| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,000 | 6,000 |
| 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 | 15.0000 | ||||||
| 220 WEST 17TH STREET | 1964-01-01 | 10,175 | |||||||
| 1600 WASHINGTON STREET | 1965-01-01 | 30,365 | 39.0000 | ||||||
| 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 | 761,486 | S/L | 30.0000 | ||||
| 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 | 571 | S/L | 20.0000 | ||||
| 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 | 2,997 | S/L | 10.0000 | ||||
| CONCRETE WALKWAY | 2018-09-14 | 4,400 | 1,467 | S/L | 10.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DISPOSAL OF ASSETS | PURCHASE | 2022-01 | 2,708,885 | -160,483 | 2,548,402 | |||||
| SALE OF BUILDING | PURCHASE | 2022-08 | 1,000,000 | 434,811 | 70,000 | 887,521 | 392,332 | |||
| MORGAN STANLEY 83020 | 2019-01 | PURCHASE | 2022-12 | 85,369 | 82,157 | 3,212 | ||||
| WELLS FARGO | 2019-01 | PURCHASE | 2022-12 | 54,114 | 60,687 | -6,573 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS | 1,797,914 | 1,797,914 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,961 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OPERATING RENTAL ESCROW | 20,389 | 31,619 | 31,619 |
| LIMITED USE ASSETS | 1,420,324 | 1,057,458 | 1,057,458 |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX | 1,135 |
| UNREALIZED LOSS | 536,150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 1600 WASHINGTON STREET | ||||
| MANAGEMENT FEES | 12,000 | |||
| ELEVATOR EXPENSE | 4,874 | |||
| CLEANING/MAINTENANCE | 31,716 | |||
| UTILITIES | 31,760 | |||
| TELEPHONE EXPENSE | 1,911 | |||
| MISCELLANEOUS | 1,125 | |||
| RENTAL STORAGE | 311 | |||
| INSURANCE | 6,131 | |||
| SECURITY | 10,633 | |||
| FIRE/LIFE SAFETY | 1,130 | |||
| LICENSES | 52 | |||
| EXPENSES | ||||
| BANK FEES | 68 | 68 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER REVENUE | 5,450 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OPERATING RENTAL ESCROW LIABILITY | 18,494 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSES | 19,577 | 19,577 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES AND FEES | 175 | 175 | ||
| TAXES, OTHER | 408 | 408 |