| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 10,385 | 10,385 |
| 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 | 341,101 | S/L | 15.0000 | 25,693 | |||
| VANDAMM BUILDINGS | 1991-07-01 | 761,486 | 596,498 | S/L | 30.0000 | 25,383 | |||
| VANDAMM BUILDINGS | 1991-07-01 | 31,837 | 29,925 | S/L | 25.0000 | 1,273 | |||
| 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 | 52,521 | S/L | 20.0000 | 3,730 | |||
| 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 | 651 | S/L | 20.0000 | 47 | |||
| 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 | 4,258 | S/L | 20.0000 | 304 | |||
| LEVER TRIM AND LOCK | 2001-02-01 | 571 | 397 | S/L | 20.0000 | 29 | |||
| 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 | 21,667 | S/L | 10.0000 | ||||
| WASHINGTON ST STEPS | 2005-04-03 | 2,850 | 2,779 | S/L | 10.0000 | 71 | |||
| WASHINGTON ST WALKWAY | 2005-09-26 | 2,150 | 1,989 | S/L | 10.0000 | 161 | |||
| HVAC UNITS ON ROOF | 2006-06-27 | 53,825 | 45,751 | S/L | 10.0000 | 5,383 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| KRAFT FOODSGROUP INC | 2012-12 | PURCHASE | 2015-03 | 19,090 | 10,290 | 8,800 | ||||
| MEDTRONIC INC | 2013-06 | PURCHASE | 2015-01 | 19,238 | 13,247 | 5,991 | ||||
| TELEFLEX INC | 2008-10 | PURCHASE | 2015-03 | 17,975 | 6,851 | 11,124 | ||||
| GOOGLE INC. | 2010-07 | PURCHASE | 2015-05 | 23 | 10 | 13 | ||||
| CISCO SYTEMS | 2011-06 | PURCHASE | 2015-06 | 7,173 | 3,777 | 3,396 | ||||
| NOVARTIS | 2012-03 | PURCHASE | 2015-08 | 10,219 | 5,385 | 4,834 | ||||
| ALLSTATE CORP | 2012-05 | PURCHASE | 2015-10 | 17,318 | 9,955 | 7,363 | ||||
| CISCO SYTEMS | 2011-06 | PURCHASE | 2015-12 | 5,437 | 3,022 | 2,415 | ||||
| GENERAL ELECTRIC | 1993-03 | PURCHASE | 2015-12 | 6,161 | 1,473 | 4,688 | ||||
| HONEYWELL IN'L | 2002-10 | PURCHASE | 2015-12 | 5,234 | 1,209 | 4,025 | ||||
| JOHNSON & JOHNSON | 2003-10 | PURCHASE | 2015-12 | 5,165 | 2,549 | 2,616 | ||||
| PEPSICO | 2002-07 | PURCHASE | 2015-12 | 5,020 | 1,854 | 3,166 | ||||
| SYSCO CORP | 2014-01 | PURCHASE | 2015-12 | 4,134 | 3,527 | 607 | ||||
| FEDERATED STRATEGIC VAL | 2011-11 | PURCHASE | 2015-02 | 70,837 | 55,750 | 15,087 | ||||
| JP MORGAN HIGH YIELD FUND | 2011-01 | PURCHASE | 2015-09 | 18,500 | 18,190 | 310 | ||||
| PIMCO MODERATE DURATION | 2013-04 | PURCHASE | 2015-09 | 4,600 | 4,891 | -291 | ||||
| MLN ELEMENTS ROGERS | 2013-12 | PURCHASE | 2015-12 | 4,354 | 7,896 | -3,542 | ||||
| PIMCO EMERGING LOCAL | 2011-11 | PURCHASE | 2015-12 | 3,715 | 5,444 | -1,729 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 648,421 | 648,421 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,131,957 | 2,754,495 | 377,462 | 1,500,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OPERATING RENTAL ESCROW | 16,357 | 50,803 | 50,803 |
| LIMITED USE ASSETS | 1,222,014 | 1,148,807 | 1,148,807 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS | 166,391 |
| FEDERAL EXCISE TAX | 2,181 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1600 WASHINGTON STREET | ||||
| MANAGEMENT FEES | 26,721 | |||
| ELEVATOR EXPENSE | 7,007 | |||
| CLEANING/MAINTENANCE | 49,743 | |||
| SECURITY | 1,151 | |||
| FIRE/LIFE SAFETY | 2,773 | |||
| UTILITIES | 38,383 | |||
| TELEPHONE EXPENSE | 3,064 | |||
| MISCELLANEOUS | 564 | |||
| EXPENSES | ||||
| INSURANCE | 5,004 | 5,004 | ||
| D AND O LIABILITY | 2,195 | 2,195 | ||
| OFFICE SUPPLIES | 3 | 3 | ||
| BANK FEES | 15 | 15 | ||
| RENTAL STORAGE | 311 | 311 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OPERATING RENTAL ESCROW LIABILITY | 18,494 | 18,494 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 20,932 | 20,932 | ||
| LEGAL FEES | 3,905 | 3,905 | ||
| 1600 WASHINGTON STREET | 372 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES AND FEES | 25 | 25 | ||
| TAXES, OTHER | 395 | 395 |