| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 34,100 | 0 | 29,209 |
| 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 | 616,637 | 616,637 |
| VANGUARD SHORT TERM INVT GRADE ADM | 417,325 | 417,325 |
| VANGUARD TOTAL BOND MARKET INDEX ADM | 1,022,419 | 1,022,419 |
| 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 | 634,966 | 634,966 |
| VANGUARD INTERNATIONAL VALUE #46 | 431,602 | 431,602 |
| VANGUARD MID CAP INDEX ADM | 929,126 | 929,126 |
| VANGUARD MIDCAP VALUE INDEX ADMIRAL | 678,105 | 678,105 |
| VANGUARD SMALL CAP INDEX FUND | 474,702 | 474,702 |
| VANGUARD SMALL CAP VALUE INDEX FUND | 723,533 | 723,533 |
| VANGUARD TOT INT ST INDX ADM | 1,520,193 | 1,520,193 |
| VANGUARD TOTAL STOCK MKT IDX ADM | 2,395,645 | 2,395,645 |
| VANGUARD VALUE INDEX ADM | 1,343,748 | 1,343,748 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SAMIS LAND CO. | FMV | 27,950,000 | 27,950,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 15,254 | 15,254 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 634,658 | 594,706 | 594,706 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSES | 293,695 | 293,695 | 0 | |
| AMORTIZATION | 193,148 | 193,148 | 0 | |
| GROUNDS EXPENSE | 24,907 | 24,907 | 0 | |
| INSURANCE | 504,564 | 504,564 | 0 | |
| JANITORIAL | 74,220 | 74,220 | 0 | |
| LEASING & MARKETING | 35,284 | 35,284 | 0 | |
| LICENSES | 4,229 | 4,229 | 0 | |
| MARKETING | 280,661 | 0 | 261,459 | |
| OTHER ADMIN | 83,746 | 0 | 78,986 | |
| REPAIRS & MAINTENANCE | 883,706 | 883,706 | 0 | |
| SECURITY EXPENSE | 48,114 | 48,114 | 0 | |
| TENANT PARKING | 4,219 | 4,219 | 0 | |
| UTILITY EXPENSES | 352,708 | 352,708 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRIOR YEAR TAX OVER-ACCRUAL | 130,000 | 130,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS FROM INVESTMENTS | 3,900,000 |
| CHANGE IN VALUE OF SAMIS LAND CO. | 1,100,932 |
| GRANT ADJUSTMENT | 2,231 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LEASE DEPOSITS | 781,930 | 904,292 |
| FEDERAL INCOME TAX LIABILITY | 820,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 189,975 | 32,630 | 194,642 | |
| INVESTMENT MANAGEMENT | 42,893 | 42,893 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 1,029,430 | 1,029,430 | 0 | |
| PAYROLL TAXES | 47,843 | 0 | 47,843 |