| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Swalling & Associates, P.C Preparation of 2018 & 2019 990PF | 26,100 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| 934 Orca Street Warehouse | 2010-12-31 | 756,000 | 174,462 | Straight Line | 39.000000 | 19,385 | 19,385 | 19,385 | |
| 934 Orca Street Warehouse Roof | 2012-11-16 | 86,320 | 15,770 | Straight Line | 39.000000 | 2,213 | 2,213 | 2,213 | |
| 934 Orca Street Warehouse Lighting | 2013-02-01 | 5,658 | 4,055 | Straight Line | 15.000000 | 189 | 189 | 189 | |
| 934 Orca Street 3-Phase Upgrade | 2019-12-30 | 80,065 | 86 | Straight Line | 39.000000 | 2,053 | 2,053 | 2,053 | |
| 934 Orca Street Fencing | 2019-04-24 | 3,891 | 3,819 | 150 DB | 15.000000 | 0 | 0 | 0 | |
| 934 Orca Street Warehouse Fence | 2019-06-04 | 6,204 | 6,204 | 150 DB | 15.000000 | 0 | 0 | 0 | |
| 934 Warehouse Building Improvements | 2019-06-11 | 10,000 | 10,000 | Straight Line | 3.000000 | 0 | 0 | 0 | |
| 934 Orca Street Building Imp - Bathroom | 2014-05-15 | 1,500 | 1,500 | 200 DB | 5.000000 | 0 | 0 | 0 | |
| 934 Orca Street Building Impr. Electrical | 2014-01-24 | 8,597 | 1,313 | Straight Line | 39.000000 | 220 | 220 | 220 | |
| 934 Orca Street Building Imp-Flooring | 2014-05-15 | 4,870 | 702 | Straight Line | 39.000000 | 125 | 125 | 125 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Colville Vacant Land | 75,000 | 0 | 75,000 | 162,238 |
| 934 Orca Street Warehouse | 982,522 | 242,168 | 958,337 | 1,285,100 |
| Soldotna Vacant Land | 37,200 | 0 | 37,200 | 44,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MB Services Inc. Attorney Fees | 500 | 0 | 0 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | Northrim Bank |
| Lender's Title | AVP Commercial Loan Officer |
| Relationship to Insider | None |
| Original Amount of Loan | 100,000 |
| Balance Due | 33,624 |
| Date of Note | 2019-12 |
| Maturity Date | 2029-12 |
| Repayment Terms | 120 Payments/$1,139.18/Mo |
| Interest Rate | 6.4900 |
| Security Provided by Borrower | 934 Orca Street Warehouse Deeds and Rents |
| Purpose of Loan | Phase 3 Power Upgrade |
| Description of Lender Consideration | None |
| Consideration FMV | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan Fees, Net | 2,038 | 1,833 | 1,833 |
| Lease Acquisition Costs | 12,010 | 5,234 | 5,234 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 6,768 | 6,768 | 6,768 | 0 |
| Repairs & Maintenance | 1,492 | 1,492 | 1,492 | 0 |
| Utilities | 543 | 543 | 543 | 0 |
| Lease Acquisition Costs | 6,776 | 6,776 | 6,776 | 0 |
| Office Supplies & Software | 2,783 | 0 | 0 | 0 |
| Annual Business License - AK | 100 | 0 | 0 | 0 |
| Mortgage Loan Fee Amortization | 206 | 206 | 206 | 0 |
| Bank Charges & Fees | 489 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest on Note Receivable | 1,491 | 0 | 1,491 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Washington Crane Security Deposit | 4,950 | 4,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Yukon Fire Annual Fire Inspection | 339 | 339 | 339 | 0 |
| Item No. | 1 |
|---|---|
| Borrower's Name | LAPasserine Revocable Trust |
| Borrower's Title | Donor |
| Original Amount of Loan | 20731 |
| Balance Due | 0 |
| Date of Note | 2018-12 |
| Maturity Date | 2020-12 |
| Repayment Terms | Payment Due in Full |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | None |
| Purpose of Loan | Foundation Rescinded Donor Contribution. Costs incurred from Contribution to be repaid by donor. |
| Description of Lender Consideration | Payment for operating costs of rescinded donor contribution. |
| Consideration FMV | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property Taxes on Non Investment Property - Colville WA & Soldotna AK | 2,201 | 0 | 0 | 0 |