| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION AND ACCOUNTING | 13,842 | 6,921 | 6,921 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE EQUIPMENT | 1999-01-10 | 7,707 | 7,707 | 200DB | 7.000000000000 | 0 | 0 | ||
| COMPUTER | 2000-07-12 | 2,609 | 2,609 | 200DB | 5.000000000000 | 0 | 0 | ||
| BUILDING | 2004-09-03 | 661,632 | 233,975 | SL | 39.000000000000 | 16,965 | 0 | ||
| SIGNS | 2005-01-18 | 1,048 | 1,048 | 200DB | 7.000000000000 | 0 | 0 | ||
| REFRIGERATOR & DISHWASHER | 2004-07-29 | 753 | 753 | 200DB | 7.000000000000 | 0 | 0 | ||
| COPIER | 2007-03-27 | 8,900 | 8,900 | 200DB | 7.000000000000 | 0 | 0 | ||
| LAND PROFESSIONAL WAY | 2004-09-03 | 121,527 | 0 % | 0 | 0 | ||||
| LAND - KINGS BLVD | 2005-11-15 | 527,380 | 0 % | 0 | 0 | ||||
| BUILDING - KINDS BLVD | 2005-11-15 | 1,048,446 | 338,280 | SL | 39.000000000000 | 26,883 | 26,883 | ||
| TENANT IMPROVEMENTS | 2007-04-16 | 3,620 | 1,037 | SL | 39.000000000000 | 93 | 93 | ||
| TENANT IMPROVEMENTS | 2009-05-13 | 13,517 | 3,178 | SL | 39.000000000000 | 347 | 347 | ||
| TENANT IMPROVEMENTS | 2009-05-25 | 10,786 | 2,513 | SL | 39.000000000000 | 277 | 277 | ||
| LAND | 2008-02-14 | 100,000 | 0 % | 0 | 0 | ||||
| LAND - PROF. WAY RENTAL | 2005-10-15 | 255,762 | 0 % | 0 | 0 | ||||
| LAND - WALLA WALLA | 2010-02-16 | 1,024,366 | 0 % | 0 | 0 | ||||
| HFH BUILDING | 2008-02-14 | 604,420 | 161,753 | SL | 39.000000000000 | 15,498 | 15,498 | ||
| BUILDING - PROF. WAY RENTAL | 2006-06-15 | 638,510 | 201,922 | SL | 39.000000000000 | 16,372 | 16,372 | ||
| GATE - PROF. WAY RENTAL | 2004-08-26 | 2,000 | 2,000 | 200DB | 7.000000000000 | 0 | 0 | ||
| 3 COMPUTERS | 2009-08-04 | 2,930 | 2,930 | 200DB | 5.000000000000 | 0 | 0 | ||
| BUILDING - WALLA WALLA | 2010-02-16 | 2,079,774 | 446,620 | SL | 39.000000000000 | 53,328 | 53,328 | ||
| TENANT IMPROVEMENTS - HFH BLDG | 2010-12-17 | 117,385 | 22,574 | SL | 39.000000000000 | 3,010 | 3,010 | ||
| TENANT IMPROVEMENTS - KBB | 2016-06-01 | 48,452 | 2,536 | SL | 39.000000000000 | 1,242 | 1,242 | ||
| TENANT IMPROVEMENTS - KBB | 2017-01-01 | 5,193 | 200 | SL | 39.000000000000 | 133 | 133 | ||
| TENANT IMPROVEMENTS - TCR | 2018-01-01 | 10,234 | 131 | SL | 39.000000000000 | 262 | 262 | ||
| TENANT IMPROVEMENTS - KBB | 2019-01-01 | 598 | SL | 39.000000000000 | 8 | 8 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS AT RAYMOND JAMES | 2,591,421 | 2,702,058 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CITIZENS BANK STOCK | 205,247 | 390,614 |
| MUTUAL FUNDS AT RAYMOND JAMES | 1,323,395 | 1,365,976 |
| STOCKS AT RAYMOND JAMES | 5,489,414 | 6,362,309 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 7,707 | 7,707 | 0 | |
| COMPUTER | 2,609 | 2,609 | 0 | |
| BUILDING | 661,632 | 250,940 | 410,692 | |
| SIGNS | 1,048 | 1,048 | 0 | |
| REFRIGERATOR & DISHWASHER | 753 | 753 | 0 | |
| COPIER | 8,900 | 8,900 | 0 | |
| LAND PROFESSIONAL WAY | 121,527 | 0 | 121,527 | |
| LAND - KINGS BLVD | 527,380 | 0 | 527,380 | |
| BUILDING - KINDS BLVD | 1,048,446 | 365,163 | 683,283 | |
| TENANT IMPROVEMENTS | 3,620 | 1,130 | 2,490 | |
| TENANT IMPROVEMENTS | 13,517 | 3,525 | 9,992 | |
| TENANT IMPROVEMENTS | 10,786 | 2,790 | 7,996 | |
| LAND | 100,000 | 0 | 100,000 | |
| LAND - PROF. WAY RENTAL | 255,762 | 0 | 255,762 | |
| LAND - WALLA WALLA | 1,024,366 | 0 | 1,024,366 | |
| HFH BUILDING | 604,420 | 177,251 | 427,169 | |
| BUILDING - PROF. WAY RENTAL | 638,510 | 218,294 | 420,216 | |
| GATE - PROF. WAY RENTAL | 2,000 | 2,000 | 0 | |
| 3 COMPUTERS | 2,930 | 2,930 | 0 | |
| BUILDING - WALLA WALLA | 2,079,774 | 499,948 | 1,579,826 | |
| TENANT IMPROVEMENTS - HFH BLDG | 117,385 | 25,584 | 91,801 | |
| TENANT IMPROVEMENTS - KBB | 48,452 | 3,778 | 44,674 | |
| TENANT IMPROVEMENTS - KBB | 5,193 | 333 | 4,860 | |
| TENANT IMPROVEMENTS - TCR | 10,234 | 393 | 9,841 | |
| TENANT IMPROVEMENTS - KBB | 598 | 8 | 590 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEYS | 6,672 | 3,336 | 3,336 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 4,900 | 2,450 | 2,450 | |
| MANAGEMENT FEES | 26,789 | 26,789 | 0 | |
| UTILITIES | 2,585 | 2,585 | 0 | |
| REPAIRS | 7,184 | 7,184 | 0 | |
| OFFICE EXPENSES | 8,564 | 8,564 | 0 | |
| INSURANCE AND PROPERTY TAXES | 39,196 | 39,196 | 0 | |
| LANDSCAPE | 7,521 | 7,521 | 0 | |
| ALLOCATION TO CHARITABLE ACTIVITIES | -70,200 | -70,200 | 0 |
| 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 | 101,830 | 101,830 | 0 | |
| OTHER PROFESSIONAL FEES | 10,460 | 5,230 | 5,230 |
| Item No. | 1 |
|---|---|
| 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 | 2019-12 |
| Repayment Terms | DUE AS TIMBER IS CUT |
| Interest Rate | 2.060000000000 |
| 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 EXCISE TAXES | 38,128 | 0 | 0 | |
| STATE INCOME TAXES | 1,528 | 0 | 0 | |
| PROPERTY TAX | 5,331 | 0 | 0 | |
| FOREIGN TAXES | 4,983 | 4,983 | 0 |