| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CPA FEES | 4,689 | 703 | 703 | 3,986 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION | 18,655 | 18,655 | |||||||
| DEPRECIATION | 18,746 | 18,746 | |||||||
| DEPRECIATION | 11,410 | 11,410 | |||||||
| DEPRECIATION | 37,557 | 37,557 | |||||||
| DEPRECIATION | 6,670 | 6,670 | |||||||
| DEPRECIATION | 4,738 | 4,738 | |||||||
| DEPRECIATION | 12,272 | 12,272 | |||||||
| DEPRECIATION | 1,369 | 1,369 | |||||||
| DEPRECIATION | 3,330 | 3,330 | |||||||
| DEPRECIATION | 1,109 | 1,109 | |||||||
| DEPRECIATION | 642 | 642 | |||||||
| DEPRECIATION | 21,617 | 21,617 | |||||||
| DEPRECIATION | 2,675 | 2,675 | |||||||
| DEPRECIATION | 6,479 | 6,479 | |||||||
| DEPRECIATION | 5,359 | 5,359 | |||||||
| DEPRECIATION | 1,149 | 1,149 | |||||||
| DEPRECIATION | 6,263 | 6,263 | |||||||
| DEPRECIATION | 1,624 | 1,624 | |||||||
| DEPRECIATION | 123 | 123 | |||||||
| DEPRECIATION | 16,937 | 16,937 | |||||||
| DEPRECIATION | 5,911 | 5,911 | |||||||
| DEPRECIATION | 7,668 | 7,668 | |||||||
| DEPRECIATION | 27,052 | 27,052 | |||||||
| DEPRECIATION | 13,794 | 13,794 | |||||||
| DEPRECIATION | 8,174 | 8,174 | |||||||
| DEPRECIATION | 20,539 | 20,539 | |||||||
| DEPRECIATION | 5,269 | 5,269 | 5,269 | ||||||
| DEPRECIATION | 3,959 | 3,959 | 3,959 | ||||||
| DEPRECIATION | 2,924 | 2,924 | 2,924 | ||||||
| DEPRECIATION | 4,237 | 4,237 | |||||||
| DEPRECIATION | 5,902 | 5,902 | |||||||
| DEPRECIATION | 2,131 | 2,131 | |||||||
| DEPRECIATION | 3,044 | 3,044 | |||||||
| DEPRECIATION | 1,048 | 1,048 | |||||||
| DEPRECIATION | 10,055 | 10,055 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| BEL-KIRK PROPERTY | 1997-07 | PURCHASE | 2015-01 | 180,315 | 180,315 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE LLCS & PARTNERSHIPS | FMV | 8,345,414 | 8,345,414 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,235 | 1,235 | 1,235 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX | 75,000 |
| BOOK/TAX DIFFERENCE ON GAIN ON SALE | 180,315 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BONNEY LAKE VILLAGE 9% | ||||
| SCHEDULE ATTACHED | 108,376 | 108,376 | ||
| EASTLAKE BUSINESS PK 17.5% | ||||
| SCHEDULE ATTACHED | 88,416 | 88,416 | ||
| HILLSIDE PLAZA 2.703% | ||||
| SCHEDULE ATTACHED | 52,740 | 52,740 | ||
| KENT BUSINESS CAMPUS 14% | ||||
| SCHEDULE ATTACHED | 174,280 | 174,280 | ||
| KENT BUSINESS CAMPUS 2.5% | ||||
| SCHEDULE ATTACHED | 31,121 | 31,121 | ||
| SEAPROP BUILDING 8% | ||||
| SCHEDULE ATTACHED | 37,823 | 37,823 | ||
| LYNNWOOD EAST 11% | ||||
| SCHEDULE ATTACHED | 55,396 | 55,396 | ||
| LYNNWOOD BUSINESS CTR 5% | ||||
| SCHEDULE ATTACHED | 11,755 | 11,755 | ||
| QUAD 95 5% | ||||
| SCHEDULE ATTACHED | 18,309 | 18,309 | ||
| PARK HEIGHTS 2.9195% | ||||
| SCHEDULE ATTACHED | 5,879 | 5,879 | ||
| WILLOWS PARK 2.9195% | ||||
| SCHEDULE ATTACHED | 7,467 | 7,467 | ||
| MEADOW CREEK 2.661415% | ||||
| SCHEDULE ATTACHED | 48,019 | 48,019 | ||
| STEVENS HLTH CENTER 5% | ||||
| SCHEDULE ATTACHED | 14,966 | 14,966 | ||
| RH LYNNWOOD CORPORATE 1.5% | ||||
| SCHEDULE ATTACHED | 16,150 | 16,150 | ||
| DELTA BUSINESS PK 5.375% | ||||
| SCHEDULE ATTACHED | 19,530 | 19,530 | ||
| ROSEN BEL-KIRK BLDG 6.5% | ||||
| SCHEDULE ATTACHED | 34,293 | 34,293 | ||
| SMOKEY PT SHOPPING 3.2204% | ||||
| SCHEDULE ATTACHED | 21,153 | 21,153 | ||
| SMOKEY PT SHOPPING .8475% | ||||
| SCHEDULE ATTACHED | 5,567 | 5,567 | ||
| SIXTH AVE PLAZA 1.9802% | ||||
| SCHEDULE ATTACHED | 5,562 | 5,562 | ||
| STEVENS HEALTH CTR 25.7143% | ||||
| SCHEDULE ATTACHED | 75,497 | 75,497 | ||
| WOODINVILLE WAREHOUSE 5% | ||||
| SCHEDULE ATTACHED | 22,405 | 22,405 | ||
| INTERBAY BLDG 3.575017% | ||||
| SCHEDULE ATTACHED | 13,910 | 13,910 | ||
| MT SI SHOPPING CTR 13.4328% | ||||
| SCHEDULE ATTACHED | 61,137 | 61,137 | ||
| RH NC BC BLDG 7 3.87391% | ||||
| SCHEDULE ATTACHED | 32,956 | 32,956 | ||
| TECH CENTER 3.575017% | ||||
| SCHEDULE ATTACHED | 16,265 | 16,265 | ||
| RH NORTHCREEK 3.575017% | ||||
| SCHEDULE ATTACHED | 53,364 | 53,364 | ||
| MILITARY ROAD SOUTH 10% | ||||
| SCHEDULE ATTACHED | 57,348 | 57,348 | 57,348 | |
| BEAR CREEK PLAZA 6.25% | ||||
| SCHEDULE ATTACHED | 11,983 | 11,983 | 11,983 | |
| NORTHCREEK BUSINESS PARK 5% | ||||
| SCHEDULE ATTACHED | 8,059 | 8,059 | 8,059 | |
| MARYMOOR WAREHOUSE 6.25% | ||||
| SCHEDULE ATTACHED | ||||
| EVERGREEN SUMMIT 6.5% | ||||
| SCHEDULE ATTACHED | 12,314 | 12,314 | ||
| UET BUILDING 6.5% | ||||
| SCHEDULE ATTACHED | 16,692 | 16,692 | ||
| EVERGREEN SUMMIT 2.313559% | ||||
| SCHEDULE ATTACHED | 4,383 | 4,383 | ||
| UET BUILDING 2.313559% | ||||
| SCHEDULE ATTACHED | 5,941 | 5,941 | ||
| STONE AVE BLDG 3.4654% | ||||
| SCHEDULE ATTACHED | 12,406 | 12,406 | ||
| NORTHGATE CTR 3.4654% | ||||
| SCHEDULE ATTACHED | 21,734 | 21,734 | ||
| EXPENSES | ||||
| BANK CHARGES | 792 | 792 | ||
| INSURANCE | 2,879 | 2,879 | ||
| STATE LICENSES | 35 | 35 | ||
| MEETING EXPENSES | 2,751 | 2,751 | ||
| CHARITABLE CONTRIB PASSTHRU-1 | 3 | 3 | ||
| CHARITABLE CONTRIB PASSTHRU-H | 23 | 23 | ||
| CHARITABLE CONTRIB PASSTHRU-K | 81 | 81 | ||
| CHARITABLE CONTRIB PASSTHRU-K | 14 | 14 | ||
| CHARITABLE CONTRIB PASSTHRU-M | 28 | 28 | ||
| CHARITABLE CONTRIB PASSTHRU-N | 3 | 3 | ||
| CHARITABLE CONTRIB PASSTHRU-P | 11 | 11 | ||
| CHARITABLE CONTRIB PASSTHRU-R | 7 | 7 | ||
| CHARITABLE CONTRIB PASSTHRU-R | 20 | 20 | ||
| CHARITABLE CONTRIB PASSTHRU-R | 5 | 5 | ||
| CHARITABLE CONTRIB PASSTHRU-S | 15 | 15 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE IN RENTAL INCOME | 74,963 |
| UNREALIZED GAIN, BOOK | 293,144 |
| FEDERAL TAX OVERPAYMENTS | 115,052 |