| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Aitkin House | 1996-07-01 | 61,758 | 16,188 | sl | 2750.0000000000 % | 1,497 | 1,497 | ||
| Mount Baker Highway Land | 1990-01-01 | 76,500 | |||||||
| Office equipment | 2001-12-01 | 8,605 | 8,605 | sl | 0000000007.000000000000 | ||||
| Commerce building | 2002-08-01 | 992,904 | 283,231 | sl | 0000000039.000000000000 | 25,459 | 25,459 | ||
| Commerce building | 2003-08-01 | 273,273 | 70,946 | sl | 0000000039.000000000000 | 7,007 | 7,007 | ||
| Commerce building | 2004-09-01 | 18,496 | 4,348 | sl | 0000000039.000000000000 | 474 | 474 | ||
| Commerce building improvement | 2012-08-03 | 10,091 | 1,923 | sl | 0000000007.000000000000 | 1,442 | 1,442 | ||
| Commerce building improvement | 2006-07-01 | 24,447 | 4,842 | sl | 0000000007.000000000000 | 3,492 | 3,492 | ||
| Commerce building improvement | 2011-12-14 | 4,900 | 1,400 | sl | 0000000007.000000000000 | 700 | 700 | ||
| Office equipment | 2003-06-01 | 5,718 | 5,718 | sl | 0000000007.000000000000 | ||||
| Aitkin Townhouses | 1998-10-01 | 1,126,518 | 622,426 | sl | 2750.0000000000 % | 40,964 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Land | 2001-07 | P | 2014-05 |
Begley Surveyor |
125,000 | 201,578 | 648 | -77,226 | ||
| 5th St House, Aitkin | 2006-07 | P | 2014-03 | Belinda Anderson | 62,000 | 87,258 | 3,174 | -10,747 | 17,685 | |
| recovery on 2013 sale | 1996-07 | P | 2013-01 | Innovative Property Design | 3,357 | 3,357 |
| Identifier | Return Reference | Explanation |
|---|
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Aitkin Town houses | 1,194,875 | 622,426 | 531,767 | 845,900 |
| Commerce building | 1,518,237 | 364,768 | 1,116,336 | 783,800 |
| 5th st House, Aitkin | 87,258 | 16,188 | ||
| Mt Baker land, Washington | 76,500 | 76,500 | 112,188 | |
| Office equipment | 14,323 | 14,323 | 500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| land | 235,275 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Haberkorn law office | 675 | 675 |
| Item No. | 1 |
|---|---|
| Lender's Name | Security State Bank |
| Lender's Title | unsecured |
| Relationship to Insider | none |
| Original Amount of Loan | 125000 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0000000000.060000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | purchase of land |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Security State Bank |
| Lender's Title | 910630 |
| Relationship to Insider | none |
| Original Amount of Loan | |
| Balance Due | 258079 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | 4663 per mo. |
| Interest Rate | 0000000000.050000000000 |
| Security Provided by Borrower | AItkin Town houses |
| Purpose of Loan | build townhouses |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | Greater Minnesota Houseing |
| Lender's Title | |
| Relationship to Insider | none |
| Original Amount of Loan | 297062 |
| Balance Due | 267092 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | due 2018 |
| Interest Rate | |
| Security Provided by Borrower | Aitkin Town houses |
| Purpose of Loan | build townhouses |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | Security State Bank |
| Lender's Title | 9269 |
| Relationship to Insider | none |
| Original Amount of Loan | |
| Balance Due | 506720 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | 6695 per mo |
| Interest Rate | 0000000000.050000000000 |
| Security Provided by Borrower | Commerce building |
| Purpose of Loan | build Commerce building |
| Description of Lender Consideration | |
| Consideration FMV |
| 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 |
|---|---|---|---|---|
| Advertising | 26 | |||
| Bank charges | 121 | |||
| Office supplies, postage | 148 | 148 | ||
| Internet, Telephone | 2,525 | 525 | ||
| Licenses | 125 | 125 | ||
| Insurance | 15,566 | 4,038 | ||
| repairs mainetenance | 15,773 | 6,577 | ||
| Lawn care, snow removal | 10,662 | |||
| Utilities | 11,750 | 11,750 | ||
| adjust book depreciation to tax depreciation | -8,616 | |||
| Contributions approved for payment in 2013 year paid in 2014 | 10,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| rent subsidy, City of Aitkin | 21,895 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Advance from related corporation | 10,850 | 3,632 |
| Advances from Estate of Kenneth L Kellar | 127,138 | 127,138 |
| Name of 501(c)(3) Organization | Balance Due |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| real estate tax | 42,348 | 13,346 | ||
| Other | 214 |