| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CPA FEES | 6,420 | 963 | 6,420 | 5,457 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE LLC AND PARTNERSHIP INTERESTS | FMV | 10,794,826 | 10,794,826 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,323 | 0 | 1,323 | 0 |
| Description | Amount |
|---|---|
| FEDERAL AND STATE INCOME TAX | 148,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 917 | 0 | 0 | 917 |
| INSURANCE | 2,997 | 0 | 0 | 2,997 |
| BOOKKEEPING | 2,500 | 0 | 0 | 2,500 |
| STATE LICENSE RENEWAL | 25 | 0 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BONNEY LAKE VILLAGE ASSOCIATES LLC | 48,224 | 47,529 | 47,529 |
| BONNEY LAKE VILLAGE ASSOCIATES LLC | 20,801 | 0 | 20,801 |
| EASTLAKE BUSINESS PARK ASSOC LLC | 1,545 | 2,270 | 2,270 |
| EASTLAKE BUSINESS PARK ASSOC LLC | 57,908 | 0 | 57,908 |
| HILLSIDE PLAZA ASSOC LLC | 3,941 | -2,080 | -2,080 |
| HILLSIDE PLAZA ASSOC LLC | 6,869 | 0 | 6,869 |
| KENT BUSINESS CAMPUS LLC | 13,143 | 18,870 | 18,870 |
| KENT BUSINESS CAMPUS LLC | -13,149 | 0 | -13,149 |
| KENT BUSINESS CAMPUS LLC | 2,335 | 3,394 | 3,394 |
| KENT BUSINESS CAMPUS LLC | -2,336 | 0 | -2,336 |
| L&R INVESTMENTS LLC | 3,140 | 4,628 | 4,628 |
| L&R INVESTMENTS LLC | 14,844 | 0 | 14,844 |
| LYNNWOOD EAST BUSINESS PK LLC | -14,804 | -12,861 | -12,861 |
| LYNNWOOD EAST BUSINESS PK LLC | 42,213 | 0 | 42,213 |
| MARYMOOR WAREHOUSE ASSOC LLC | 22,367 | 6,290 | 6,290 |
| MARYMOOR WAREHOUSE ASSOC LLC | 24,852 | 0 | 24,852 |
| MILITARY RD S ASSOC LLC | 29,115 | 28,413 | 28,413 |
| MILITARY RD S ASSOC LLC | 19,410 | 18,941 | 18,941 |
| NEW RBK ASSOC LLC | -544 | -4,197 | -4,197 |
| NEW RBK ASSOC LLC | 9,372 | 0 | 9,372 |
| NORTH CREEK ENTERPRISES LLC | 8,010 | 6,546 | 6,546 |
| NORTH CREEK ENTERPRISES LLC | 8,515 | 0 | 8,515 |
| PACIFIC SYSTEMS BLDG LLC | 12,893 | 11,076 | 11,076 |
| PACIFIC SYSTEMS BLDG LLC | 11,911 | 0 | 11,911 |
| RH FOUNTAIN PLAZA LLC | 5,253 | -4,078 | -4,078 |
| RH FOUNTAIN PLAZA LLC | 613 | 0 | 613 |
| RH LYNNWOOD CORPORATE LLC | 6,040 | -404 | -404 |
| RH LYNNWOOD CORPORATE LLC | 632 | 0 | 632 |
| RH MEADOW CREEK LLC | 15,736 | 6,842 | 6,842 |
| RH MEADOW CREEK LLC | 6,549 | 0 | 6,549 |
| RH MERIDIAN VILLAGE LLC | -215 | 1,049 | 1,049 |
| RH MERIDIAN VILLAGE LLC | 1,929 | 0 | 1,929 |
| RH MT SI ASSOC LLC | 15,600 | -17,165 | -17,165 |
| RH MT SI ASSOC LLC | 9,152 | 0 | 9,152 |
| RH NCBC7 ASSOC LLC | 22,108 | 2,545 | 2,545 |
| RH NCBC7 ASSOC LLC | 1,916 | 0 | 1,916 |
| RH SEAPROP LLC | -13,366 | -9,447 | -9,447 |
| RH SEAPROP LLC | 43,301 | 0 | 43,301 |
| RH SIXTH AVE PLAZA LLC | 11,698 | 1,977 | 1,977 |
| RH SIXTH AVE PLAZA LLC | 10,630 | 0 | 10,630 |
| RH SMOKEY PT LLC | -4,672 | -4,889 | -4,889 |
| RH SMOKEY PT LLC | 3,426 | 0 | 3,426 |
| RH SMOKEY PT LLC | -1,228 | -1,267 | -1,267 |
| RH SMOKEY PT LLC | 900 | 0 | 900 |
| RH STEVENS HEALTH CTR LLC | 7,353 | 44 | 44 |
| RH STEVENS HEALTH CTR LLC | 25,277 | 0 | 25,277 |
| ROSEN BEL-KIRK LLC | 1,620 | 3,884 | 3,884 |
| ROSEN BEL-KIRK LLC | 23,181 | 0 | 23,181 |
| WOODINVILLE WAREHOUSE LLC | 5,992 | 2,936 | 2,936 |
| WOODINVILLE WAREHOUSE LLC | 17,474 | 0 | 17,474 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION IN INVESTMENTS | 503,082 |