| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MORRIS - MORRIS | 550 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MOUNT BAKER HIGHWAY LAND | 1990-01-01 | 76,500 | 0 | NDA | 0 | 0 | 0 | ||
| OFFICE EQUIPMENT | 2001-12-01 | 8,605 | 8,605 | SL | 7 | 0 | 0 | 0 | |
| COMMERCE BUILDING | 2002-08-01 | 992,904 | 334,149 | SL | 39 | 25,459 | 25,459 | 0 | |
| COMMERCE BUILDING | 2003-08-01 | 273,273 | 84,960 | SL | 39 | 7,007 | 7,007 | 0 | |
| COMMERCE BUILDING | 2004-09-01 | 18,496 | 5,296 | SL | 39 | 474 | 474 | 0 | |
| COMMERCE BUILDING IMPROVEMENT | 2012-08-03 | 10,091 | 4,807 | SL | 7 | 1,442 | 1,442 | 0 | |
| COMMERCE BUILDING IMPROVEMENT | 2006-07-01 | 24,447 | 8,334 | SL | 7 | 0 | 0 | 0 | |
| COMMERCE BUILDING IMPROVEMENT | 2011-12-14 | 4,900 | 2,800 | SL | 7 | 700 | 700 | 0 | |
| OFFICE EQUIPMENT | 2003-06-01 | 5,718 | 5,718 | SL | 7 | 0 | 0 | 0 | |
| AITKIN TOWNHOUSES | 1998-10-01 | 1,126,518 | 704,354 | SL | 27.5 | 40,964 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AITKIN TOWN HOUSES | 1,194,875 | 745,319 | 449,556 | 807,500 |
| COMMERCE BUILDING | 1,518,237 | 472,064 | 1,046,173 | 772,600 |
| MT BAKER LAND WASHINGTON | 76,500 | 0 | 76,500 | 112,180 |
| OFFICE EQUIPMENT | 14,323 | 14,323 | 0 | 500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HABERKORN LAW OFFICE | 146 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | SECURITY STATE BANK |
| Lender's Title | 910630 |
| Relationship to Insider | NONE |
| Original Amount of Loan | 0 |
| Balance Due | 229,841 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | 4663 PER MONTH |
| Interest Rate | 5.00 |
| Security Provided by Borrower | AITKIN TOWN HOU |
| Purpose of Loan | BUILD TOWNHOUSES |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 2 |
|---|---|
| Lender's Name | SECURITY STATE BANK |
| Lender's Title | 9269 |
| Relationship to Insider | NONE |
| Original Amount of Loan | 0 |
| Balance Due | 452,596 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | 6695 PER MONTH |
| Interest Rate | 5.00 |
| Security Provided by Borrower | COMMERCE BUILDI |
| Purpose of Loan | BUILD COMMERCE BUILDING |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Item No. | 3 |
|---|---|
| Lender's Name | GREATER MINNESOTA HOUSING |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 297,062 |
| Balance Due | 267,092 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | DUE 2018 |
| Interest Rate | 0 |
| Security Provided by Borrower | AITKIN TOWN HOU |
| Purpose of Loan | BUILD TOWNHOUSES |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 2 | 0 | 0 | 0 |
| OFFICE SUPPLIES POSTAGE | 1,156 | 1,156 | 0 | 0 |
| INTERNET TELEPHONE | 2,601 | 596 | 0 | 0 |
| LICENSES | 135 | 135 | 0 | 0 |
| INSURANCE | 13,382 | 2,309 | 0 | 0 |
| REPAIRS AND MAINTENANCE | 34,855 | 24,092 | 0 | 0 |
| LAWN CARE SNOW REMOVAL | 8,666 | 0 | 0 | 0 |
| UTILITIES | 11,047 | 11,047 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANANCE INCOME | 487 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ADVANCE FROM ESTATE OF KENNETH L KE | 55,769 | 55,769 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BELINDA ANDERSON | NONE | 62,000 | 41,970 | 2014-03 | 1927-07 | 500 PER MONTH | 500 % | FIFTH STREET HOUSE | TO PURCHASE HOUSE | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 43,864 | 27,557 | 0 | 0 |
| PAYROLL TAXES | 1,454 | 145 | 0 | 0 |