| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CPA FEES | 4,532 | 680 | 3,852 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE LLC AND PARTNERSHIP INTERESTS | FMV | 12,261,066 | 12,261,066 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 184 | 0 | 0 |
| Description | Amount |
|---|---|
| FEDERAL AND STATE INCOME TAX | 83,400 |
| BOOK/TAX DIFFERENCE FOR PASSTHRU INCOME | 79,793 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 1,025 | 0 | 1,025 | |
| INSURANCE | 2,772 | 0 | 2,772 | |
| BOOKKEEPING | 2,631 | 0 | 2,631 | |
| LICENSE | 40 | 0 | 40 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BONNEY LAKE VILLAGE ASSOCIATES LLC | 11,327 | 11,327 | 11,327 |
| BONNEY LAKE VILLAGE ASSOCIATES LLC | 75,623 | 0 | 75,623 |
| EASTLAKE BUSINESS PARK ASSOC LLC | 1,827 | 1,827 | 1,827 |
| EASTLAKE BUSINESS PARK ASSOC LLC | 54,245 | 0 | 54,245 |
| HILLSIDE PLAZA ASSOC LLC | 4,568 | 4,568 | 4,568 |
| HILLSIDE PLAZA ASSOC LLC | 1,673 | 0 | 1,673 |
| KENT BUSINESS CAMPUS LLC | -8,224 | -8,224 | -8,224 |
| KENT BUSINESS CAMPUS LLC | 60,880 | 0 | 60,880 |
| KENT BUSINESS CAMPUS LLC | -1,556 | -1,556 | -1,556 |
| KENT BUSINESS CAMPUS LLC | 10,995 | 0 | 10,995 |
| L&R INVESTMENTS LLC | 3,727 | 3,727 | 3,727 |
| L&R INVESTMENTS LLC | 15,102 | 0 | 15,102 |
| LYNNWOOD EAST BUSINESS PK LLC | 5,663 | 5,663 | 5,663 |
| LYNNWOOD EAST BUSINESS PK LLC | 40,801 | 0 | 40,801 |
| MARYMOOR WAREHOUSE ASSOC LLC | 23,685 | 23,685 | 23,685 |
| MARYMOOR WAREHOUSE ASSOC LLC | 25,846 | 0 | 25,846 |
| MILITARY RD S ASSOC LLC | 28,231 | 28,231 | 28,231 |
| MILITARY RD S ASSOC LLC | 18,820 | 18,820 | 18,820 |
| NEW RBK ASSOC LLC | -3,196 | -3,196 | -3,196 |
| NEW RBK ASSOC LLC | 12,164 | 0 | 12,164 |
| NORTH CREEK ENTERPRISES LLC | 11,152 | 11,152 | 11,152 |
| NORTH CREEK ENTERPRISES LLC | -4,027 | 0 | -4,027 |
| PACIFIC SYSTEMS BLDG LLC | -12,338 | -12,338 | -12,338 |
| PACIFIC SYSTEMS BLDG LLC | -1,222 | 0 | -1,222 |
| RH FOUNTAIN PLAZA LLC | 3,474 | 3,474 | 3,474 |
| RH FOUNTAIN PLAZA LLC | -6,626 | 0 | -6,626 |
| RH LYNNWOOD CORPORATE LLC | -4,903 | -4,903 | -4,903 |
| RH LYNNWOOD CORPORATE LLC | 3,139 | 0 | 3,139 |
| RH MEADOW CREEK LLC | 35,075 | 35,075 | 35,075 |
| RH MEADOW CREEK LLC | 63,621 | 0 | 63,621 |
| RH MERIDIAN VILLAGE LLC | 2,595 | 2,595 | 2,595 |
| RH MERIDIAN VILLAGE LLC | 1,194 | 0 | 1,194 |
| RH MT SI ASSOC LLC | 11,533 | 11,533 | 11,533 |
| RH MT SI ASSOC LLC | 13,548 | 0 | 13,548 |
| RH NCBC7 ASSOC LLC | -35,574 | -35,574 | -35,574 |
| RH NCBC7 ASSOC LLC | -7,970 | 0 | -7,970 |
| RH SEAPROP LLC | 1,119 | 1,119 | 1,119 |
| RH SEAPROP LLC | 40,161 | 0 | 40,161 |
| RH SIXTH AVE PLAZA LLC | 2,465 | 2,465 | 2,465 |
| RH SIXTH AVE PLAZA LLC | 9,571 | 0 | 9,571 |
| RH SMOKEY PT LLC | 1,949 | 1,949 | 1,949 |
| RH SMOKEY PT LLC | -632 | 0 | -632 |
| RH SMOKEY PT LLC | 584 | 584 | 584 |
| RH SMOKEY PT LLC | -213 | 0 | -213 |
| RH STEVENS HEALTH CTR LLC | 7,102 | 7,102 | 7,102 |
| RH STEVENS HEALTH CTR LLC | -23,204 | 0 | -23,204 |
| ROSEN BEL-KIRK LLC | 4,668 | 4,668 | 4,668 |
| ROSEN BEL-KIRK LLC | 30,874 | 0 | 30,874 |
| WOODINVILLE WAREHOUSE LLC | 3,210 | 3,210 | 3,210 |
| WOODINVILLE WAREHOUSE LLC | 21,504 | 0 | 21,504 |
| RECLASSIFY NET PASSTHRU LOSSES TO LINE 11 | -116,983 | -116,983 | -116,983 |
| NET LOSSES FROM PASSTHRU ENTITIES | 116,983 | 116,983 | 116,983 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION IN INVESTMENTS | 407,184 |