| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG #1 | 2011-08-31 | 143,574 | 56,078 | SL | 39.000000000000 | 3,681 | 3,681 | ||
| ASBESTOS REMOVAL | 2011-08-31 | 2,098 | 61 | SL | 15.000000000000 | 140 | 140 | ||
| BLDG - REHAB | 2011-08-31 | 14,404 | 2,016 | SL | 39.000000000000 | 369 | 369 | ||
| LEASE EXPENSES | 2011-08-31 | 2,656 | 2,656 | SL | 39.000000000000 | 0 | 0 | ||
| ROOF | 2011-08-31 | 316,321 | 100,706 | SL | 39.000000000000 | 8,111 | 8,111 | ||
| ROOF #2 | 2013-08-31 | 182,498 | 72,219 | SL | 39.000000000000 | 4,679 | 4,679 | ||
| ROOF #3 | 2013-08-31 | 103,770 | 33,621 | SL | 39.000000000000 | 2,661 | 2,661 | ||
| ROOF #4 | 2015-08-31 | 40,247 | 12,105 | SL | 39.000000000000 | 1,032 | 1,032 | ||
| ROOF #5 | 2015-08-31 | 21,604 | 5,573 | SL | 39.000000000000 | 554 | 554 | ||
| ROOF #6 | 2017-08-31 | 77,213 | 7,705 | SL | 39.000000000000 | 1,980 | 1,980 | ||
| IMPROVEMENTS | 2011-08-31 | 470,138 | 262,783 | SL | 39.000000000000 | 12,055 | 12,055 | ||
| LEASE IMPROVEMENTS | 2011-08-31 | 132,989 | 67,725 | SL | 15.000000000000 | 8,866 | 8,866 | ||
| ELECTRIC IMPROVEMENTS | 2011-08-31 | 76,844 | 32,721 | SL | 15.000000000000 | 5,123 | 5,123 | ||
| STOREFRONT | 2011-08-31 | 161,396 | 56,501 | SL | 15.000000000000 | 10,760 | 10,760 | ||
| IMPROVEMENTS-SEWER | 2011-08-31 | 24,774 | 4,086 | SL | 15.000000000000 | 1,652 | 1,652 | ||
| FACADE IMPROVEMENTS #2 | 2013-08-31 | 10,277 | 3,932 | SL | 39.000000000000 | 264 | 264 | ||
| HVAC SYS. | 2011-08-31 | 138,468 | 92,337 | SL | 15.000000000000 | 9,231 | 9,231 | ||
| AIR CONDITIONER | 2011-08-31 | 30,119 | 23,237 | SL | 15.000000000000 | 2,008 | 2,008 | ||
| HVAC #3 | 2013-08-31 | 392,241 | 140,581 | SL | 39.000000000000 | 10,057 | 10,057 | ||
| HVAC #4 | 2015-08-31 | 47,891 | 10,089 | SL | 39.000000000000 | 1,228 | 1,228 | ||
| HVAC #5 | 2016-08-31 | 67,993 | 9,058 | SL | 39.000000000000 | 1,743 | 1,743 | ||
| HAVC #6 | 2016-08-31 | 44,249 | 11,030 | SL | 39.000000000000 | 1,135 | 1,135 | ||
| HVAC #2 | 2013-08-31 | 76,339 | 36,414 | SL | 39.000000000000 | 1,957 | 1,957 | ||
| AIR CONDITIONER #2 | 2013-08-31 | 6,737 | 5,247 | SL | 15.000000000000 | 449 | 449 | ||
| FURNACE | 2011-08-31 | 17,214 | 12,875 | SL | 15.000000000000 | 1,148 | 1,148 | ||
| IMPROVEMENTS #2 | 2013-08-31 | 159,983 | 96,282 | SL | 39.000000000000 | 4,102 | 4,102 | ||
| IMPROVEMENTS #3 | 2015-08-31 | 120,510 | 70,740 | SL | 39.000000000000 | 3,090 | 3,090 | ||
| LEASE IMPROVEMENTS #4 | 2015-08-31 | 20,453 | 13,277 | SL | 39.000000000000 | 524 | 524 | ||
| IMPROVEMENTS #5 | 2017-08-31 | 20,294 | 11,225 | SL | 39.000000000000 | 520 | 520 | ||
| BOILER | 2011-08-31 | 18,783 | 11,388 | SL | 15.000000000000 | 1,252 | 1,252 | ||
| HEATER | 2011-08-31 | 17,688 | 11,428 | SL | 15.000000000000 | 1,179 | 1,179 | ||
| IMPROVEMENTS #6 | 2017-08-31 | 17,528 | 11,865 | SL | 39.000000000000 | 449 | 449 | ||
| IMPROVEMENTS-#7 | 2017-08-31 | 15,758 | 11,832 | SL | 39.000000000000 | 404 | 404 | ||
| PAVING | 2016-08-31 | 74,718 | 66,446 | SL | 39.000000000000 | 1,916 | 1,916 | ||
| WINDOWS | 2015-08-31 | 14,790 | 9,551 | SL | 15.000000000000 | 986 | 986 | ||
| IMPROVEMENTS #8 | 2017-08-31 | 12,418 | 10,666 | SL | 39.000000000000 | 318 | 318 | ||
| IMPROVEMENTS #9 | 2017-08-31 | 41,517 | 26,170 | SL | 39.000000000000 | 1,065 | 1,065 | ||
| SPRINKLER | 2013-08-31 | 24,108 | 19,536 | SL | 15.000000000000 | 1,607 | 1,607 | ||
| ALARM SYSTEM | 2015-08-31 | 22,894 | 9,591 | SL | 15.000000000000 | 1,526 | 1,526 | ||
| IMPROVEMENTS #10 | 2017-08-31 | 16,036 | 6,613 | SL | 39.000000000000 | 411 | 411 | ||
| MASONRY | 2013-08-31 | 39,243 | 29,842 | SL | 15.000000000000 | 2,616 | 2,616 | ||
| IMPROVEMENTS-PARAPET | 2015-08-31 | 3,687 | 2,962 | SL | 39.000000000000 | 95 | 95 | ||
| MASONRY #2 | 2015-08-31 | 3,893 | 1,034 | SL | 15.000000000000 | 260 | 260 | ||
| AIR CONDITIONER #3 | 2014-08-31 | 8,289 | 1,161 | SL | 15.000000000000 | 553 | 553 | ||
| ROOF #7 | 2017-08-31 | 11,293 | 3,415 | SL | 39.000000000000 | 290 | 290 | ||
| ELECTRIC IMPROVEMENTS #2 | 2013-08-31 | 21,658 | 5,835 | SL | 15.000000000000 | 1,444 | 1,444 | ||
| MERCURY ABATEMENT | 2013-08-31 | 57,304 | 16,819 | SL | 39.000000000000 | 1,469 | 1,469 | ||
| PAVING #2 | 2015-08-31 | 76,193 | 19,659 | SL | 15.000000000000 | 5,080 | 5,080 | ||
| LAND IMPROVEMENTS | 2013-08-31 | 25,523 | 20,860 | SL | 39.000000000000 | 654 | 654 | ||
| HVAC-SOM | 2013-08-31 | 4,200 | 3,180 | SL | 15.000000000000 | 280 | 280 | ||
| CON-HP | 2017-08-31 | 4,833 | 362 | SL | 15.000000000000 | 322 | 322 | ||
| 2018 IMPROVEMENTS-700WASH | 2018-01-01 | 2,304 | SL | 39.000000000000 | 57 | 57 | |||
| 2018 ROOF-51DAY | 2018-01-01 | 2,067 | SL | 39.000000000000 | 51 | 51 | |||
| 2018 IMPROVEMENTS-ELM | 2018-01-01 | 7,032 | SL | 39.000000000000 | 173 | 173 | |||
| 2018 CONDENSOR-HP1237 | 2018-01-01 | 1,533 | SL | 15.000000000000 | 1,533 | 102 | |||
| 2018 EQUIPMENT-105PLEAS | 2018-01-01 | 2,267 | SL | 15.000000000000 | 2,267 | 151 | |||
| 2018 ROOF-413WALTH | 2018-01-01 | 5,207 | SL | 39.000000000000 | 128 | 128 | |||
| 2018 ROOF-HP1225 | 2018-01-01 | 27,575 | SL | 39.000000000000 | 678 | 678 | |||
| 2018 ROOF-650WASH | 2018-01-01 | 19,227 | SL | 39.000000000000 | 472 | 472 | |||
| 2018 IMPROVEMENTS 2 ELM | 2018-01-01 | 4,382 | SL | 39.000000000000 | 108 | 108 | |||
| 2018 IMPROVEMENTS-220BEV | 2018-01-01 | 7,100 | SL | 39.000000000000 | 174 | 174 | |||
| 2018 WINDOWS-BEV226 | 2018-01-01 | 3,472 | SL | 15.000000000000 | 3,472 | 231 | |||
| 2018 IMPROVEMENTS 11PRK | 2018-01-01 | 2,459 | SL | 39.000000000000 | 60 | 60 | |||
| 2018 EQUIPMENT-20MAIN | 2018-01-01 | 18,699 | SL | 15.000000000000 | 18,699 | 1,247 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON 5444 CORPORATE BONDS | 2,531,513 | 2,502,550 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 300SHR EVDAN | 309,300 | 0 |
| BNY MELLON 5444 COMMON STOCK | 2,424,527 | 4,436,766 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG #1 | 143,574 | 59,759 | 83,815 | 83,815 |
| ASBESTOS REMOVAL | 2,098 | 201 | 1,897 | 1,897 |
| BLDG - REHAB | 14,404 | 2,385 | 12,019 | 12,019 |
| LEASE EXPENSES | 2,656 | 2,656 | 0 | 0 |
| ROOF | 316,321 | 108,817 | 207,504 | 207,504 |
| ROOF #2 | 182,498 | 76,898 | 105,600 | 105,600 |
| ROOF #3 | 103,770 | 36,282 | 67,488 | 67,488 |
| ROOF #4 | 40,247 | 13,137 | 27,110 | 27,110 |
| ROOF #5 | 21,604 | 6,127 | 15,477 | 15,477 |
| ROOF #6 | 77,213 | 9,685 | 67,528 | 67,528 |
| IMPROVEMENTS | 470,138 | 274,838 | 195,300 | 195,300 |
| LEASE IMPROVEMENTS | 132,989 | 76,591 | 56,398 | 56,398 |
| ELECTRIC IMPROVEMENTS | 76,844 | 37,844 | 39,000 | 39,000 |
| STOREFRONT | 161,396 | 67,261 | 94,135 | 94,135 |
| IMPROVEMENTS-SEWER | 24,774 | 5,738 | 19,036 | 19,036 |
| FACADE IMPROVEMENTS #2 | 10,277 | 4,196 | 6,081 | 6,081 |
| HVAC SYS. | 138,468 | 101,568 | 36,900 | 36,900 |
| AIR CONDITIONER | 30,119 | 25,245 | 4,874 | 4,874 |
| HVAC #3 | 392,241 | 150,638 | 241,603 | 241,603 |
| HVAC #4 | 47,891 | 11,317 | 36,574 | 36,574 |
| HVAC #5 | 67,993 | 10,801 | 57,192 | 57,192 |
| HAVC #6 | 44,249 | 12,165 | 32,084 | 32,084 |
| HVAC #2 | 76,339 | 38,371 | 37,968 | 37,968 |
| AIR CONDITIONER #2 | 6,737 | 5,696 | 1,041 | 1,041 |
| FURNACE | 17,214 | 14,023 | 3,191 | 3,191 |
| IMPROVEMENTS #2 | 159,983 | 100,384 | 59,599 | 59,599 |
| IMPROVEMENTS #3 | 120,510 | 73,830 | 46,680 | 46,680 |
| LEASE IMPROVEMENTS #4 | 20,453 | 13,801 | 6,652 | 6,652 |
| IMPROVEMENTS #5 | 20,294 | 11,745 | 8,549 | 8,549 |
| BOILER | 18,783 | 12,640 | 6,143 | 6,143 |
| HEATER | 17,688 | 12,607 | 5,081 | 5,081 |
| IMPROVEMENTS #6 | 17,528 | 12,314 | 5,214 | 5,214 |
| IMPROVEMENTS-#7 | 15,758 | 12,236 | 3,522 | 3,522 |
| PAVING | 74,718 | 68,362 | 6,356 | 6,356 |
| WINDOWS | 14,790 | 10,537 | 4,253 | 4,253 |
| IMPROVEMENTS #8 | 12,418 | 10,984 | 1,434 | 1,434 |
| IMPROVEMENTS #9 | 41,517 | 27,235 | 14,282 | 14,282 |
| SPRINKLER | 24,108 | 21,143 | 2,965 | 2,965 |
| ALARM SYSTEM | 22,894 | 11,117 | 11,777 | 11,777 |
| IMPROVEMENTS #10 | 16,036 | 7,024 | 9,012 | 9,012 |
| MASONRY | 39,243 | 32,458 | 6,785 | 6,785 |
| IMPROVEMENTS-PARAPET | 3,687 | 3,057 | 630 | 630 |
| MASONRY #2 | 3,893 | 1,294 | 2,599 | 2,599 |
| AIR CONDITIONER #3 | 8,289 | 1,714 | 6,575 | 6,575 |
| ROOF #7 | 11,293 | 3,705 | 7,588 | 7,588 |
| ELECTRIC IMPROVEMENTS #2 | 21,658 | 7,279 | 14,379 | 14,379 |
| MERCURY ABATEMENT | 57,304 | 18,288 | 39,016 | 39,016 |
| PAVING #2 | 76,193 | 24,739 | 51,454 | 51,454 |
| LAND IMPROVEMENTS | 25,523 | 21,514 | 4,009 | 4,009 |
| HVAC-SOM | 4,200 | 3,460 | 740 | 740 |
| CON-HP | 4,833 | 684 | 4,149 | 4,149 |
| 2018 IMPROVEMENTS-700WASH | 2,304 | 57 | 2,247 | 2,247 |
| 2018 ROOF-51DAY | 2,067 | 51 | 2,016 | 2,016 |
| 2018 IMPROVEMENTS-ELM | 7,032 | 173 | 6,859 | 6,859 |
| 2018 CONDENSOR-HP1237 | 1,533 | 1,533 | 0 | 0 |
| 2018 EQUIPMENT-105PLEAS | 2,267 | 2,267 | 0 | 0 |
| 2018 ROOF-413WALTH | 5,207 | 128 | 5,079 | 5,079 |
| 2018 ROOF-HP1225 | 27,575 | 678 | 26,897 | 26,897 |
| 2018 ROOF-650WASH | 19,227 | 472 | 18,755 | 18,755 |
| 2018 IMPROVEMENTS 2 ELM | 4,382 | 108 | 4,274 | 4,274 |
| 2018 IMPROVEMENTS-220BEV | 7,100 | 174 | 6,926 | 6,926 |
| 2018 WINDOWS-BEV226 | 3,472 | 3,472 | 0 | 0 |
| 2018 IMPROVEMENTS 11PRK | 2,459 | 60 | 2,399 | 2,399 |
| 2018 EQUIPMENT-20MAIN | 18,699 | 18,699 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 15,669 | 15,669 | 0 | |
| TELEPHONE | 3,294 | 3,294 | 0 | |
| UTILITIES | 1,320 | 1,320 | 0 | |
| MISC EXP | 12,284 | 12,284 | 0 | |
| RENTAL INSURANCE | 101,597 | 101,597 | 0 | |
| RENTAL REPAIRS & MAINTENANCE | 148,547 | 148,547 | 0 | |
| RENTAL UTILITIES | 129,689 | 129,689 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED INSURANCE RECOVERY | 37,340 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 116,581 | 116,581 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 14,597 | 14,597 | 0 | |
| FOREIGN | 1,249 | 1,249 | 0 | |
| FEDERAL TAX | 17,318 | 0 | 0 | |
| RENTAL REAL ESTATE TAXES | 404,195 | 404,195 | 0 |