,375 | 16,590 | |
| Buildings | 2,868,660 | 937,567 | 1,931,093 | 2,040,600 |
| Furniture and Fixtures | 6,320 | 5,476 | 844 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 267,017 | 267,017 | 309,625 | |
| Buildings | 457,434 | 457,434 | 70,000 | |
| Furniture and Fixtures | 14,323 | 14,323 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 0 | 3,088 | 3,000 | 0 | 88 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Rounding | 1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| utilities | 366 | 366 | ||
| travel | 68 | 68 | ||
| Rental Expenses | 218,969 | 218,969 | ||
| rent | 197 | 197 | ||
| Postage & office supplies | 311 | 311 | ||
| Misc | 395 | 395 | ||
| meetings | 37 | 37 | ||
| Insurance | 889 | 889 | ||
| bank charges | 84 | 84 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Advances from estate of Kenneth LKellar | 94,412 | |
| Advances from estate of Kenneth L Kellar | 449,166 | 394,943 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| taxes | 570 | 570 | ||
| real estate tax | 1,464 | -1,464 | ||
| real estate tax | 1,039 | 1,039 | ||
| 66 | 6,523 | 6,523 |