| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION AND ACCOUNTING | 11,970 | 5,985 | 5,985 |
| 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 | 257,631 | S/L | 39.0000 | 26,883 | 26,883 | ||
| TENANT IMPROVEMENTS | 2007-04-16 | 3,620 | 758 | S/L | 39.0000 | 93 | 93 | ||
| HFH BUILDING | 2008-02-14 | 604,420 | 115,259 | S/L | 39.0000 | 15,498 | 15,498 | ||
| TENANT IMPROVEMENTS | 2009-05-13 | 13,517 | 2,137 | S/L | 39.0000 | 347 | 347 | ||
| TENANT IMPROVEMENTS | 2009-05-25 | 10,786 | 1,682 | S/L | 39.0000 | 277 | 277 | ||
| LAND | 2008-02-14 | 100,000 | |||||||
| LAND- PROF. WAY RENTAL | 2005-10-15 | 255,762 | |||||||
| BUILDING - PROF WAY RENTAL | 2006-06-15 | 638,510 | 152,806 | 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 | 2,930 | 200DB | 5.0000 | ||||
| LAND- WALLA WALLA | 2010-02-16 | 1,024,366 | |||||||
| BUILDING - WALLA WALLA | 2010-02-16 | 2,079,774 | 286,636 | S/L | 39.0000 | 53,327 | 53,327 | ||
| TENANT IMPROVEMENTS-HFH BLDG | 2010-12-17 | 117,385 | 13,544 | S/L | 39.0000 | 3,010 | 3,010 | ||
| TENANT IMPROVEMENTS KBB | 2016-06-01 | 48,452 | S/L | 39.0000 | 52 | 52 | |||
| 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 | 183,080 | 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 | 8,900 | 200DB | 7.0000 | ||||
| LAND PROFESSIONAL WAY | 2004-09-03 | 121,527 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BAIRD INVESTMENTS | 1,459,196 | 1,467,861 |
| BONDS AT RAYMOND JAMES | 296,929 | 303,806 |
| BONDS AT USB | 140,114 | 140,134 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CITIZENS BANK STOCK | 194,816 | 195,945 |
| MUTUAL FUNDS AT RAYMOND JAMES | 1,057,247 | 1,049,383 |
| MUTUAL FUNDS AT UBS | 235,316 | 234,112 |
| STOCKS AT USB | 2,224,504 | 2,261,321 |
| STOCKS AT RAYMOND JAMES | 1,930,178 | 1,892,263 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HINES RIET | AT COST | 50,093 | 34,467 |
| ACORN NW REAL ESTATE FUND I LP | AT COST | 224,853 | 224,853 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 5,252,489 | 1,172,304 | 4,080,185 | 5,645,625 |
| LAND | 2,029,035 | 2,029,035 | 2,238,827 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEYS | 16,604 | 8,302 | 8,302 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TIMBER AND LAND | 939,450 | 939,450 | 1,658,949 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL REAL ESTATE | ||||
| MANAGEMENT FEES | 25,969 | 25,969 | ||
| UTILTIES | 7,448 | 7,448 | ||
| REPAIRS | 32,573 | 32,573 | ||
| OFFICE EXPENSES | 984 | 984 | ||
| INSURANCE AND PROPERTY TAXES | 46,296 | 46,296 | ||
| ALLOCATION TO CHARITABLE ACTI | -18,001 | -18,001 | ||
| EXPENSES | ||||
| OFFICE EXPENSES | 2,800 | 1,400 | 1,400 | |
| TRAVEL | 1,400 | 700 | 700 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ACORN - DEBT | -2,360 | ||
| ACORN - ADJUSTMENT | -225 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSIT FROM HABITAT FOR HUMANITY | 250,000 | 250,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 55,544 | 55,544 | ||
| SECRETARY | 3,000 | 1,500 | 1,500 | |
| APPRAISALS | 11,750 | 5,875 | 5,875 |
| Item No. | 1 |
|---|---|
| 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. | 2 |
|---|---|
| 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 | 5,300 | |||
| STATE INCOME TAXES | 1,010 | 1,010 | ||
| PROPERTY TAXES ON INVESTMENT PRO | 600 | 600 | ||
| FOREIGN TAXES PAID | 970 | 970 |