| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Neil E Larson CPA PLLC | 8,281 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Allocated Hotel Depreciation | 152,001 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100 interest in BD-1 | 225,000 | |
| 30 interest in Dunson Benson Inc. | 1,500 | |
| US Bank Securities | 4,953,463 | 6,496,769 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 29 Interest in Benson Dunson LP | FMV | 135,000 | |
| 3.33 Interest in WCPB LLC | FMV | 115,000 | |
| 11.25 Interest in 8th Pine LLC | FMV | 515,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | BD-1 |
| Lender's Title | |
| Relationship to Insider | Subsidiary |
| Original Amount of Loan | 120,000 |
| Balance Due | 120,000 |
| Date of Note | 2016-03 |
| Maturity Date | |
| Repayment Terms | On Demand |
| Interest Rate | 0000000000.006500000000 |
| Security Provided by Borrower | Assets of Corporation |
| Purpose of Loan | Working Capital |
| Description of Lender Consideration | |
| Consideration FMV | 233552 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| US Bank Listed Real Estate | 89,203 | 48,563 | 53,878 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 1,238 | |||
| Non-deductible pass through meals from ptsps | 3,851 | |||
| Bank Charges | 246 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BD-1 | -480,937 | ||
| Dunson Benson Inc | -88,268 | ||
| Benson Dunson LP | -1,171 | ||
| 11.25 interest in 8th Pine Financial LLC | -151,773 | ||
| 3.33 Interest in WCPB LLC | -49,163 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Negative Capital Benson Dunson LP | 332,286 | 348,972 |
| Negative Capital Dunson Benson Inc | 4,983 | 5,445 |
| Negative Capital WCPB LLC | 55,430 | 66,155 |
| Negative capital 8th Pine Financial LLC | 238,968 | 281,070 |
| Negative capital BD-1 Inc | 1,563,815 | 2,039,424 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Advisor Fees | 69,177 | 69,177 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State Tax | 20 | |||
| Foreign Tax Paid | 1,745 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| BD-1 |
PO Box 82222 Kenmore,WA98028 |
91-1711033 | None | 0 |
| Total | ||||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| BD-1 |
PO Box 82222 Kenmore,WA98028 |
91-1711033 | None | 0 |
| Total | ||||