Firm Capital Mortgage Investment CorporationTSX: FC

Firm Capital Mortgage Investment Trust announces third quarter 2006 results

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

TORONTO, Nov. 2 /CNW/ - Firm Capital Mortgage Investment Trust (the
"Trust") (TSX FC.UN), released today its financial statements for the third
quarter ended September 30, 2006.
Net earnings for the third quarter ended September 30, 2006 increased to
$3,150,562 from $2,675,700 for the same period last year. Basic weighted
average earnings per unit for the third quarter amounted to $0.250 versus
$0.240 last year. Net earnings for the nine month period ended September 30,
2006 increased to $9,161,537 from $7,623,540 for the same period last year.
Basic weighted average earnings per unit for the nine month period ended
September 30, 2006 increased to $0.729 versus $0.715 last year. Net earnings
represented an annualized return on weighted average Unitholders' equity of
10.24% per annum. This return on Unitholders' equity equates to 608 basis
points per annum over the average One Year Government of Canada Treasury Bill
yield for the first nine 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.
Unitholders should note that net earnings to September 30, 2006 exceeded
distributions by $672,472, being $0.0535 per unit. The Trust's policy is to
distribute this excess earnings to Unitholders as part of its December
distribution.
As at September 30, 2006, the Trust's mortgage portfolio increased to
$200,764,020 as compared to $164,981,562 as at December 31, 2005. The
portfolio continued to be heavily concentrated in first mortgages.
The Trust is pleased to announce that it has added Lawrence Shulman,
Chartered Accountant, as an Independent Trustee to its Board of Trustees and
to its Audit Committee. The addition of another Chartered Accountant to the
Trust's board, who has years of experience working in the real estate
industry, is deemed to be beneficial.
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 Statements of Earnings

                   FIRM CAPITAL MORTGAGE
                   INVESTMENT TRUST

                   For the Nine Months Ended September 30, 2006


FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Balance Sheets

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

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

Assets

Amounts receivable and
 prepaid expenses             $  1,798,555   $  1,600,688   $  1,305,680
Mortgages (note 4)             200,764,020    164,981,562    136,855,070
Deferred financing costs -
 convertible debenture
 (note 5)                        1,104,681              -              -

-------------------------------------------------------------------------
                              $203,667,256   $166,582,250   $138,160,750
-------------------------------------------------------------------------
-------------------------------------------------------------------------


Liabilities and Unitholders' Equity

Liabilities:
  Bank indebtedness (note 6)  $ 31,845,147   $ 39,472,417   $  8,852,990
  Accounts payable and
   accrued liabilities             901,136        433,464        317,606
  Unearned income                  301,281        316,467        122,684
  Unitholder distribution
   payable                         943,792              -        942,278
  Loans payable (note 7)        24,786,944      7,304,447      8,511,197
  Convertible debenture
   (note 8)                     24,637,998              -              -
-------------------------------------------------------------------------
                              $ 83,416,298   $ 47,526,795   $ 18,746,755

Unitholders' equity (note 9):  120,250,958    119,055,455    119,413,994
  Issued and outstanding:
    12,583,893 units (2005 - 12,563,710)

Commitments (note 4)
Contingent liabilities (note 15)

-------------------------------------------------------------------------
                              $203,667,256   $166,582,250   $138,160,750
-------------------------------------------------------------------------
-------------------------------------------------------------------------

See accompanying notes to financial statements.


FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Unaudited Statements of Earnings

Nine Months ended September 30, 2006

-------------------------------------------------------------------------
                        3 Month Period              9 Month Period
                    Sept. 30,     Sept. 30,     Sept. 30,    Sept. 30,
                      2006          2005          2006         2005
-------------------------------------------------------------------------

Interest and fees
 earned,net of
 Trust Manager
  Interest
   allocation
   (note 13)      $  4,590,249  $  3,190,196  $ 12,606,821  $  9,124,387
Less interest
 expense (note 14)   1,214,744       373,465     2,899,444       999,023
-------------------------------------------------------------------------

Net interest and
 fee income          3,375,505     2,816,731     9,707,377     8,125,364

Expenses:
  General and
   administrative      224,943       141,031       545,840       501,824

-------------------------------------------------------------------------
Net earnings for
 the period       $  3,150,562  $  2,675,700  $  9,161,537  $  7,623,540
-------------------------------------------------------------------------
-------------------------------------------------------------------------

Net earnings per
 unit (note 10)
  Basic           $      0.250  $      0.240  $      0.729  $      0.715
  Diluted         $      0.240  $      0.240  $      0.712  $      0.715

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

See accompanying notes to financial statements.


FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Statement of Unitholders' Equity

Nine Months ended September 30, 2006

-------------------------------------------------------------------------
                                 Sept. 30,       Dec. 31,      Sept. 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      142,550    24,559,504    24,494,464

Public offering costs                      -    (1,413,242)   (1,392,204)

Unit based compensation                    -        21,729             -

-------------------------------------------------------------------------
Balance, end of period          $119,198,005  $119,055,455  $118,989,724
-------------------------------------------------------------------------

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  $ 30,632,510

Net earnings                       9,161,537    10,466,611     7,623,540

-------------------------------------------------------------------------
Balance, end of period          $ 50,260,658  $ 41,099,121  $ 38,256,050
-------------------------------------------------------------------------

Cumulative distributions to
 unitholders

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

Distributions to unitholders       8,489,065    10,466,611     7,199,269

-------------------------------------------------------------------------
Balance, end of period          $ 49,588,186  $ 41,099,121  $ 37,831,779
-------------------------------------------------------------------------

Total unitholders equity        $120,250,958  $119,055,455  $119,413,995

Units issued and outstanding      12,583,893    12,570,072    12,563,710

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

See accompanying notes to financial statements.

FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Unaudited Statement of Cash Flows

Nine Months ended September 30, 2006

-------------------------------------------------------------------------
                        3 Month Period              9 Month Period
                    Sept. 30,     Sept. 30,     Sept. 30,    Sept. 30,
                      2006          2005          2006         2005
-------------------------------------------------------------------------

Cash provided by (used in):

Operating activities
  Net earnings
   for the period $  3,150,562  $  2,675,700  $  9,161,537  $  7,623,540
  Net changes in
   non-cash items
    Increase in
     allowance for
     loan losses        80,000             -        80,000             -
    Deferred
     financing cost
     amortization       41,230             -        71,255             -
    Implicit
     interest
     rate in excess
     of coupon rate -
     convertible
     debenture          10,707             -         8,480             -
    Decrease
     (increase)
     in amounts
     receivable
     and prepaid
    expenses           (81,800)      (60,311)     (197,867)      204,898
    Increase (decrease)
     in accounts
    payable and
    accrued
    liabilities        476,760       172,619     1,396,278       959,695
-------------------------------------------------------------------------
                     3,677,459     2,788,008    10,529,683     8,788,133

Financing activities:
  Proceeds from
   issuance of units    62,229    24,430,956       142,550    24,494,604
  Proceeds from
   convertible
   debenture                 -             -    25,000,000             -
  Increase (decrease)
   in bank
   indebtedness       (405,348)  (16,561,138)   (7,627,270)   (6,227,503)
  Increase (decrease)
   in loans
   payable           8,869,645    (1,174,424)   17,482,497    (1,955,776)
  Public offering
   costs                     -    (1,392,204)            -    (1,392,204)
  Debenture offering
   costs                     -             -    (1,175,937)            -
  Distributions to
   unitholders      (2,830,917)   (2,507,070    (8,489,065)   (7,199,269)
-------------------------------------------------------------------------
                     5,695,609     2,796,12     25,332,775     7,719,712


Investing activities:
  Funding of
   mortgages       (32,243,476)  (33,305,301) (105,590,679)  (80,215,561)
  Discharge of
   mortgages        22,870,408    27,721,173    69,728,221    63,707,716
-------------------------------------------------------------------------
                    (9,373,068)   (5,584,128)  (35,862,458)  (16,507,845)

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


Supplemental
 disclosure
  Interest paid
   (note 14)      $    696,380  $     411,048 $  2,362,315  $  1,041,668

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

See accompanying notes to financial statements.

FIRM CAPITAL MORTGAGE INVESTMENT TRUST
Notes to Financial Statements

Nine Months ended September 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 and fee 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 September 30,
    2006, December 31, 2005 and September 30, 2005:

    ---------------------------------------------------------------------
                 Sept. 30, 2006      Dec. 31, 2005     Sept. 30, 2005
                    Amount      %      Amount      %      Amount      %
    ---------------------------------------------------------------------
    Conventional
     first
     mortgages    164,286,753  81.3  135,295,004  81.5  117,713,173  85.3
    Conventional
     non-first
     mortgages     24,272,972  12.0   16,148,324   9.7   11,049,682   8.0
    Non-conven-
     tional
     mortgages     13,399,295   6.7   14,653,234   8.8    9,187,215   6.7
                  201,959,020 100.0  166,096,562 100.0  137,950,070 100.0

    Allowance for
     loan losses    1,195,000          1,115,000          1,095,000

    ---------------------------------------------------------------------
                  200,764,020        164,981,562        136,855,070
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    The mortgages are secured by real property, bear interest at the
    weighted average rate of 9.48% (2005 - 9.51%) and mature between 2006
    and 2010. Included with mortgages is one loan not directly secured
    on real property totalling $1,500,000 (2005 - NIL).

    The continuity of allowance for loan losses is as follows:

    ---------------------------------------------------------------------
                                         Nine Months Ended September 30:
                                                 2006             2005
    ---------------------------------------------------------------------
    Balance, beginning of period              1,115,000        1,095,000
    Increase during the period                   80,000                -

    ---------------------------------------------------------------------
    Balance - End of period                   1,195,000        1,095,000
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    The unadvanced funds under the existing mortgage portfolio amounted
    to $38,355,338 as at September 30, 2006 (September 30, 2005 -
    $42,236,057 & 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                                                        $ 48,795,805
2007                                                         113,261,489
2008                                                          26,299,695
2009                                                          13,172,357
2010                                                             429,674
-------------------------------------------------------------------------
                                                            $201,959,020
-------------------------------------------------------------------------
-------------------------------------------------------------------------

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

5.  Deferred financing costs:

    ---------------------------------------------------------------------
                                     Sept. 30,    Dec. 31,     Sept. 30,
                                       2006         2005         2005
    ---------------------------------------------------------------------

    Deferred financing costs
      - convertible debenture        1,175,937            -            -
    Accumulated amortization           (71,256)           -            -
                                     1,104,681            -            -
    ---------------------------------------------------------------------

6.  Bank indebtedness:

    The Trust has entered into credit arrangements of which $31,845,147
    (September 30, 2005 - $8,852,990 & 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
    8.50% (2005 - 4.65% 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                                                         $ 3,706,385
2007                                                          13,866,773
2008                                                             729,655
2009                                                           6,484,131
-------------------------------------------------------------------------
                                                             $24,786,944
-------------------------------------------------------------------------
-------------------------------------------------------------------------

8.  Convertible Debentures:

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


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

    ---------------------------------------------------------------------
    Liabililty, April 24, 2006       $24,619,518
    Implicit interest rate in
     excess of Coupon rate                18,480
    ---------------------------------------------------------------------
    Liability, September 30, 2006    $24,637,998
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

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:

    ---------------------------------------------------------------------
                                     Sept. 30,    Dec. 31,     Sept. 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    2,130,000
    New units issued during the
     period under Distribution
     Reinvestment Plan                  13,821       15,703        9,341
    Balance, end of period          12,583,893   12,570,072   12,563,710
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

    (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 volatililty 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 nine month period ended
    September 30, 2006 of 12,575,696 (September 30, 2005 - 10,662,511)
    and during the three month period ended September 30, 2006 of
    12,580,856 (September 30, 2005 - 11,126,482).

    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 nine month period ended September 30, 2006 was 13,831,386
    (September 30, 2005 - 10,662,511) and for the three month period
    ended September 30, 2006 was 14,718,338 (September 30,
    2005 - 11,126,482).

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 September 30, 2006, the Trust recorded
    distributions of $8,489,065 (September 30, 2005 - $7,199,269) to its
    unitholders. Distributions were $0.675 (September 30, 2005 - $0.675)
    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
    nine months ended September 30, 2006 this amount was $1,040,522
    (September 30, 2005 - $729,717), and for the three month period ended
    September 30, 2006 this amount was $373,808 (September 30, 2005 -
    $262,733), 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 $50,000 (2005 -
    $35,000). 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 nine month period ended
    September 30, 2006 was $466,181 (September 30, 2005 - $380,210) and
    for the three month period ended September 30, 2006 was $158,645
    (September 30, 2005 - $76,757) and applicable special profit income
    for the nine month period ended September 30, 2006 was $400,145
    (September 30, 2005 - $395,306) and for the three month period ended
    September 30, 2006 was $204,017 (September 30, 2005 - $160,597).

    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 September 30, 2006 (September 30,
    2005 - $1,440,000 & December 31, 2005 - $1,440,000) were issued to
    borrowers controlled by certain Trustees of the Trust. Each mortgage
    is dealt with in accordance with the Trust's existing investment and
    operating policies and is personally guaranteed by the related
    Trustee.

14. Interest

    ---------------------------------------------------------------------
                        3 Month Period              9 Month Period
                    Sept. 30,     Sept. 30,     Sept. 30,    Sept. 30,
                      2006          2005          2006         2005
    ---------------------------------------------------------------------

    Bank interest
     expense      $    456,871  $    256,203  $  1,455,084  $    637,310
    Loans payable
     interest
     expense           330,936       117,262       704,282       361,712
    Debenture
     interest
     expense           426,937             -       740,078             -
    ---------------------------------------------------------------------
    Interest
     Expense      $  1,214,744  $    373,465  $  2,899,444  $    999,022
    Deferred
     finance cost
     amortization -
      Convertible
       debentures      (41,229)            -       (71,255)            -
    Implicit
     interest rate
     in excess of
     coupon rate -
      Convertible
      debentures       (10,707)            -       (18,480)            -
    Change in
     accrued
     interest         (466,428)       37,583      (447,394)       42,646
    ---------------------------------------------------------------------
    Cash interest
     paid         $    696,380  $    411,048  $  2,362,315  $  1,041,668
    ---------------------------------------------------------------------
    ---------------------------------------------------------------------

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.
>>