| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 32,200 | 0 | 34,500 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PART VII-A, LINE 11 | NAME OF CONTROLLED ENTITY: SAMIS LAND CO. EMPLOYER ID NUMBER: 91-0517717ADDRESS: 208 JAMES STREET, #CSEATTLE, WA 98104 EXCESS BUSINESS HOLDING [ ] YES [X ] NO |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD INTM TERM INV G ADM | 548,344 | 548,344 |
| VANGUARD SHORT TERM INVT GRADE ADM | 361,758 | 361,758 |
| VANGUARD TOTAL BOND MARKET INDEX ADM | 888,199 | 888,199 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD FTSE ALL WORLD EX US SMALL CAP INDEX FUND SHARES | 747,610 | 747,610 |
| VANGUARD INTERNATIONAL VALUE #46 | 491,580 | 491,580 |
| VANGUARD MID CAP INDEX ADM | 994,084 | 994,084 |
| VANGUARD MIDCAP VALUE INDEX ADMIRAL | 712,602 | 712,602 |
| VANGUARD SMALL CAP INDEX FUND | 543,065 | 543,065 |
| VANGUARD SMALL CAP VALUE INDEX FUND | 793,472 | 793,472 |
| VANGUARD TOT INT ST INDX ADM | 1,697,690 | 1,697,690 |
| VANGUARD TOTAL STOCK MKT IDX ADM | 2,406,744 | 2,406,744 |
| VANGUARD VALUE INDEX ADM | 1,315,185 | 1,315,185 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SAMIS LAND CO. | FMV | 28,070,000 | 28,070,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 95,324 | 79,707 | 15,554 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 347,783 | 271,387 | 271,387 |
| INTERCOMPANY RECEIVABLE | 926,098 | 2,185,370 | 2,185,370 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 107,560 | 92,318 | 0 | |
| UTILITY EXPENSES | 281,419 | 237,183 | 0 | |
| SECURITY EXPENSE | 40,273 | 37,878 | 0 | |
| JANITORIAL | 36,953 | 34,047 | 0 | |
| ADMINISTRATIVE EXPENSES | 206,202 | 166,746 | 0 | |
| LEASING & MARKETING | 22,723 | 17,691 | 0 | |
| TENANT PARKING | 22,139 | 9,225 | 0 | |
| REPAIRS & MAINTENANCE | 625,554 | 463,308 | 0 | |
| GROUNDS EXPENSE | 14,827 | 13,232 | 0 | |
| INSURANCE | 201,179 | 154,232 | 0 | |
| LICENSES | 642 | 642 | 0 | |
| MARKETING | 234,531 | 0 | 222,270 | |
| OTHER ADMIN | 87,411 | 0 | 83,950 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS FROM INVESTMENTS | 791,571 |
| CHANGE IN VALUE OF SAMIS LAND CO. | 2,130,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE DEPOSITS | 513,969 | 1,147,695 |
| FEDERAL INCOME TAX LIABILITY | 6,141 | 0 |
| INTEREST PAYABLE | 43,831 | 7,856 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 301,344 | 27,050 | 335,942 | |
| INVESTMENT MANAGEMENT | 67,157 | 67,157 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 39,814 | 0 | 0 | |
| TAXES | 909,256 | 750,541 | 0 | |
| B&O TAXES | 2,070 | 2,070 | 0 | |
| PAYROLL TAXES | 28,722 | 0 | 28,722 |