| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1,380 | 1,380 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| VANDAMM BUILDING | 1991-07-01 | 4,000 | 4,000 | S/L | 10.0000 | ||||
| LAND & IMPROVEMENTS | 1991-07-01 | 13,945 | 13,945 | S/L | 10.0000 | ||||
| REMOVE TREES | 2006-07-01 | 6,600 | 10.0000 | ||||||
| WASHINGTON ST | 1948-01-01 | 12,114 | |||||||
| 220 WEST 17TH STREET | 1964-01-01 | 10,175 | |||||||
| 1600 WASHINGTON STREET | 1965-01-01 | 30,365 | |||||||
| 228 WEST 17TH STREET | 1966-01-01 | 15,881 | |||||||
| TREE SURGERY | 1967-01-01 | 193 | |||||||
| LANDSCAPING | 1967-01-01 | 996 | |||||||
| WRECK HOUSE | 1967-01-01 | 2,570 | |||||||
| 1604-6 WASHINGTON ST | 1961-01-01 | 30,793 | |||||||
| 224-6 WEST 17TH ST | 1961-01-01 | 10,000 | |||||||
| DEMO 224-8 WEST 17TH STREET | 1961-01-01 | 73,628 | |||||||
| LANDSCAPING | 1968-01-01 | 534 | |||||||
| LANDSCAPING | 1972-01-01 | 485 | |||||||
| TREES | 1980-07-11 | 1,352 | |||||||
| CONCRETE WORK | 1978-01-01 | 1,464 | 1,464 | S/L | 10.0000 | ||||
| PARKING LOT 1600 WASHINGTON | 2001-10-31 | 385,407 | 315,407 | S/L | 15.0000 | 25,694 | |||
| VANDAMM BUILDINGS | 1991-07-01 | 761,486 | 571,115 | S/L | 30.0000 | 25,383 | |||
| VANDAMM BUILDINGS | 1991-07-01 | 31,837 | 28,651 | S/L | 25.0000 | 1,274 | |||
| VANDAMM BUILDINGS | 1991-07-01 | 129,592 | 129,592 | S/L | 20.0000 | ||||
| VANDAMM BUILDINGS | 1991-07-01 | 1,139,748 | 1,139,748 | S/L | 15.0000 | ||||
| VANDAMM BUILDINGS | 1991-07-01 | 43,414 | 43,414 | S/L | 12.0000 | ||||
| VANDAMM BUILDINGS | 1991-07-01 | 202,995 | 202,995 | S/L | 10.0000 | ||||
| REFURBISH GROUND & FIRST FLOOR | 2000-07-01 | 74,587 | 48,792 | S/L | 20.0000 | 3,729 | |||
| CARPET SECOND & THRID FLOOR | 2000-07-01 | 3,975 | 3,975 | S/L | 7.0000 | ||||
| GAS HOT WATER HEATER | 1996-07-01 | 2,228 | 2,228 | S/L | 10.0000 | ||||
| REFURBISH GROUND & FIRST FLOOR | 2000-07-01 | 925 | 605 | S/L | 20.0000 | 46 | |||
| SIX BAR WINDOW BARS | 2001-12-01 | 900 | 900 | S/L | 10.0000 | ||||
| AUTO HEAING SYSTEM | 2001-12-01 | 34,015 | 34,015 | S/L | 10.0000 | ||||
| UPGRADE ELECTRIC SYSTEM | 2001-01-05 | 6,082 | 3,953 | S/L | 20.0000 | 305 | |||
| LEVER TRIM AND LOCK | 2001-02-01 | 571 | 369 | S/L | 20.0000 | 28 | |||
| TALL CAST ALUMINUM LETTERS | 2002-01-18 | 734 | 734 | S/L | 10.0000 | ||||
| VANITY WITH FAUCET | 2002-05-20 | 1,253 | 1,253 | S/L | 10.0000 | ||||
| SIGN 1600 BUILDING | 2002-10-16 | 1,925 | 1,925 | S/L | 10.0000 | ||||
| HVAC UNITS PANS | 2002-10-16 | 3,219 | 3,219 | S/L | 10.0000 | ||||
| POOL SHOWER | 2002-11-15 | 3,417 | 3,417 | S/L | 10.0000 | ||||
| PLASTER POOL | 2002-11-22 | 3,600 | 3,600 | S/L | 10.0000 | ||||
| TILE FLOOR 3RD FLOOR CLASSROOM | 2003-07-22 | 2,500 | 2,500 | S/L | 10.0000 | ||||
| PARTION 3RD FLOOR CLASSROOM | 2003-07-31 | 1,960 | 1,960 | S/L | 10.0000 | ||||
| ROOF | 2004-06-15 | 21,667 | 20,584 | S/L | 10.0000 | 1,083 | |||
| WASHINGTON ST STEPS | 2005-04-03 | 2,850 | 2,494 | S/L | 10.0000 | 285 | |||
| WASHINGTON ST WALKWAY | 2005-09-26 | 2,150 | 1,774 | S/L | 10.0000 | 215 | |||
| HVAC UNITS ON ROOF | 2006-06-27 | 53,825 | 40,369 | S/L | 10.0000 | 5,382 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| MLN ELEMENTS ROGERS TR | 2013-12 | PURCHASE | 2014-10 | 7,485 | 8,434 | -949 | ||||
| PIMCO LOW DURATION FD | 2013-04 | PURCHASE | 2014-10 | 15,000 | 15,276 | -276 | ||||
| SPDR DOW JONES ETF | 2013-09 | PURCHASE | 2014-10 | 27,460 | 11,142 | 16,318 | ||||
| PIMCO EMERGING LOCAL BD | 2011-11 | PURCHASE | 2014-12 | 3,750 | 4,455 | -705 | ||||
| PIMCO MODERATE DURATION | 2013-04 | PURCHASE | 2014-12 | 5,000 | 5,103 | -103 | ||||
| SPDR DOW JONES REIT ETF | 2013-09 | PURCHASE | 2014-12 | 3,736 | 1,230 | 2,506 | ||||
| MANITOWOC CO. | 2010-05 | PURCHASE | 2014-01 | 11,221 | 4,360 | 6,861 | ||||
| CATTERPILLAR INC | 2002-10 | PURCHASE | 2014-03 | 4,817 | 1,041 | 3,776 | ||||
| PAYCHECKS INC | 2012-06 | PURCHASE | 2014-04 | 5,101 | 3,967 | 1,134 | ||||
| INTEL CORP | 2013-10 | PURCHASE | 2014-11 | 18,413 | 11,095 | 7,318 | ||||
| DCF | 2013-12 | PURCHASE | 2014-12 | 2,494 | 1,622 | 872 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 763,293 | 763,293 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,131,957 | 2,692,421 | 439,536 | 1,500,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OPERATING RENTAL ESCROW | 37,918 | 16,357 | 16,357 |
| LIMITED USE ASSETS | 1,227,839 | 1,222,014 | 1,222,014 |
| DUE FROM WF | 10,715 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1600 WASHINGTON STREET | ||||
| SECURITY | 2,514 | |||
| FIRE/LIFE SAFETY | 1,087 | |||
| ELEVATOR EXPENSE | 3,469 | |||
| UTILITIES | 43,384 | |||
| FEES AND PERMITS | 30 | |||
| CLEANING/MAINTENANCE | 62,163 | |||
| MANAGEMENT FEES | 14,400 | |||
| TELEPHONE EXPENSE | 3,116 | |||
| MISCELLANEOUS | 1,675 | |||
| BANK FEES | 168 | |||
| EXPENSES | ||||
| INSURANCE | 4,647 | 4,647 | ||
| D AND O LIABILITY | 2,195 | 2,195 | ||
| OFFICE SUPPLIES | 4 | 4 | ||
| POSTAGE | 128 | 128 | ||
| BANK FEES | 110 | 110 | ||
| RENTAL STORAGE | 311 | 311 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLEANOUS | 86 | 86 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OPERATING RENTAL ESCROW LIABILITY | 18,494 | 18,494 |
| UNREALIZED GAINS & LOSES VALUATION | 191,504 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 21,703 | 21,703 | ||
| ADMIN FEES | 538 | 538 | ||
| 1600 WASHINGTON STREET | 886 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES AND FEES | 45 | |||
| TAXES, OTHER | 2,069 | 2,069 |