| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Neil E Larson CPA PLLC | 4,925 | 2,450 | 2,475 |
| 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 | 112,500 | |
| 30 interest in Dunson Benson Inc. | 1,500 | |
| US Bank Securities | 4,650,885 | 4,767,683 |
| 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 | 65,000 | |
| 11.25 Interest in 8th Pine LLC | FMV | 400,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | BD-1 |
| Lender's Title | |
| Relationship to Insider | Subsidiary |
| Original Amount of Loan | 120,000 |
| Balance Due | |
| 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 | 48,563 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 1,223 | |||
| Supplies | 689 | |||
| Bank Charges | 2,113 | 2,113 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BD-1 | -381,709 | ||
| Dunson Benson Inc | -1,486 | ||
| Benson Dunson LP | -122,785 | ||
| 11.25 interest in 8th Pine Financial LLC | -21,503 | ||
| 3.33 Interest in WCPB LLC | -7,595 | ||
| PPP Income | 277,934 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Negative Capital Benson Dunson LP | 348,972 | 375,224 |
| Negative Capital Dunson Benson Inc | 5,445 | 6,003 |
| Negative Capital WCPB LLC | 66,155 | 73,956 |
| Negative capital 8th Pine Financial LLC | 281,070 | 357,777 |
| Negative capital BD-1 Inc | 2,039,424 | 2,273,170 |
| Due to US Bank | 95,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BD-1 LLC | Subsidiary | 40,000 | 39,557 | 2022-01 | On Demand | 8.0000000000 % | Unsecured | Investment | Hotel | 112,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Advisor Fees | 64,632 | 64,632 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| State Tax | 360 | |||
| Income tax | 15,000 | |||
| Licenses and Permits | 70 | |||
| Foreign Tax Paid | 2,024 | 2,024 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| BD-1 |
PO Box 82222 Kenmore,WA98028 |
91-1711033 | No transactions this period | 0 |
| Total | ||||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| BD-1 |
PO Box 82222 Kenmore,WA98028 |
91-1711033 | Cash to meet company obligations | 159,557 |
| Total | 159,557 | |||