Firm Capital Mortgage Investment CorporationTSX: FC

Firm Capital Mortgage Investment Trust announces second quarter 2006 results

· Issued by Firm Capital Mortgage Investment Corporation via CNW
TSX Symbol FC.UN

TORONTO, Aug. 3 /CNW/ - Firm Capital Mortgage Investment Trust (the
"Trust") (TSX FC.UN), released today its financial statements for the second
quarter ended June 30, 2006.
Net earnings for the second quarter ended June 30, 2006 increased to
$3,016,507 from $2,549,995 for the same period last year. Basic weighted
average earnings per unit for the second quarter amounted to $0.240 versus
$0.245 last year. Net earnings for the six month period ended June 30, 2006
increased to $6,010,975 from $4,947,840 for the same period last year. Basic
weighted average earnings per unit for the six month period ended June 30,
2006 increased to $0.478 versus $0.475 last year. Net earnings represented an
annualized return on weighted average Unitholders' equity of 10.09% per annum.
This return on Unitholders' equity equates to 596 basis points per annum over
the average One Year Government of Canada Treasury Bill yield for the first
six months of 2006, and is well in excess of the Trust's target yield
objective of 400 basis points per annum over the One Year Treasury Bill yield.
As at June 30, 2006, the Trust's mortgage portfolio increased to
$191,470,952 as compared to $164,981,562 as at December 31, 2005. The
portfolio continued to be heavily concentrated in first mortgages.
The Trust has in place a Distribution Reinvestment Plan (DRIP) and Unit
Purchase Plan that is available to its Unitholders. The plans allow
participants to have their monthly cash distributions reinvested in additional
Trust units and grants participants the right to purchase additional units.
The Trust, through its Mortgage Banker, Firm Capital Corporation, is a
non-bank lender providing residential and commercial short-term bridge and
conventional real estate finance, including construction, mezzanine and equity
investments. The Trust's investment objective is the preservation of
Unitholders' equity, while providing Unitholders with a stable stream of
monthly distributions from investments. The Trust achieves its investment
objectives by pursuing a strategy of growth through investments in selected
niche markets that are under-serviced by large lending institutions. Lending
activities to date continue to develop a diversified mortgage portfolio,
producing a stable return to Unitholders.
Additional information about the Trust, including the Management's
Discussion and Analysis relating to the financial statements, will be
available on the SEDAR website at www.sedar.com.

<<
               NOTICE UNDER NATIONAL INSTRUMENT 51-102
>>

National Instrument 51-102: Continuous Disclosure Requirements requires
that these interim financial statements be accompanied by this notice
which indicates that these financial statements have not been reviewed by
the auditors of Firm Capital Mortgage Investment Trust.


<<
                  Unaudited Financial Statements of

               FIRM CAPITAL MORTGAGE INVESTMENT TRUST

               For the Six Months Ended June 30, 2006


FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Balance Sheets

June 30, 2006, with comparative figures for December 31, 2005 and June
30, 2005

-------------------------------------------------------------------------
                             June 30, 2006  Dec. 31, 2005  June 30, 2005
                              (Unaudited)     (Audited)      (Unaudited)
-------------------------------------------------------------------------

Assets

Amounts receivable and
 prepaid expenses           $    1,716,753  $   1,600,688  $   1,245,368
Mortgages (note 4)             191,470,952    164,981,562    131,270,942
Deferred financing costs
 - convertible debenture
 (note 5)                        1,145,911              -              -
-------------------------------------------------------------------------
                            $  194,333,616  $ 166,582,250  $ 132,516,310
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Liabilities and Unitholders'
 Equity

Liabilities:
  Bank indebtedness (note 6)$  32,250,495  $   39,472,417  $  25,414,128
  Accounts payable and
   accrued liabilities            392,401         433,464        329,536
  Unearned income                 333,715         316,467         98,163
  Unitholder distribution
   payable                        943,333               -        782,250
  Loans payable (note 7)       15,917,299       7,304,447      9,685,621
  Convertible debenture
   (note 8)                    24,627,290               -              -
-------------------------------------------------------------------------
                            $  74,464,533   $  47,526,795  $  36,309,698

Unitholders' equity
 (note 9):                    119,869,083     119,055,455     96,206,612
  Issued and outstanding:
    12,577,774 units
     (2005 - 10,430,001)

Commitments (note 4)
Contingent liabilities
 (note 15)
-------------------------------------------------------------------------
                            $ 194,333,616   $ 166,582,250  $ 132,516,310
-------------------------------------------------------------------------
-------------------------------------------------------------------------

See accompanying notes to financial statements.


FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Unaudited Statements of Earnings

Six Months ended June 30, 2006

-------------------------------------------------------------------------
                          3 Month Period            6 Month Period

                       June 30,     June 30,     June 30,     June 30,
                         2006         2005         2006         2005
-------------------------------------------------------------------------

Interest and fees
 earned, net of
 Trust Manager

  Interest allo-
   cation
  (note 13)       $  4,209,221  $  3,077,410  $  8,016,572  $  5,934,190
Less interest
 expense (note 14)   1,022,607       339,459     1,684,701       625,558
-------------------------------------------------------------------------

Net interest and
 fee income          3,186,614     2,737,951     6,331,871     5,308,632

Expenses:
  General and
   administrative      170,107       187,956       320,896       360,792
-------------------------------------------------------------------------
                       170,107       187,956       320,896       360,792

-------------------------------------------------------------------------
Net earnings for
 the period       $  3,016,507  $  2,549,995  $  6,010,975  $  4,947,840
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Net earnings per
 unit (note 10)
    Basic         $      0.240  $      0.245  $      0.478  $      0.475
    Diluted       $      0.236  $      0.245  $      0.473  $      0.475
-------------------------------------------------------------------------
-------------------------------------------------------------------------

See accompanying notes to financial statements.



FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Statement of Unitholders' Equity

Six Months ended June 30, 2006

-------------------------------------------------------------------------
                                June 30,       Dec. 31,       June 30,
                                  2006           2005           2005
                              (Unaudited)     (Audited)     (Unaudited)
-------------------------------------------------------------------------

Trust units (note 9)

Balance, beginning of
 period                     $ 119,055,455   $  95,887,464  $  95,887,464

Proceeds from issuance
 of units                          80,321      24,559,504         63,508

Public offering costs                   -      (1,413,242)             -

Unit based compensation                 -          21,729              -

-------------------------------------------------------------------------
Balance, end of period      $ 119,135,776   $ 119,055,455  $  95,950,972
-------------------------------------------------------------------------

Equity component of
 convertible debenture
 (note 8)

Balance, beginning of period            -               -              -

Equity component of
 convertible debentures issued    380,482               -              -

-------------------------------------------------------------------------
Balance, end of period            380,482               -              -
-------------------------------------------------------------------------

Cumulative earnings

Balance, beginning of
 period                     $  41,099,121   $  30,632,510  $  25,113,739

Net earnings                    6,010,975      10,466,611      4,947,840

-------------------------------------------------------------------------
Balance, end of period      $  47,110,096   $  41,099,121  $  30,061,579
-------------------------------------------------------------------------

Cumulative distributions to
 unitholders

Balance, beginning of
 period                     $  41,099,121   $  30,632,510  $  25,113,739

Distributions to
 unitholders                    5,658,149      10,466,611      4,692,200

-------------------------------------------------------------------------
Balance, end of period      $  46,757,270   $  41,099,121  $  29,805,939
-------------------------------------------------------------------------

Total unitholders equity    $ 119,869,083   $ 119,055,455  $  96,206,612

Units issued and
 outstanding                   12,577,774      12,570,072     10,430,001

-------------------------------------------------------------------------
-------------------------------------------------------------------------

See accompanying notes to financial statements.



FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Unaudited Statement of Cash Flows

Six Months ended June 30, 2006

-------------------------------------------------------------------------
                          3 Month Period            6 Month Period
                       June 30,     June 30,     June 30,     June 30,
                         2006         2005         2006         2005
-------------------------------------------------------------------------

Cash provided by
 (used in):

Operating activities
  Net earnings
   for the period $  3,016,507  $  2,549,995  $  6,010,975  $  4,947,840
  Net changes in
   non-cash items
    Deferred fin-
     ancing cost
     amortization       30,026             -        30,026             -
    Implicit int-
     erest rate
     in excess of
     coupon rate -
     convertible
     debenture           7,772             -         7,772             -
    Decrease (in-
     crease) in
     amounts
     receivable
     and prepaid
     expenses          (37,302)       55,682      (116,066)      265,209
    Increase
     (decrease) in
     accounts
     payable and
     accrued lia-
     bilities          (77,436)       29,373       919,518       787,077
-------------------------------------------------------------------------
                     2,939,567     2,635,050     6,852,225     6,000,126

Financing activities:
  Proceeds from
   issuance of units    48,146        39,348        80,321        63,508
  Proceeds from
   convertible
   debenture         25,000,000            -    25,000,000             -
  Increase (de-
   crease) in bank
   indebtedness     (13,863,714)  10,237,988    (7,221,922)   10,333,635
  Increase (decrease)
   in loans payable     916,199     (720,694)    8,612,852      (781,352)
  Debenture offering
   costs             (1,175,937)                (1,175,937)            -
  Distributions to
   unitholders       (2,829,544)  (2,346,482)   (5,658,149)   (4,692,200)
-------------------------------------------------------------------------
                      8,095,150    7,210,160    19,637,165     4,923,591


Investing activities:
  Funding of
   mortgages        (36,710,113) (26,572,942)  (73,347,203)  (46,910,260)
  Discharge of
   mortgages         25,675,396   16,727,732    46,857,813    35,986,543
-------------------------------------------------------------------------
                    (11,034,717)  (9,845,210)  (26,489,390)  (10,923,717)

-------------------------------------------------------------------------
Inrease in cash,
 being cash,
 beginning and end
 of period        $           -  $         -  $          -  $          -
-------------------------------------------------------------------------
-------------------------------------------------------------------------


Supplemental dis-
 closure
  Interest paid
   (note 14)      $   1,078,207  $   338,015  $  1,665,936  $    630,621
-------------------------------------------------------------------------
-------------------------------------------------------------------------

See accompanying notes to financial statements.



FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Notes to Financial Statements

Six Months ended June 30, 2006

-------------------------------------------------------------------------
-------------------------------------------------------------------------


1. Organization of Trust:

    Firm Capital Mortgage Investment Trust (the "Trust") is a closed-end
    trust created for the benefit of the unitholders, pursuant to the
    Declaration of Trust dated July 13, 1999, as amended and restated.

    Pursuant to the Declaration of Trust, the Trust's mortgage banker is
    Firm Capital Corporation and the trust manager is FC Treasury
    Management Inc.

2.  Basis of Presentation:

    The unaudited interim period financial statements were prepared in
    accordance with Canadian generally accepted accounting principles
    ("GAAP") and follow the same accounting policies and methods of
    application with those used in the preparation of the audited
    financial statements for the year ended December 31, 2005. Under
    Canadian GAAP, additional disclosure is required in annual financial
    statements and accordingly the interim financial statements should be
    read together with the audited financial statements and the
    accompanying notes included in Firm Capital Mortgage Investment
    Trust's 2005 Annual Report.

3.  Summary of significant accounting policies:

(a) Mortgages

    Mortgages are stated at fair value. Fair value is the amount of
    consideration that would be agreed upon in an arm's length
    transaction between knowledgeable, willing parties who are under no
    compulsion to act. An allowance for loan losses is recorded against
    the portfolio where fair value is determined to be less than the
    original value.

(b) Convertible debentures

    The Trust's convertible debentures are classified into debt and
    equity components. The equity component represents the estimated
    value of the conversion rights of the holders.

(c) Deferred financing costs

    The costs incurred to issue the Trust's convertible debenture are
    amortized over the term of the debenture and the amortization is
    included in interest expense.

(d) Revenue recognition

    (i) Interest income

        Interest income is accounted for on the accrual basis, and is
        recorded net of the Trust Manager interest spread described in
        note 13. Commitment fees received are amortized over the expected
        term of the mortgage.

    (ii)Non-conventional mortgages:

        Special profit participations earned by the Trust on non-
        conventional mortgages are recognized upon receipt of such
        amounts.

(e) Use of estimates:

    The preparation of financial statements requires management to make
    estimates and assumptions that affect the reported amounts of assets
    and liabilities, disclosure of contingent assets and liabilities at
    the date of the financial statements and the reported amounts of
    revenue and expenses during the year. Actual results could differ
    from those estimates.

(f) Financial instruments:

    The carrying values of the Trust's amounts receivable, mortgages,
    bank indebtedness, accounts payable and accrued liabilities and loans
    payable approximate their fair values due to their short-term nature.

(g) Unit-based compensation:

    The Trust has unit-based compensation plans which are described in
    note 9. The Trust accounts for its unit-based compensation using the
    fair value method, under which compensation expense is measured at
    the grant date and recognized over the vesting period.

4.  Mortgages

    The following is a breakdown of the mortgages as at June 30, 2006,
    December 31, 2005 and June 30, 2005:

-------------------------------------------------------------------------
-------------------------------------------------------------------------
                  June 30, 2006       Dec. 31, 2005       June 30, 2005
-------------------------------------------------------------------------
                  Amount       %      Amount       %      Amount       %
-------------------------------------------------------------------------
Conventional
 first
 mortgages     157,234,539   81.7  135,295,004   81.5  111,089,089   83.9
Conventional
 non-first
 mortgages      20,491,448   10.6   16,148,324    9.7   11,740,887    8.9
Non-
 conventional
 mortgages      14,859,965    7.7   14,653,234    8.8    9,535,965    7.2
-------------------------------------------------------------------------
               192,585,952  100.0  166,096,562  100.0  132,365,942  100.0

Allowance for
 loan losses     1,115,000           1,115,000           1,095,000
-------------------------------------------------------------------------
               191,470,952         164,981,562         131,270,942
-------------------------------------------------------------------------
-------------------------------------------------------------------------

    The mortgages are secured by real property, bear interest at the
    weighted average rate of 9.40% (2005 - 9.73%) and mature between 2006
    and 2010. Included with mortgages are two loans not directly secured
    on real property totalling $3,439,500 (2005 - NIL).

    The continuity of allowance for loan losses is as follows:

    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
                                                Six Months Ended June 30:
                                                    2006          2005
    ---------------------------------------------------------------------
    Balance, beginning of period                 1,115,000     1,095,000
    Increase during the period                           -             -

    ---------------------------------------------------------------------
    Balance - End of period                      1,115,000     1,095,000
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    The unadvanced funds under the existing mortgage portfolio amounted
    to $41,871,016 as at June 30, 2006 (June 30, 2005 - $40,276,472 &
    December 31, 2005 - $43,810,378).

    Credit risk arises from the possibility that mortgagors may
    experience financial difficulty and be unable to fulfill their
    mortgage commitments. In accordance with the operating policies of
    the Declaration of Trust, the Trust mitigates the risk of credit loss
    by ensuring that its mix of mortgages is diversified between
    conventional and non-conventional mortgages, and by limiting its
    exposure to any one mortgagor.

    Where appropriate, management makes specific provisions for loan
    losses. Specific provisions are determined on an item by item basis
    and reflect the estimated realizable amount of a mortgage.

    Interest rate risk arises from a mismatch of terms on borrowings to
    terms on the mortgage investments. The bank indebtedness bears
    interest at a floating rate that fluctuates with bank prime. A
    significant portion of the investment portfolio is short term in
    nature and also bears interest that fluctuates with bank prime,
    subject to an interest rate floor, thereby partially mitigating the
    interest rate risk. Interest on loans payable is matched to specific
    mortgage investments, thereby ensuring positive interest rate spread.

    Principal repayments based on contractual maturity dates are as
    follows:
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
    2006                                                    $ 67,126,599
    2007                                                      90,928,707
    2008                                                      20,779,451
    2009                                                      13,318,726
    2010                                                         432,469
    ---------------------------------------------------------------------
                                                            $192,585,952
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    Borrowers who have open loans have the option to repay principal at
    anytime prior to the maturity date.

5.  Deferred financing costs:

    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
                                   June 30,      Dec. 31,      June 30,
                                      2006          2005          2005
    ---------------------------------------------------------------------
    Deferred financing costs
     - convertible debenture      1,175,937             -             -

    Accumulated amortization        (30,026)            -             -

    ---------------------------------------------------------------------
                                  1,145,911             -             -
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

6.  Bank indebtedness:

    The Trust has entered into credit arrangements of which $32,250,495
    (June 30, 2005 - $25,414,128 & December 31, 2005 - $39,472,417) has
    been drawn. Interest on bank indebtedness is predominately charged at
    rates that vary with bank prime and may have a component with a fixed
    interest rate established based on a formula linked to Bankers
    Acceptance rates. Bank indebtedness is secured by a general security
    agreement. The credit agreement contains certain financial covenants
    that must be maintained.

7.  Loans Payable

    First priority charges on specific mortgage investments have been
    granted as security for the loans payable. The loans mature on dates
    consistent with those of the underlying mortgages. The loans are on a
    non-recourse basis and bear interest at rates ranging from 5.30% to
    6.90% (2005 - 5.30% to 6.85%).

    The loans are repayable at the earlier of the contractual expiry date
    of the underlying mortgage investment and the date the underlying
    mortgage is repaid. Repayments based on contractual maturity dates
    are as follows:

    ---------------------------------------------------------------------
    2006                                                     $ 4,420,138
    2007                                                       7,274,775
    2008                                                         317,144
    2009                                                       3,905,242
    ---------------------------------------------------------------------
                                                             $15,917,299
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

8.  Convertible Debentures:

    As at June 30, 2006, the Trust has one series of convertible
    debentures outstanding;

                            Interest  Conversion  Interest
              Principal($)  Rate      Price       Payable       Maturity
    ---------------------------------------------------------------------
    Series A  25,000,000    6.0%      $11.75      semi-          June 30,
                                      per unit    annually          2013

    The convertible debenture was allocated into liability and equity
    components on the date of issuance as follows:

    ---------------------------------------------------------------------
    Liability                                 $25,000,000
    Equity                                        380,482
    ---------------------------------------------------------------------
    Principal                                 $24,619,518
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    The accretion of the liability component of the convertible
    debenture, which increases the liability component from the initial
    allocation on the date of issuance, is included in interest expense.

    ---------------------------------------------------------------------
    Liability, April 24, 2006                $24,619,518
    Implicit interest rate in excess of
      Coupon rate                                   7,772
    ---------------------------------------------------------------------
    Liability, June 30, 2006                  $24,627,290
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

9.  Unitholders' equity:

    The beneficial interests in the Trust are represented by a single
    class of units which are unlimited in number. Each unit carries a
    single vote at any meeting of unitholders and carries the right to
    participate pro rata in any distributions.

    (a) The following units are issued and outstanding:

    ---------------------------------------------------------------------
    ---------------------------------------------------------------------
                                      June 30,     Dec. 31,     June 30,
                                         2006         2005         2005
                                        Amount       Amount       Amount
    ---------------------------------------------------------------------

    Balance, beginning of period    12,570,072   10,424,369   10,424,369

    New units from the
     exercise of options
     during the period                       -    2,130,000            -

    New units issued during the
     period under Distribution
     Reinvestment Plan                   7,702       15,703        5,632

    ---------------------------------------------------------------------
    Balance, end of period          12,577,774   12,570,072   10,430,001
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    (b) Incentive option plan:

        In November, 2005, 415,000 options were issued to trustees,
        directors, officers and employees of the Trust Manager and
        Mortgage Banker, with an exercise price of $9.90 per unit. The
        options are exercisable any time up to November 17, 2010. The
        fair value of the unit options used to compute compensation
        expense of $21,729 (which was recorded in the fourth quarter of
        2005) is the estimated fair value of each option grant on the
        grant date. This was calculated for the options granted during
        the 2005 using the Black-Scholes option pricing model with the
        following assumptions: expected distribution yield is 9.44%,
        expected volatility is 8.83%; risk free interest rate is 3.96%;
        and expected option life in years is 5. The options vested on the
        grant date.

    (c) Distribution reinvestment plan and direct unit purchase plan:

        The Trust has a distribution reinvestment plan and direct unit
        purchase plan for its unitholders which allows participants to
        reinvest their monthly cash distributions in additional trust
        units at a unit price equivalent to the weighted average price of
        units for the preceeding five day period.

10. Per unit amounts:

    Basic earnings per unit has been computed using the weighted average
    number of units outstanding during the six month period ended June
    30, 2006 of 12,573,073 (June 30, 2005 - 10,425,788) and during the
    three month period ended June 30, 2006 of 12,575,035 (June 30, 2005 -
    10,428,269).

    The diluted per unit information is calculated based on the weighted
    average diluted number of units outstanding for the period,
    considering the potential exercise of outstanding unit options and
    the potential conversion of outstanding convertible debentures, to
    the extent same are dilutive. The adjusted weighted average number of
    units outstanding used for the computation of diluted earnings for
    the six month period ended June 30, 2006 was 13,375,904 (June 30,
    2005 - 10,425,788) and for the three month period ended June 30, 2006
    was 14,138,306 (June 30, 2005 - 10,428,269).

11. Distributions:

    The Trust makes distributions to the unitholders on a monthly basis
    on or about the 15th day of each month other than January and on
    December 31 in each calendar year. The Declaration of Trust provides
    that the Trust will distribute at least 100% of the net income of the
    Trust determined in accordance with the Income Tax Act (Canada),
    subject to certain adjustments, to Unitholders.

    For the period January 1 to June 30, 2006, the Trust recorded
    distributions of $5,658,149 (June 30, 2005 - $4,692,200) to its
    unitholders. Distributions were $0.45 (June 30, 2005 - $0.45) per
    unit.

12. Income taxes:

    The Trust is taxed as a mutual fund trust for income tax purposes.
    Pursuant to the Declaration of Trust, the Trust is required to
    distribute its income for income tax purposes each year to such an
    extent that it will not be liable for income tax under Part 1 of the
    Income Tax Act (Canada). Therefore, no provision for income taxes is
    required on income earned by the Trust.

13. Related party transactions and balances:

    Transactions with related parties are in the normal course of
    business and are recorded at the exchange amount, which is the amount
    of consideration established and agreed to by the related parties,
    and represents fair market value.

    The Trust Manager (a company controlled by some of the trustees),
    pursuant to the Trust Management Agreement and Declaration of Trust,
    receives an allocation of mortgage interest referred to as Trust
    Manager spread interest, calculated as 0.75% per annum of the Trust's
    daily outstanding performing mortgage investment balances. For the
    six months ended June 30, 2006 this amount was $666,713 (June 30,
    2005 - $466,985), and for the three month period ended June 30, 2006
    this amount was $350,398 (June 30, 2005 - $243,220), and was deducted
    from interest and fees earned.

    The Mortgage Banker (a company controlled by a Trustee), pursuant to
    the Mortgage Banking Agreement and Declaration of Trust, receives
    certain fees from the borrowers as follows: loan servicing fees equal
    to 0.10% per annum on the principal amount of each of the Trust's
    mortgage investments; 75% of all the commitment and renewal fees
    generated from the Trust's mortgage investments and 25% of all the
    special profit income generated from the non-conventional mortgage
    investments after the Trust has yielded a 10% per annum return on its
    investments. Interest and fee income is net of the loan servicing
    fees paid to the Mortgage Banker of approximately $89,000 (2005 -
    $62,000). The Mortgage Banker also retains all overnight float
    interest and incidental fees and charges payable by borrowers on the
    Trust's mortgage investments. The Trust's share of commitment and
    renewal fees recorded in income for the six month period ended June
    30, 2006 was $307,536 (June 30, 2005 - $303,453) and for the three
    month period ended June 30, 2006 was $191,849 (June 30, 2005 -
    $196,123) and applicable special profit income for the six month
    period ended June 30, 2006 was $196,128 (June 30, 2005 - $243,709)
    and for the three month period ended June 30, 2006 was $78,627 (June
    30, 2005 - $78,627).

    The Trust Management Agreement and Mortgage Banking Agreement
    contains provisions for the payment of termination fees to the Trust
    Manager and Mortgage Banker in the event that the respective
    agreements are either terminated or not renewed.

    Several of the Trust's mortgages are shared with other investors of
    the Mortgage Banker, which may include members of management of the
    Mortgage Banker and/or Officers or Trustees of the Trust. The Trust
    ranks equally with other members of the syndicate as to receipt of
    principal and income.

    Mortgages totalling $1,760,000 at June 30, 2006 (June 30, 2005 -
    $2,623,455 & December 31, 2005 - $1,440,000) were issued to borrowers
    controlled by certain Trustees of the Trust. Each mortgage is
    personally guaranteed by the related Trustee.

14. Interest

    ---------------------------------------------------------------------
                             3 Month Period           6 Month Period
    Three months ended    June 30,     June 30,    June 30,      June 30,
    June 30;                 2006         2005        2006          2005
    ---------------------------------------------------------------------

    Bank interest
     expense          $   498,717  $   223,630  $   998,213  $   381,108
    Loans payable
     interest expense     210,749      115,829      373,347      244,450
    Debenture interest
     expense              313,141            -      313,141            -
    ---------------------------------------------------------------------
    Interest Expense  $ 1,022,607  $   339,459  $ 1,684,701  $   625,558
    Deferred finance
     cost amortization
     - Convertible
     debentures           (30,026)           -      (30,026)           -
    Implicit interest
     rate in excess
     of coupon rate -
     Convertible
     debentures            (7,772)           -       (7,772)           -
    Change in accrued
     interest              93,398       (1,444)      19,033        5,063
    ---------------------------------------------------------------------
    Cash interest
     paid             $ 1,078,207  $   338,015  $ 1,665,936  $   630,621
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

15. Contingent liabilities:

    The Trust is involved in certain litigation arising out of the
    ordinary course of investing in mortgages. Although such matters
    cannot be predicted with certainty, management believes the claims
    are without merit and does not consider the Trust's exposure to such
    litigation to have an impact on these financial statements.

16. Comparative figures:

    Certain 2005 comparative figures have been reclassified to conform
    with the financial statement presentation adopted in 2006.
>>