| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CPA FEES | 5,234 | 785 | 4,449 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE LLC AND PARTNERSHIP INTERESTS | FMV | 13,414,282 | 13,414,282 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 212 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 4 | 0 | 4 | |
| INSURANCE | 3,204 | 0 | 3,204 | |
| BOOKKEEPING | 2,500 | 0 | 2,500 | |
| BOARD OF DIRECTORS MEETING LUNCH | 246 | 0 | 246 | |
| ANNUAL LICENSE RENEWAL | 20 | 0 | 20 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BONNEY LAKE VILLAGE ASSOCIATES LLC | 72,218 | 0 | 72,218 |
| BONNEY LAKE VILLAGE ASSOCIATES LLC | 14,562 | 14,562 | 14,562 |
| EASTLAKE BUSINESS PARK ASSOC LLC | 5,141 | 5,141 | 5,141 |
| EASTLAKE BUSINESS PARK ASSOC LLC | 77,258 | 0 | 77,258 |
| HILLSIDE PLAZA ASSOC LLC | 32,238 | 0 | 32,238 |
| HILLSIDE PLAZA ASSOC LLC | 5,643 | 5,643 | 5,643 |
| KENT BUSINESS CAMPUS LLC | 7,834 | 0 | 7,834 |
| KENT BUSINESS CAMPUS LLC | 12,567 | 12,567 | 12,567 |
| KENT BUSINESS CAMPUS LLC | 1,480 | 0 | 1,480 |
| KENT BUSINESS CAMPUS LLC | 2,199 | 2,199 | 2,199 |
| L&R INVESTMENTS LLC | 26,009 | 0 | 26,009 |
| L&R INVESTMENTS LLC | 1,479 | 1,479 | 1,479 |
| LYNNWOOD EAST BUSINESS PK LLC | 44,936 | 0 | 44,936 |
| LYNNWOOD EAST BUSINESS PK LLC | 2,405 | 2,405 | 2,405 |
| MARYMOOR WAREHOUSE ASSOC LLC | 37,076 | 0 | 37,076 |
| MARYMOOR WAREHOUSE ASSOC LLC | 2,756 | 2,756 | 2,756 |
| MILITARY RD S ASSOC LLC | 35,203 | 35,203 | 35,203 |
| MILITARY RD S ASSOC LLC | 23,468 | 23,468 | 23,468 |
| NEW RBK ASSOC LLC | -2,551 | -2,551 | -2,551 |
| NEW RBK ASSOC LLC | 12,987 | 0 | 12,987 |
| NORTH CREEK ENTERPRISES LLC | -4,249 | -4,249 | -4,249 |
| NORTH CREEK ENTERPRISES LLC | 21,640 | 0 | 21,640 |
| PACIFIC SYSTEMS BLDG LLC | 19,399 | 19,399 | 19,399 |
| PACIFIC SYSTEMS BLDG LLC | 12,810 | 0 | 12,810 |
| RECLASSIFY NET PASSTHRU INCOME TO LINE 11 | -155,755 | -155,755 | -155,755 |
| RH FOUNTAIN PLAZA LLC | -404 | 0 | -404 |
| RH FOUNTAIN PLAZA LLC | -2,360 | -2,360 | -2,360 |
| RH LYNNWOOD CORPORATE LLC | 4,388 | 4,388 | 4,388 |
| RH LYNNWOOD CORPORATE LLC | 4,030 | 0 | 4,030 |
| RH MEADOW CREEK LLC | 5,767 | 5,767 | 5,767 |
| RH MEADOW CREEK LLC | 8,003 | 0 | 8,003 |
| RH MERIDIAN VILLAGE LLC | 1,578 | 0 | 1,578 |
| RH MERIDIAN VILLAGE LLC | -474 | -474 | -474 |
| RH MT SI ASSOC LLC | 25,035 | 0 | 25,035 |
| RH MT SI ASSOC LLC | 7,954 | 7,954 | 7,954 |
| RH NCBC7 ASSOC LLC | 9,684 | 0 | 9,684 |
| RH NCBC7 ASSOC LLC | 5,266 | 5,266 | 5,266 |
| RH SEAPROP LLC | 43,843 | 0 | 43,843 |
| RH SEAPROP LLC | 1,253 | 1,253 | 1,253 |
| RH SIXTH AVE PLAZA LLC | 5,353 | 5,353 | 5,353 |
| RH SIXTH AVE PLAZA LLC | 17,453 | 0 | 17,453 |
| RH SRO SHOPPING CENTER ASSOCIATES LLC | 2,579 | 2,579 | 2,579 |
| RH SRO SHOPPING CENTER ASSOCIATES LLC | 1,019 | 0 | 1,019 |
| RH SRO SHOPPING CENTER ASSOCIATES LLC | 300 | 0 | 300 |
| RH SRO SHOPPING CENTER ASSOCIATES LLC | 671 | 671 | 671 |
| RH STEVENS HEALTH CTR LLC | 24,785 | 0 | 24,785 |
| RH STEVENS HEALTH CTR LLC | -2,907 | -2,907 | -2,907 |
| ROSEN BEL-KIRK LLC | 32,352 | 0 | 32,352 |
| ROSEN BEL-KIRK LLC | 4,606 | 4,606 | 4,606 |
| WOODINVILLE WAREHOUSE LLC | 17,594 | 0 | 17,594 |
| WOODINVILLE WAREHOUSE LLC | 4,006 | 4,006 | 4,006 |
| RH TACOMA PLACE LLC | 1,631 | 1,631 | 1,631 |
| RH TACOMA PLACE LLC | 2,501 | 0 | 2,501 |
| NET INCOME (OR LOSSES) FROM PASSTHRU ENTITIES | 155,755 | 155,755 | 155,755 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION IN INVESTMENTS | 87,602 |
| BOOK/TAX DIFFERENCE FOR PASSTHRU INCOME | 211,068 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL AND STATE INCOME TAX | 65,209 | 0 | 0 |