| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION AND ACCOUNTING | 23,654 | 13,654 | 10,000 |
| Person Name | Explanation |
|---|---|
| NANCY HULL | |
| HERBERT R HULL | |
| TODD W NYSTROM | |
| CON LYNCH | |
| DENNIS OLSON | |
| EDWARD PARKER | |
| NATHAN NYSTROM |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND- KINGS BLVD | 2005-11-15 | 527,380 | |||||||
| BUILDING - KINGS BLVD | 2005-11-15 | 1,048,446 | 176,981 | S/L | 39.0000 | 26,883 | 26,883 | ||
| TENANT IMPROVEMENTS | 2007-04-16 | 3,620 | 480 | S/L | 39.0000 | 92 | 92 | ||
| HFH BUILDING | 2008-02-14 | 604,420 | 68,765 | S/L | 39.0000 | 15,498 | 15,498 | ||
| TENANT IMPROVEMENTS | 2009-05-13 | 13,517 | 1,098 | S/L | 39.0000 | 346 | 346 | ||
| TENANT IMPROVEMENTS | 2009-05-25 | 10,786 | 853 | S/L | 39.0000 | 276 | 276 | ||
| LAND | 2008-02-14 | 100,000 | |||||||
| LAND- PROF. WAY RENTAL | 2005-10-15 | 255,762 | |||||||
| BUILDING - PROF WAY RENTAL | 2006-06-15 | 638,510 | 103,690 | S/L | 39.0000 | 16,372 | 16,372 | ||
| GATE - PROF WAY RENTAL | 2004-08-26 | 2,000 | 2,000 | 200DB | 7.0000 | ||||
| 3 COMPUTERS | 2009-08-04 | 2,930 | 2,508 | 200DB | 5.0000 | 169 | 169 | ||
| LAND- WALLA WALLA | 2010-02-16 | 1,024,366 | |||||||
| BUILDING - WALLA WALLA | 2010-02-16 | 2,079,774 | 126,653 | S/L | 39.0000 | 53,327 | 53,327 | ||
| TENANT IMPROVEMENTS-HFH BLDG | 2010-12-17 | 117,385 | 4,515 | S/L | 39.0000 | 3,010 | 3,010 | ||
| OFFICE EQUIPMENT | 1999-01-10 | 7,707 | 7,707 | 200DB | 7.0000 | ||||
| COMPUTER | 2000-07-12 | 2,609 | 2,609 | 200DB | 5.0000 | ||||
| BUILDING | 2004-09-03 | 661,632 | 132,185 | S/L | 39.0000 | 16,965 | |||
| SIGNS | 2005-01-18 | 1,048 | 1,048 | 200DB | 7.0000 | ||||
| REFRIGERATOR & DISHWASHER | 2004-07-29 | 753 | 753 | 200DB | 7.0000 | ||||
| COPIER | 2007-03-27 | 8,900 | 7,709 | 200DB | 7.0000 | 794 | |||
| LAND PROFESSIONAL WAY | 2004-09-03 | 121,527 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD INVESTMENTS | 2,093,250 | 2,072,090 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CITIZENS BANK STOCK | 194,816 | 159,734 |
| MUTUAL FUNDS AT RAYMOND JAMES | 2,051,712 | 2,069,710 |
| MUTUAL FUNDS AT UBS | 434,155 | 417,521 |
| ROCKY MOUNTAIN PRODUCTS | ||
| STOCKS AT USB | 547,028 | 649,419 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | AT COST | 44,491 | 30,928 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 5,204,037 | 773,286 | 4,430,751 | 4,945,516 |
| LAND | 2,029,035 | 2,029,035 | 1,922,009 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEYS | 74,848 | 65,618 | 9,230 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TIMBER AND LAND | 922,680 | 939,450 | 1,157,093 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL REAL ESTATE | ||||
| MANAGEMENT FEES | 20,122 | 20,122 | ||
| UTILTIES | 7,106 | 7,106 | ||
| REPAIRS | 6,346 | 6,346 | ||
| MISC | 512 | 512 | ||
| PROPERTY TAXES | 16,885 | 16,885 | ||
| EXPENSES | ||||
| OFFICE EXPENSES | 18,098 | 18,098 | ||
| BANK FEES | ||||
| MISCELLANEOUS | 2,093 | 2,093 | ||
| TRAVEL | 2,716 | 1,355 | 1,361 | |
| BOND AMORTIZATION | 15,450 | 15,450 | ||
| ROUNDING |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL REFUND | 8,499 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSIT FROM HABITAT FOR HUMANITY | 250,000 | 250,000 |
| NYSTROM OPTION | 27,500 | |
| CITIZEN'S BANK LINE OF CREDIT | 1,500,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| RTT CORPORATION | NONE | 200,000 | 244,844 | 2010-05 | 2011-01 | LINE OF CREDIT | 7.00 % | AR, INVENTORY AND ASSETS OF CORP | WORKING CAPITAL | 25,000 | |
| RTT CORPORATION | NONE | 1,136,967 | 4,610,325 | SERIES OF SHORT TERM NOTES | 7.00 % | ASSETS OF CORP | WORKING CAP. UNTIL LAWSUIT SETTLES | 1,152,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 28,173 | 24,173 | 4,000 | |
| SECRETARY | 4,000 | 2,000 | 2,000 |
| Item No. | 1 |
|---|---|
| Borrower's Name | HULL-OAKES LUMBER COMPANY SEC 12 |
| Borrower's Title | |
| Original Amount of Loan | 996904 |
| Balance Due | |
| Date of Note | 2002-03 |
| Maturity Date | 2012-03 |
| Repayment Terms | DUE AS TIMBER IS CUT |
| Interest Rate | 0.0548 |
| Security Provided by Borrower | TIMBER & LAND |
| Purpose of Loan | INHERITED VIA TRUST ADMINISTRATION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Borrower's Name | NYSTROM LAND TIMBER LLC MARKS |
| Borrower's Title | |
| Original Amount of Loan | 780000 |
| Balance Due | 380000 |
| Date of Note | 2008-05 |
| Maturity Date | 2018-05 |
| Repayment Terms | DUE AS TIMBER IS CUT |
| Interest Rate | 0.0489 |
| Security Provided by Borrower | TIMBER & LAND |
| Purpose of Loan | INHERITED VIA TRUST ADMINISTRATION |
| Description of Lender Consideration | |
| Consideration FMV | 380000 |
| Item No. | 3 |
|---|---|
| Borrower's Name | HULL-OAKES LUMBER COMPANY GALLAHER |
| Borrower's Title | |
| Original Amount of Loan | 1460652 |
| Balance Due | 1110652 |
| Date of Note | 2003-12 |
| Maturity Date | 2013-12 |
| Repayment Terms | DUE AS TIMBER IS CUT |
| Interest Rate | 0.0355 |
| Security Provided by Borrower | TIMBER & LAND |
| Purpose of Loan | INHERITED VIA TRUST ADMINISTRATION |
| Description of Lender Consideration | |
| Consideration FMV | 1110652 |
| Item No. | 4 |
|---|---|
| Borrower's Name | NYSTROM LAND TIMBER LLC COOK |
| Borrower's Title | |
| Original Amount of Loan | 860000 |
| Balance Due | 860000 |
| Date of Note | 2009-01 |
| Maturity Date | 2018-12 |
| Repayment Terms | DUE AS TIMBER IS CUT |
| Interest Rate | 0.0206 |
| Security Provided by Borrower | TIMBER & LAND |
| Purpose of Loan | INHERITED VIA TRUST ADMINISTRATION |
| Description of Lender Consideration | |
| Consideration FMV | 860000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAXES | ||||
| STATE INCOME TAXES | 1,075 | 1,075 | ||
| PROPERTY TAXES ON INVESTMENT PRO | 523 | 523 |