| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,500 | 5,500 |
| 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 | 748,795 | S/L | 30.0000 | 12,691 | |||
| 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 | 74,587 | S/L | 20.0000 | ||||
| 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 | 925 | S/L | 20.0000 | ||||
| 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 | 6,082 | S/L | 20.0000 | ||||
| LEVER TRIM AND LOCK | 2001-02-01 | 571 | 569 | S/L | 20.0000 | 2 | |||
| 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 | 2,263 | S/L | 10.0000 | 734 | |||
| CONCRETE WALKWAY | 2018-09-14 | 4,400 | 1,027 | S/L | 10.0000 | 440 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| WELLS FARGO 5456 | PURCHASE | 129,781 | 99,969 | 29,812 | ||||||
| MORGAN STANLEY 5983 | PURCHASE | 84,640 | 60,648 | 23,992 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 1,217,885 | 1,217,885 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,143,697 | 2,940,735 | 202,962 | 1,500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 588 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OPERATING RENTAL ESCROW | 28,698 | 20,389 | 20,389 |
| LIMITED USE ASSETS | 1,285,787 | 1,420,324 | 1,420,324 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX | 469 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1600 WASHINGTON STREET | ||||
| MANAGEMENT FEES | 14,400 | |||
| ELEVATOR EXPENSE | 6,121 | |||
| CLEANING/MAINTENANCE | 53,940 | |||
| UTILITIES | 39,566 | |||
| TELEPHONE EXPENSE | 3,159 | |||
| MISCELLANEOUS | 388 | |||
| RENTAL STORAGE | 311 | |||
| INSURANCE | 6,023 | |||
| SECURITY | 1,068 | |||
| EXPENSES | ||||
| BANK FEES | 43 | 43 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 297,005 |
| PY ADJUSTMENT FOR UNREALIZED GAIN | 51,750 |
| 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 | 25,525 | 25,525 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES AND FEES | 249 | 249 | ||
| TAXES, OTHER | 723 | 723 |