| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 23,100 | 0 | 19,400 |
| 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 | 721,375 | 721,375 |
| VANGUARD SHORT TERM INVT GRADE ADM | 481,838 | 481,838 |
| VANGUARD TOTAL BOND MARKET INDEX ADM | 1,215,780 | 1,215,780 |
| 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 | 713,739 | 713,739 |
| VANGUARD INTERNATIONAL VALUE #46 | 478,033 | 478,033 |
| VANGUARD MID CAP INDEX ADM | 1,061,266 | 1,061,266 |
| VANGUARD MIDCAP VALUE INDEX ADMIRAL | 786,464 | 786,464 |
| VANGUARD SMALL CAP INDEX FUND | 489,884 | 489,884 |
| VANGUARD SMALL CAP VALUE INDEX FUND | 757,486 | 757,486 |
| VANGUARD TOT INT ST INDX ADM | 1,696,621 | 1,696,621 |
| VANGUARD TOTAL STOCK MKT IDX ADM | 2,700,373 | 2,700,373 |
| VANGUARD VALUE INDEX ADM | 1,600,342 | 1,600,342 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SAMIS LAND CO. | FMV | 21,420,000 | 21,420,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 45,527 | 44,113 | 2,311 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 271,387 | 176,830 | 176,830 |
| INTERCOMPANY RECEIVABLE | 2,185,370 | 0 | 0 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF SAMIS LAND CO. | 6,650,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 125,447 | 123,562 | 0 | |
| UTILITY EXPENSES | 288,956 | 288,956 | 0 | |
| SECURITY EXPENSE | 38,645 | 38,645 | 0 | |
| JANITORIAL | 51,227 | 51,227 | 0 | |
| ADMINISTRATIVE EXPENSES | 224,004 | 223,724 | 0 | |
| LEASING & MARKETING | 15,663 | 15,663 | 0 | |
| TENANT PARKING | 16,970 | 16,970 | 0 | |
| REPAIRS & MAINTENANCE | 659,598 | 659,209 | 0 | |
| GROUNDS EXPENSE | 10,496 | 10,496 | 0 | |
| INSURANCE | 242,726 | 242,715 | 0 | |
| LICENSES | 4,561 | 4,561 | 0 | |
| MARKETING | 225,813 | 0 | 233,332 | |
| OTHER ADMIN | 95,426 | 0 | 109,526 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS FROM INVESTMENTS | 1,037,758 |
| PROPERTY DISTRIBUTION FROM SAMIS LAND CO. | 3,514,100 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE DEPOSITS | 1,147,695 | 699,509 |
| INTEREST PAYABLE | 7,856 | 0 |
| FEDERAL INCOME TAX LIABILITY | 0 | 550,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 180,939 | 3,304 | 179,914 | |
| INVESTMENT MANAGEMENT | 76,421 | 76,421 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 665,330 | 0 | 0 | |
| TAXES | 976,930 | 960,047 | 0 | |
| B&O TAXES | 2,397 | 2,397 | 0 | |
| PAYROLL TAXES | 35,005 | 0 | 35,005 |