| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 650 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2010-07-16 | 212 | SL | 39.000000000000 | 2 | 2 | |||
| LAND | 2010-07-16 | 354,246 | L | 0 | 0 | ||||
| DOCK | 2010-07-16 | 72 | 200DB | 7.000000000000 | 10 | 4 | |||
| DOCK | 2010-07-16 | 836 | 150DB | 15.000000000000 | 42 | 23 | |||
| DOCK | 2010-07-16 | 8,542 | 150DB | 15.000000000000 | 427 | 237 | |||
| SCANNER | 2010-07-16 | 7 | 200DB | 5.000000000000 | 1 | 1 | |||
| COMPUTER | 2010-07-16 | 15 | 200DB | 5.000000000000 | 3 | 1 | |||
| FORKLIFT | 2010-07-16 | 69 | 200DB | 7.000000000000 | 10 | 4 | |||
| WINDOWS | 2010-07-16 | 319 | SL | 39.000000000000 | 3 | 3 | |||
| PAINT | 2010-07-16 | 43 | SL | 39.000000000000 | 0 | 0 | |||
| TENANT IMP - THIRD FLOOR | 2010-07-16 | 621 | SL | 39.000000000000 | 7 | 7 | |||
| LAND | 2010-07-16 | 132,687 | L | 0 | 0 | ||||
| BUILDING | 2010-07-16 | 82,079 | SL | 39.000000000000 | 877 | 877 | |||
| TENANT IMP - CARPET | 2010-07-16 | 645 | SL | 7.000000000000 | 38 | 38 | |||
| ROOF MEMBRANE | 2010-07-16 | 4,590 | SL | 39.000000000000 | 49 | 49 | |||
| ENTERTAINMENT CENTER | 2010-10-15 | 46 | 200DB | 5.000000000000 | 9 | 0 | |||
| FIREPROOF SAFE | 2010-08-30 | 115 | 200DB | 5.000000000000 | 23 | 0 | |||
| VAV UNIT | 2010-12-10 | 3,377 | SL | 39.000000000000 | 7 | 7 | |||
| REFRIGERATOR | 2010-06-08 | 96 | 200DB | 7.000000000000 | 14 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 212 | 2 | 210 | 0 |
| LAND | 354,246 | 0 | 354,246 | 0 |
| DOCK | 72 | 10 | 62 | 0 |
| DOCK | 836 | 42 | 794 | 0 |
| DOCK | 8,542 | 427 | 8,115 | 0 |
| SCANNER | 7 | 1 | 6 | 0 |
| COMPUTER | 15 | 3 | 12 | 0 |
| FORKLIFT | 69 | 10 | 59 | 0 |
| WINDOWS | 319 | 3 | 316 | 0 |
| PAINT | 43 | 0 | 43 | 0 |
| TENANT IMP - THIRD FLOOR | 621 | 7 | 614 | 0 |
| LAND | 132,687 | 0 | 132,687 | 0 |
| BUILDING | 82,079 | 877 | 81,202 | 0 |
| TENANT IMP - CARPET | 645 | 38 | 607 | 0 |
| ROOF MEMBRANE | 4,590 | 49 | 4,541 | 0 |
| VAV UNIT | 3,377 | 7 | 3,370 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ENTERTAINMENT CENTER | 46 | 9 | 37 | 0 |
| FIREPROOF SAFE | 115 | 23 | 92 | 0 |
| REFRIGERATOR | 96 | 14 | 82 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,283 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BOOK/TAX DIFFERENCE | 3,686 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSES (PROPERTY MANAGEMENT) | 158 | 158 | 0 | |
| INSURANCE (PROPERTY MANAGEMENT) | 1,274 | 1,274 | 0 | |
| LICENSES (PROPERTY MANAGEMENT) | 77 | 77 | 0 | |
| MISCELLANEOUS (PROPERTY MANAGEMENT) | 48 | 48 | 0 | |
| OFFICE EXPENSE (PROPERTY MANAGEMENT) | 293 | 293 | 0 | |
| PAYROLL EXPENSES (PROPERTY MANAGEMENT) | 4,263 | 4,263 | 0 | |
| TELEPHONE (PROPERTY MANAGEMENT) | 344 | 344 | 0 | |
| INSURANCE | 180 | 180 | 0 | |
| MISCELLANEOUS | 22 | 22 | 0 | |
| REPAIRS AND MAINTENANCE | 62 | 62 | 0 | |
| SUPPLIES | 14 | 14 | 0 | |
| UTILITIES | 730 | 730 | 0 | |
| YARD MAINTENANCE | 69 | 69 | 0 | |
| CLEANING | 616 | 616 | 0 | |
| INSURANCE | 366 | 366 | 0 | |
| MISCELLANEOUS | 10,096 | 10,096 | 0 | |
| REPAIRS AND MAINTENANCE | 365 | 365 | 0 | |
| SUPPLIES | 88 | 88 | 0 | |
| UTILITIES | 1,409 | 1,409 | 0 | |
| YARD MAINTENANCE | 39 | 39 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER FEES | 33 | 33 | 33 |
| Name | Address |
|---|---|
|
ESTATE OF ROBERT K MERRELL (EIN 91-6577263) |
2408 W COMMODORE WAY SEATTLE,WA98199 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 3,185 | 3,185 | 0 | |
| REAL ESTATE TAXES | 1,604 | 1,604 | 0 |