| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Intuit Quickbooks | 1,230 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Orca Street Warehouse | 2010-12-31 | 756,000 | 232,615 | SL | 39.000000 | 19,384 | 19,384 | 19,384 | |
| 934 Orca Street Warehouse Roof | 2012-11-16 | 86,320 | 22,410 | SL | 39.000000 | 2,213 | 2,213 | 2,213 | |
| 934 Orca Street Three Phase Upgrade | 2019-12-30 | 80,065 | 6,244 | SL | 39.000000 | 2,053 | 2,053 | 2,053 | |
| 934 Orca Street Bathroom Renovation | 2014-05-15 | 4,870 | 1,077 | SL | 39.000000 | 125 | 125 | 125 | |
| 934 Orca Street Electric Plumbing Improvements | 2014-01-24 | 8,597 | 1,974 | SL | 39.000000 | 220 | 220 | 220 | |
| 934 Orca Street Parking Lot Resurfacing | 2023-10-01 | 27,550 | 0 | SL/HY | 15.000000 | 917 | 917 | 917 | |
| 934 Orca Street Lighting | 2013-02-01 | 5,658 | 4,998 | SL | 15.000000 | 377 | 377 | 377 | |
| 934 Orca Street Fencing | 2019-04-24 | 3,891 | 3,891 | 150DB | 3.000000 | 0 | 0 | 0 | |
| 934 Orca Street Fencing | 2019-06-04 | 624 | 6,204 | 150 DB | 3.000000 | 0 | 0 | 0 | |
| 934 Ocra Tenant Improvements | 2019-06-11 | 10,000 | 10,000 | SL | 3.000000 | 0 | 0 | 0 | |
| 934 Orca Street Bathroom Improvements | 2014-05-15 | 1,500 | 1,500 | 200 DB | 3.000000 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Soldotna Vacant Land | 0 | 0 | 0 | 0 |
| Coville Property | 0 | 0 | 0 | 0 |
| 934 Orca Street Warehouse Building | 909,591 | 316,204 | 911,851 | 1,380,400 |
| Item No. | 1 |
|---|---|
| Lender's Name | Northrim Bank |
| Lender's Title | AVP Commercial Loan Officer |
| Relationship to Insider | NONE |
| Original Amount of Loan | 0 |
| Balance Due | 0 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | 120 Payments/$1,139.18/mo |
| Interest Rate | 0 |
| Security Provided by Borrower | 934Orca 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 |
|---|---|---|---|
| Capitalized Real Estate Commissions | 0 | 0 | 0 |
| Mortgage Loan Fees | 0 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property and Liability Insurance | 988 | 988 | 988 | 0 |
| Repairs and Maintenance | 16,178 | 16,178 | 16,178 | 0 |
| Utility Costs | 3,422 | 3,422 | 3,422 | 0 |
| Bank Fees | 195 | 195 | 195 | 0 |
| Membership Fees | 1,021 | 1,021 | 1,021 | 0 |
| Office Supplies | 1,361 | 1,361 | 1,361 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Federal Tax Refund for Overpayment | 3,050 | 3,050 | 3,050 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tenant Deposits | 4,950 | 4,950 |
| Tenant Overpayment | 0 | 6,227 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Anchorage Municipal Property Taxes | 911 | 911 | 911 | 0 |