| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION AND ACCOUNTING | 24,342 | 12,171 | 12,171 |
| 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 - WALLA WALLA | 2010-02-16 | 1,024,366 | 0 % | 0 | 0 | ||||
| BUILDING - WALLA WALLA | 2010-02-16 | 2,079,774 | 606,604 | SL | 39.000000000000 | 13,332 | 13,332 | ||
| TENANT IMPROVEMENTS - TCR | 2018-01-01 | 10,234 | 917 | SL | 39.000000000000 | 66 | 66 | ||
| OFFICE CHAIRS | 2020-09-10 | 2,820 | 564 | 200DB | 5.000000000000 | 902 | 0 | ||
| CONFERENCE & DISPLAY TABLES | 2020-09-12 | 7,000 | 1,400 | 200DB | 5.000000000000 | 2,240 | 0 | ||
| 3 COMPUTERS | 2009-08-04 | 2,930 | 2,930 | 200DB | 5.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS AT RAYMOND JAMES | 1,914,579 | 1,801,088 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CITIZENS BANK STOCK | 218,160 | 377,290 |
| MUTUAL FUNDS AT RAYMOND JAMES | 3,327,503 | 3,236,998 |
| STOCKS AT RAYMOND JAMES | 7,566,263 | 8,122,735 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE CHAIRS | 2,820 | 1,466 | 1,354 | |
| CONFERENCE & DISPLAY TABLES | 7,000 | 3,640 | 3,360 | |
| 3 COMPUTERS | 2,930 | 2,930 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEYS | 3,620 | 1,810 | 1,810 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 869 | 869 | 0 | |
| MANAGEMENT FEES | 1,857 | 1,857 | 0 | |
| UTILITIES | 146 | 146 | 0 | |
| REPAIRS | 469 | 469 | 0 | |
| OFFICE EXPENSES | 569 | 569 | 0 | |
| LANDSCAPE | 53 | 53 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 143,667 | 143,667 | 0 | |
| OTHER PROFESSIONAL FEES | 2,500 | 1,250 | 1,250 |
| 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 | 2022-12 |
| 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 |
|---|---|---|---|---|
| STATE INCOME TAXES | 1,934 | 0 | 0 | |
| FOREIGN TAXES | 8,938 | 8,938 | 0 | |
| FEDERAL TAXES | 39,920 | 0 | 0 |