| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CPA FEES | 6,995 | 1,049 | 5,946 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE LLC AND PARTNERSHIP INTERESTS | FMV | 13,439,356 | 13,439,356 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10,035 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 45 | 0 | 45 | |
| INSURANCE | 3,124 | 0 | 3,124 | |
| OTHER EXPENSES | 25 | 0 | 25 | |
| ADMINISTRATIVE EXPENSES | 2,713 | 0 | 2,713 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BONNEY LAKE VILLAGE ASSOCIATES LLC | 93,263 | 0 | 93,263 |
| BONNEY LAKE VILLAGE ASSOCIATES LLC | -1,793 | -1,793 | -1,793 |
| EASTLAKE BUSINESS PARK ASSOC LLC | 16,819 | 16,819 | 16,819 |
| EASTLAKE BUSINESS PARK ASSOC LLC | 92,174 | 0 | 92,174 |
| HILLSIDE PLAZA ASSOC LLC | 32,430 | 0 | 32,430 |
| KENT BUSINESS CAMPUS LLC | 49,360 | 0 | 49,360 |
| KENT BUSINESS CAMPUS LLC | 32,462 | 32,462 | 32,462 |
| KENT BUSINESS CAMPUS LLC | 8,902 | 0 | 8,902 |
| KENT BUSINESS CAMPUS LLC | 5,745 | 5,745 | 5,745 |
| L&R INVESTMENTS LLC | 27,984 | 0 | 27,984 |
| L&R INVESTMENTS LLC | 990 | 990 | 990 |
| LYNNWOOD EAST BUSINESS PK LLC | 68,359 | 0 | 68,359 |
| LYNNWOOD EAST BUSINESS PK LLC | -2,203 | -2,203 | -2,203 |
| MARYMOOR WAREHOUSE ASSOC LLC | 22,533 | 0 | 22,533 |
| MARYMOOR WAREHOUSE ASSOC LLC | 3,946 | 3,946 | 3,946 |
| MILITARY RD S ASSOC LLC | 36,694 | 36,694 | 36,694 |
| MILITARY RD S ASSOC LLC | 24,463 | 24,463 | 24,463 |
| NEW RBK ASSOC LLC | -3,336 | -3,336 | -3,336 |
| NEW RBK ASSOC LLC | 10,659 | 0 | 10,659 |
| NORTH CREEK ENTERPRISES LLC | 1,615 | 1,615 | 1,615 |
| NORTH CREEK ENTERPRISES LLC | 26,441 | 0 | 26,441 |
| PACIFIC SYSTEMS BLDG LLC | 16,051 | 16,051 | 16,051 |
| PACIFIC SYSTEMS BLDG LLC | 17,909 | 0 | 17,909 |
| RECLASSIFY NET PASSTHRU INCOME TO LINE 11 | -224,907 | -224,907 | -224,907 |
| RH FOUNTAIN PLAZA LLC | -11,063 | 0 | -11,063 |
| RH FOUNTAIN PLAZA LLC | 14,212 | 14,212 | 14,212 |
| RH LYNNWOOD CORPORATE LLC | 4,954 | 4,954 | 4,954 |
| RH LYNNWOOD CORPORATE LLC | 5,281 | 0 | 5,281 |
| RH MEADOW CREEK LLC | 7,725 | 7,725 | 7,725 |
| RH MEADOW CREEK LLC | 9,431 | 0 | 9,431 |
| RH MERIDIAN VILLAGE LLC | 1,198 | 0 | 1,198 |
| RH MERIDIAN VILLAGE LLC | 702 | 702 | 702 |
| RH MT SI ASSOC LLC | 3,577 | 0 | 3,577 |
| RH MT SI ASSOC LLC | 1,300 | 1,300 | 1,300 |
| RH NCBC7 ASSOC LLC | 14,760 | 0 | 14,760 |
| RH NCBC7 ASSOC LLC | 8,299 | 8,299 | 8,299 |
| RH SEAPROP LLC | 49,145 | 0 | 49,145 |
| RH SEAPROP LLC | 327 | 327 | 327 |
| RH SIXTH AVE PLAZA LLC | 4,145 | 4,145 | 4,145 |
| RH SIXTH AVE PLAZA LLC | 6,527 | 0 | 6,527 |
| RH SRO SHOPPING CENTER ASSOCIATES LLC | 2,582 | 2,582 | 2,582 |
| RH SRO SHOPPING CENTER ASSOCIATES LLC | 5,043 | 0 | 5,043 |
| RH STEVENS HEALTH CTR LLC | 42,248 | 0 | 42,248 |
| RH STEVENS HEALTH CTR LLC | 14,043 | 14,043 | 14,043 |
| ROSEN BEL-KIRK LLC | 25,772 | 0 | 25,772 |
| ROSEN BEL-KIRK LLC | 2,439 | 2,439 | 2,439 |
| WOODINVILLE WAREHOUSE LLC | 20,491 | 0 | 20,491 |
| WOODINVILLE WAREHOUSE LLC | -3,445 | -3,445 | -3,445 |
| RH TACOMA PLACE LLC | 591 | 591 | 591 |
| RH TACOMA PLACE LLC | 3,073 | 0 | 3,073 |
| HILLSIDE PLAZA ASSOC LLC | 3,150 | 3,150 | 3,150 |
| HILLSIDE PLAZA ASSOC LLC | 36,568 | 0 | 36,568 |
| NET INCOME (OR LOSSES) FROM PASSTHRU ENTITIES | 224,907 | 224,907 | 224,907 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION IN INVESTMENTS | 25,071 |
| BOOK/TAX DIFFERENCE FOR PASSTHROUGH INCOME | 400,553 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL AND STATE INCOME TAX | 140,734 | 0 | 0 |