| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,965 | 5,965 |
| 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 | 385,407 | S/L | 15.0000 | ||||
| VANDAMM BUILDINGS | 1991-07-01 | 761,486 | 672,647 | S/L | 30.0000 | 25,382 | |||
| VANDAMM BUILDINGS | 1991-07-01 | 31,837 | 31,837 | S/L | 25.0000 | ||||
| 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 | 63,709 | 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 | 790 | 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 | 5,170 | S/L | 20.0000 | 304 | |||
| LEVER TRIM AND LOCK | 2001-02-01 | 571 | 483 | 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 | 2,850 | S/L | 10.0000 | ||||
| WASHINGTON ST WALKWAY | 2005-09-26 | 2,150 | 2,150 | S/L | 10.0000 | ||||
| HVAC UNITS ON ROOF | 2006-06-27 | 53,825 | 53,825 | S/L | 10.0000 | ||||
| STONE RETAINING WALL | 2017-12-11 | 7,340 | 61 | S/L | 10.0000 | 734 | |||
| CONCRETE WALKWAY | 2018-09-14 | 4,400 | S/L | 10.0000 | 147 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| HARBOR INTERNATIONAL FD | 2017-12 | PURCHASE | 2018-03 | 2,246 | 2,195 | 51 | ||||
| DIGITAL RLTY TR | 2017-06 | PURCHASE | 2018-04 | 921 | 1,032 | -111 | ||||
| MANHATTON ASSOCIATES INC | 2018-03 | PURCHASE | 2018-04 | 389 | 409 | -20 | ||||
| RJ LODGING TR | 2017-04 | PURCHASE | 2018-04 | 478 | 562 | -84 | ||||
| AMERICAN TOWER CORP | 2018-03 | PURCHASE | 2018-05 | 68 | 72 | -4 | ||||
| BOSTON PROPERTIES INC | 2018-03 | PURCHASE | 2018-05 | 90 | 93 | -3 | ||||
| CAMDEN PPTY TR | 2018-03 | PURCHASE | 2018-05 | 64 | 63 | 1 | ||||
| EQUINIX | 2018-03 | PURCHASE | 2018-05 | 97 | 105 | -8 | ||||
| HOST HOTELS & RESORTS | 2018-03 | PURCHASE | 2018-05 | 102 | 89 | 13 | ||||
| PROLOGIS INC | 2018-03 | PURCHASE | 2018-05 | 64 | 63 | 1 | ||||
| TAUBMAN CTRS INC | 2018-03 | PURCHASE | 2018-05 | 134 | 143 | -9 | ||||
| AMERICAN TOWER CORP | 2018-03 | PURCHASE | 2018-06 | 103 | 109 | -6 | ||||
| BOSTON P LNG/SHRT | PURCHASE | 2018-06 | 4,856 | 5,000 | -144 | |||||
| BOSTON PROPERTIES INC | 2018-03 | PURCHASE | 2018-06 | 681 | 709 | -28 | ||||
| ESSEX PPTY TR | 2018-03 | PURCHASE | 2018-06 | 58 | 60 | -2 | ||||
| PRINCIPAL GL MULT STRAT-INST | PURCHASE | 2018-06 | 30,722 | 31,250 | -528 | |||||
| SITEONE LANDSCAPE SUPPLY | 2018-03 | PURCHASE | 2018-06 | 229 | 200 | 29 | ||||
| HOST HOTELS & RESORTS | PURCHASE | 2018-07 | 247 | 222 | 25 | |||||
| ESSEX PPTY TR | 2018-03 | PURCHASE | 2018-08 | 427 | 422 | 5 | ||||
| HOST HOTELS & RESORTS | 2018-03 | PURCHASE | 2018-08 | 391 | 351 | 40 | ||||
| AMERICAN TOWER CORP | 2018-03 | PURCHASE | 2018-11 | 155 | 145 | 10 | ||||
| ESSEX PPTY TR | 2018-03 | PURCHASE | 2018-11 | 312 | 301 | 11 | ||||
| HENRY JACK & ASSOC | 2018-03 | PURCHASE | 2018-11 | 372 | 313 | 59 | ||||
| HOST HOTELS & RESORTS | 2018-03 | PURCHASE | 2018-11 | 371 | 379 | -8 | ||||
| HUDSON PACIFIC PROPERTIES | PURCHASE | 2018-11 | 271 | 297 | -26 | |||||
| RETAIL OPPORTUNITY INVESTMENTS | PURCHASE | 2018-11 | 110 | 111 | -1 | |||||
| CASS INFORMATION SYS INC | 2018-03 | PURCHASE | 2018-12 | 5 | 5 | |||||
| HARBOR INTERNATIONAL FD | 2010-05 | PURCHASE | 2018-03 | 10,254 | 7,676 | 2,578 | ||||
| ISHARES MSCI EAFE GROWTH | PURCHASE | 2018-03 | 12,543 | 10,399 | 2,144 | |||||
| ISHARES RUSSELL 2000 | 2017-02 | PURCHASE | 2018-03 | 6,291 | 5,448 | 843 | ||||
| T ROWE PRICE BLUE CHIP | 2016-11 | PURCHASE | 2018-03 | 18,750 | 12,365 | 6,385 | ||||
| AMERICAN ASSETS TRUST INC | PURCHASE | 2018-04 | 1,265 | 1,573 | -308 | |||||
| AMERICAN CAMPUS CMNTYS | PURCHASE | 2018-04 | 789 | 962 | -173 | |||||
| APARTMENT INVT & MNGMT CO | PURCHASE | 2018-04 | 2,086 | 2,184 | -98 | |||||
| AVALONBAY CMNTYS | PURCHASE | 2018-04 | 903 | 933 | -30 | |||||
| CHESAPEAKE LODGING TRUST | PURCHASE | 2018-04 | 684 | 594 | 90 | |||||
| CORESITE REALTY CORP | PURCHASE | 2018-04 | 2,260 | 1,692 | 568 | |||||
| CORPORATE OFFICE PROPERTIES | PURCHASE | 2018-04 | 856 | 1,022 | -166 | |||||
| CROWN CASETLE INTL CORP | PURCHASE | 2018-04 | 2,773 | 2,201 | 572 | |||||
| EPR PROPERTIES | PURCHASE | 2018-04 | 1,122 | 1,452 | -330 | |||||
| EXTRA SPACE STORAGE | PURCHASE | 2018-04 | 2,415 | 2,010 | 405 | |||||
| FIRST INDL RLTY TR | PURCHASE | 2018-04 | 1,094 | 982 | 112 | |||||
| GGP INC | PURCHASE | 2018-04 | 1,641 | 2,018 | -377 | |||||
| HCP INC | PURCHASE | 2018-04 | 974 | 1,245 | -271 | |||||
| INVITATION HOMES INC | 2017-03 | PURCHASE | 2018-04 | 295 | 266 | 29 | ||||
| KILROY REALTY CORP | PURCHASE | 2018-04 | 938 | 971 | -33 | |||||
| KIMCO RLTY CORP | PURCHASE | 2018-04 | 614 | 1,070 | -456 | |||||
| MEDICAL PPTYS TR | PURCHASE | 2018-04 | 845 | 835 | 10 | |||||
| MID AMERICA APARTMENT | PURCHASE | 2018-04 | 2,117 | 2,178 | -61 | |||||
| MATIONAL RETAIL PPTYS | PURCHASE | 2018-04 | 1,211 | 1,328 | -117 | |||||
| OUTFRONT MEDIA | PURCHASE | 2018-04 | 746 | 974 | -228 | |||||
| PIEDMONT OFFICE REALTY TR | PURCHASE | 2018-04 | 854 | 988 | -134 | |||||
| RJ LODGING TR | PURCHASE | 2018-04 | 731 | 850 | -119 | |||||
| BOSTON PROPERTIES INC | 2017-02 | PURCHASE | 2018-05 | 478 | 538 | -60 | ||||
| SIMON PROPERTY GROUP | 2017-02 | PURCHASE | 2018-05 | 80 | 91 | -11 | ||||
| BOSTON P LNG/SHRT | PURCHASE | 2018-06 | 26,394 | 25,419 | 975 | |||||
| BOSTON PROPERTIES INC | 2016-11 | PURCHASE | 2018-06 | 533 | 546 | -13 | ||||
| ISHARES TIPS BOND ETF | PURCHASE | 2018-06 | 30,734 | 31,265 | -531 | |||||
| SIMON PROPERTY GROUP | 2017-02 | PURCHASE | 2018-07 | 212 | 228 | -16 | ||||
| AQR MANAGED FUTURES | PURCHASE | 2018-08 | 11,864 | 13,551 | -1,687 | |||||
| VENTAS INC | 2017-02 | PURCHASE | 2018-08 | 176 | 188 | -12 | ||||
| DRIEHAUS ACTIVE INCOME FD | PURCHASE | 2018-10 | 23,056 | 25,500 | -2,444 | |||||
| HARBOR INTERNATIONAL FD | 2010-05 | PURCHASE | 2018-10 | 34,692 | 29,977 | 4,715 | ||||
| PIMCO HIGH YIELD FD | 2016-04 | PURCHASE | 2018-10 | 23,712 | 23,246 | 466 | ||||
| PIMCO MODERATE DURATION | 2013-04 | PURCHASE | 2018-10 | 6,250 | 6,846 | -596 | ||||
| T ROWE CORPORATE INCOME FD | 2016-11 | PURCHASE | 2018-10 | 5,000 | 5,267 | -267 | ||||
| PUBLIC STORAGE INC | 2017-02 | PURCHASE | 2018-11 | 152 | 165 | -13 | ||||
| SIMON PROPERTY GROUP | 2017-02 | PURCHASE | 2018-11 | 229 | 228 | 1 | ||||
| SPDR DOW JONES REIT ETF | 2009-02 | PURCHASE | 2018-11 | 25,027 | 7,503 | 17,524 | ||||
| CSX CORP | 2012-03 | PURCHASE | 2018-02 | 12,846 | 5,161 | 7,685 | ||||
| EXPRESS SCRIPTS HLDG CO | 2013-10 | PURCHASE | 2018-03 | 17,452 | 13,715 | 3,737 | ||||
| HALLIBURTON CO | 2013-04 | PURCHASE | 2018-11 | 7,049 | 7,931 | -882 | ||||
| NUTRIEN LTD | PURCHASE | 2018-12 | 7,415 | 15,737 | -8,322 | |||||
| TEKLA HEALTHCARE INVS | PURCHASE | 1934-01 | 6,226 | 9,804 | -3,578 | |||||
| BOEING CO | 2008-04 | PURCHASE | 2018-01 | 3,345 | 766 | 2,579 | ||||
| MONSANTO CO NEW | 2014-11 | PURCHASE | 2018-06 | 15,360 | 13,763 | 1,597 | ||||
| PRAXAIR INC | 2004-04 | PURCHASE | 2018-10 | 8,173 | 1,858 | 6,315 | ||||
| RESIDEO TECHNOLOGIES INCE | 2002-10 | PURCHASE | 2018-10 | 15 | 1 | 14 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 713,320 | 713,320 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,143,697 | 2,865,852 | 277,845 | 1,500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,370 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OPERATING RENTAL ESCROW | 128,382 | 37,089 | 37,089 |
| LIMITED USE ASSETS | 1,226,329 | 1,059,208 | 1,059,208 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX | 1,298 |
| UNREALIZED LOSS ON INVESTMENTS | 194,119 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1600 WASHINGTON STREET | ||||
| MANAGEMENT FEES | 18,579 | |||
| ELEVATOR EXPENSE | 8,205 | |||
| CLEANING/MAINTENANCE | 55,006 | |||
| SECURITY | 6,631 | |||
| FIRE/LIFE SAFETY | 162 | |||
| UTILITIES | 35,669 | |||
| TELEPHONE EXPENSE | 3,707 | |||
| MISCELLANEOUS | 170 | |||
| BANK FEES | 153 | |||
| EXPENSES | ||||
| RENTAL STORAGE | 311 | 311 | ||
| INSURANCE | 5,492 | 5,492 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 5,493 |
| 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 | 21,604 | 21,604 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES AND FEES | 234 | 234 | ||
| TAXES, OTHER | 456 | 456 |