| 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 396 NW 10TH PLACE | 2015-04-01 | 33,000 | |||||||
| RESIDENTIAL RENTAL 396 NW 10TH PLACE | 2015-04-01 | 121,370 | 27,400 | S/L | 27.5000 | 4,414 | 4,414 | 4,414 | |
| 250 ADAMS CT | 2016-03-01 | 61,875 | 11,906 | S/L | 27.5000 | 2,250 | 2,250 | 2,250 | |
| 250 ADAMS CT LAND | 2016-03-01 | 33,000 | |||||||
| RESIDENTIAL RENTAL 374 NW 10TH PLACE | 2017-10-20 | 134,634 | 18,155 | S/L | 27.5000 | 4,896 | 4,896 | ||
| LAND 374 NW 10TH PLACE | 2017-10-20 | 41,000 | |||||||
| LAND 80519 COWBOY LN | 2020-02-07 | 91,497 | |||||||
| HOME 80519 COWBOY LN | 2020-02-07 | 68,884 | 3,444 | S/L | 27.5000 | 1,774 | 1,774 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LAND 80519 COWBOY LN | 2020-02 | PURCHASE | 2022-03 | 183,000 | 91,497 | 4,478 | 87,025 | |||
| HOME 80519 COWBOY LN | 2020-02 | PURCHASE | 2022-03 | 137,000 | 68,884 | 3,372 | 69,962 | 5,218 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LLC MEMBERSHIP INTEREST | AT COST | 78,369 | 78,369 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RENTAL HOUSES | 317,879 | 69,021 | 248,858 | 453,990 |
| LAND | 107,000 | 107,000 | 107,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | BANK OF EASTERN OREGON MORTGAGE |
| Lender's Title | |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | BANK OF EASTERN OREGON MORTGAGE |
| Lender's Title | |
| 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 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RESIDENTIAL 374 NW 10 TH | ||||
| LANDSCAPING | 172 | 172 | ||
| PROPERTY INSURANCE | 432 | 432 | ||
| PROPERTY TAX | 2,923 | 2,923 | ||
| RENTAL MANAGEMENT | 1,423 | 1,423 | ||
| REPAIRS AND MAINTENANCE | 580 | 580 | ||
| SUPPLIES | 332 | 332 | ||
| RESIDENTIAL 80519 COWBOY LN | ||||
| PROPERTY INSURANCE | 567 | 567 | ||
| LANDSCAPING | 175 | 175 | ||
| PROPERTY TAX | 1,324 | 1,324 | ||
| RENTAL MANAGEMENT | 1,180 | 1,180 | ||
| REPAIRS AND MAINTENANCE | 5,970 | 5,970 | ||
| SUPPLIES | 192 | 192 | ||
| UTILITIES | 151 | 151 | ||
| EXPENSES | ||||
| OTHER EXPENSES | 215 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EARNINGS - INVESTMENT IN LLC | 5,878 | 5,878 | |
| GIFT CARD COMMISSIONS | 10,070 | 10,070 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT | 4,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT TAXES/LICENSES | 274 |