| 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 | 63,440 | SL | 39.000000000000 | 3,681 | 3,681 | ||
| ASBESTOS REMOVAL | 2011-08-31 | 2,098 | 341 | SL | 15.000000000000 | 140 | 140 | ||
| BLDG - REHAB | 2011-08-31 | 14,404 | 2,754 | SL | 39.000000000000 | 369 | 369 | ||
| LEASE EXPENSES | 2011-08-31 | 2,656 | 2,656 | SL | 39.000000000000 | 0 | 0 | ||
| ROOF | 2011-08-31 | 314,896 | 116,125 | SL | 39.000000000000 | 8,074 | 8,074 | ||
| ROOF #2 | 2013-08-31 | 176,498 | 78,591 | SL | 39.000000000000 | 4,526 | 4,526 | ||
| ROOF #3 | 2013-08-31 | 81,430 | 36,724 | SL | 39.000000000000 | 2,088 | 2,088 | ||
| ROOF #4 | 2015-08-31 | 28,988 | 13,723 | SL | 39.000000000000 | 743 | 743 | ||
| ROOF #5 | 2015-08-31 | 21,604 | 6,681 | SL | 39.000000000000 | 554 | 554 | ||
| ROOF #6 | 2017-08-31 | 77,213 | 11,665 | SL | 39.000000000000 | 1,980 | 1,980 | ||
| IMPROVEMENTS | 2011-08-31 | 469,088 | 285,966 | SL | 39.000000000000 | 12,028 | 12,028 | ||
| LEASE IMPROVEMENTS | 2011-08-31 | 132,989 | 85,457 | SL | 15.000000000000 | 8,866 | 8,866 | ||
| ELECTRIC IMPROVEMENTS | 2011-08-31 | 50,084 | 32,977 | SL | 15.000000000000 | 3,339 | 3,339 | ||
| STOREFRONT | 2011-08-31 | 136,909 | 66,237 | SL | 15.000000000000 | 9,127 | 9,127 | ||
| IMPROVEMENTS-SEWER | 2011-08-31 | 24,774 | 7,390 | SL | 15.000000000000 | 1,652 | 1,652 | ||
| FACADE IMPROVEMENTS #2 | 2013-08-31 | 6,845 | 2,964 | SL | 39.000000000000 | 176 | 176 | ||
| HVAC SYS. | 2011-08-31 | 136,078 | 108,250 | SL | 15.000000000000 | 9,072 | 9,072 | ||
| AIR CONDITIONER | 2011-08-31 | 30,119 | 27,253 | SL | 15.000000000000 | 2,008 | 2,008 | ||
| HVAC #3 | 2013-08-31 | 389,191 | 160,490 | SL | 39.000000000000 | 9,979 | 9,979 | ||
| HVAC #4 | 2015-08-31 | 47,891 | 12,545 | SL | 39.000000000000 | 1,228 | 1,228 | ||
| HVAC #5 | 2016-08-31 | 67,993 | 12,544 | SL | 39.000000000000 | 1,743 | 1,743 | ||
| HAVC #6 | 2016-08-31 | 44,249 | 13,300 | SL | 39.000000000000 | 1,135 | 1,135 | ||
| HVAC #2 | 2013-08-31 | 76,339 | 40,328 | SL | 39.000000000000 | 1,957 | 1,957 | ||
| AIR CONDITIONER #2 | 2013-08-31 | 6,737 | 6,145 | SL | 15.000000000000 | 449 | 449 | ||
| FURNACE | 2011-08-31 | 17,214 | 15,171 | SL | 15.000000000000 | 1,148 | 1,148 | ||
| IMPROVEMENTS #2 | 2013-08-31 | 131,483 | 78,082 | SL | 39.000000000000 | 3,371 | 3,371 | ||
| IMPROVEMENTS #3 | 2015-08-31 | 114,321 | 71,433 | SL | 39.000000000000 | 2,931 | 2,931 | ||
| LEASE IMPROVEMENTS #4 | 2015-08-31 | 17,189 | 12,882 | SL | 39.000000000000 | 441 | 441 | ||
| IMPROVEMENTS #5 | 2017-08-31 | 20,294 | 12,265 | SL | 39.000000000000 | 520 | 520 | ||
| BOILER | 2011-08-31 | 18,783 | 13,892 | SL | 15.000000000000 | 1,252 | 1,252 | ||
| HEATER | 2011-08-31 | 17,688 | 13,786 | SL | 15.000000000000 | 1,179 | 1,179 | ||
| IMPROVEMENTS #6 | 2017-08-31 | 17,528 | 12,763 | SL | 39.000000000000 | 449 | 449 | ||
| IMPROVEMENTS-#7 | 2017-08-31 | 15,758 | 12,640 | SL | 39.000000000000 | 404 | 404 | ||
| PAVING | 2016-08-31 | 74,718 | 70,278 | SL | 39.000000000000 | 1,916 | 1,916 | ||
| WINDOWS | 2015-08-31 | 14,790 | 11,523 | SL | 15.000000000000 | 986 | 986 | ||
| IMPROVEMENTS #8 | 2017-08-31 | 12,418 | 11,302 | SL | 39.000000000000 | 318 | 318 | ||
| IMPROVEMENTS #9 | 2017-08-31 | 41,517 | 28,300 | SL | 39.000000000000 | 1,065 | 1,065 | ||
| SPRINKLER | 2013-08-31 | 24,108 | 22,750 | SL | 15.000000000000 | 1,358 | 1,358 | ||
| ALARM SYSTEM | 2015-08-31 | 22,894 | 12,643 | SL | 15.000000000000 | 1,526 | 1,526 | ||
| IMPROVEMENTS #10 | 2017-08-31 | 16,036 | 7,435 | SL | 39.000000000000 | 411 | 411 | ||
| MASONRY | 2013-08-31 | 39,243 | 35,074 | SL | 15.000000000000 | 2,616 | 2,616 | ||
| IMPROVEMENTS-PARAPET | 2015-08-31 | 3,687 | 3,152 | SL | 39.000000000000 | 95 | 95 | ||
| MASONRY #2 | 2015-08-31 | 3,893 | 1,554 | SL | 15.000000000000 | 260 | 260 | ||
| AIR CONDITIONER #3 | 2014-08-31 | 8,289 | 2,267 | SL | 15.000000000000 | 553 | 553 | ||
| ROOF #7 | 2017-08-31 | 11,293 | 3,995 | SL | 39.000000000000 | 290 | 290 | ||
| ELECTRIC IMPROVEMENTS #2 | 2013-08-31 | 21,658 | 8,723 | SL | 15.000000000000 | 1,444 | 1,444 | ||
| MERCURY ABATEMENT | 2013-08-31 | 57,304 | 19,757 | SL | 39.000000000000 | 1,469 | 1,469 | ||
| PAVING #2 | 2015-08-31 | 76,193 | 29,819 | SL | 15.000000000000 | 5,080 | 5,080 | ||
| LAND IMPROVEMENTS | 2013-08-31 | 25,523 | 22,168 | SL | 39.000000000000 | 654 | 654 | ||
| HVAC-SOM | 2013-08-31 | 4,200 | 3,740 | SL | 15.000000000000 | 280 | 280 | ||
| CON-HP | 2017-08-31 | 4,833 | 1,006 | SL | 15.000000000000 | 322 | 322 | ||
| 2018 IMPROVEMENTS-700WASH | 2018-01-01 | 2,304 | 116 | SL | 39.000000000000 | 59 | 59 | ||
| 2018 ROOF-51DAY | 2018-01-01 | 2,067 | 104 | SL | 39.000000000000 | 53 | 53 | ||
| 2018 IMPROVEMENTS-ELM | 2018-01-01 | 7,032 | 353 | SL | 39.000000000000 | 180 | 180 | ||
| 2018 CONDENSOR-HP1237 | 2018-01-01 | 1,533 | SL | 15.000000000000 | 0 | 102 | |||
| 2018 EQUIPMENT-105PLEAS | 2018-01-01 | 2,267 | SL | 15.000000000000 | 0 | 151 | |||
| 2018 ROOF-413WALTH | 2018-01-01 | 5,207 | 262 | SL | 39.000000000000 | 134 | 134 | ||
| 2018 ROOF-HP1225 | 2018-01-01 | 27,575 | 1,385 | SL | 39.000000000000 | 707 | 707 | ||
| 2018 ROOF-650WASH | 2018-01-01 | 19,227 | 965 | SL | 39.000000000000 | 493 | 493 | ||
| 2018 IMPROVEMENTS 2 ELM | 2018-01-01 | 4,382 | 220 | SL | 39.000000000000 | 112 | 112 | ||
| 2018 IMPROVEMENTS-220BEV | 2018-01-01 | 7,100 | 356 | SL | 39.000000000000 | 182 | 182 | ||
| 2018 WINDOWS-BEV226 | 2018-01-01 | 3,472 | SL | 15.000000000000 | 0 | 231 | |||
| 2018 IMPROVEMENTS 11PRK | 2018-01-01 | 2,459 | 123 | SL | 39.000000000000 | 63 | 63 | ||
| 2018 EQUIPMENT-20MAIN | 2018-01-01 | 18,699 | SL | 15.000000000000 | 0 | 1,247 | |||
| 2019 ROOF - HP1272 | 2019-01-01 | 3,983 | 98 | SL | 39.000000000000 | 102 | 102 | ||
| 2019 ROOF - 425MAIN | 2019-01-01 | 34,620 | 851 | SL | 39.000000000000 | 888 | 888 | ||
| 2019 ROOF - 26MTAUB | 2019-01-01 | 37,331 | 917 | SL | 39.000000000000 | 957 | 957 | ||
| 2019 ROOF - 681WASH | 2019-01-01 | 9,200 | 226 | SL | 39.000000000000 | 236 | 236 | ||
| 2020 IMPROVEMENTS - 218 CABOT | 2020-10-16 | 33,077 | SL | 39.000000000000 | 177 | 177 | |||
| 2020 GAS FURNANCE - 54-60 PLEASANT | 2020-06-08 | 7,200 | SL | 15.000000000000 | 7,200 | 280 | |||
| 2020 IMPROVEMENTS - 1242 -1244 RIVER | 2020-03-16 | 25,712 | SL | 39.000000000000 | 522 | 522 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON 5444 CORPORATE BONDS | 2,920,444 | 3,027,962 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 300SHR EVDAN | 289,780 | 0 |
| BNY MELLON 5444 COMMON STOCK | 3,518,025 | 8,047,977 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG #1 | 143,574 | 67,121 | 76,453 | |
| ASBESTOS REMOVAL | 2,098 | 481 | 1,617 | |
| BLDG - REHAB | 14,404 | 3,123 | 11,281 | |
| LEASE EXPENSES | 2,656 | 2,656 | 0 | |
| ROOF | 314,896 | 124,199 | 190,697 | |
| ROOF #2 | 176,498 | 83,117 | 93,381 | |
| ROOF #3 | 81,430 | 38,812 | 42,618 | |
| ROOF #4 | 28,988 | 14,466 | 14,522 | |
| ROOF #5 | 21,604 | 7,235 | 14,369 | |
| ROOF #6 | 77,213 | 13,645 | 63,568 | |
| IMPROVEMENTS | 469,088 | 297,994 | 171,094 | |
| LEASE IMPROVEMENTS | 132,989 | 94,323 | 38,666 | |
| ELECTRIC IMPROVEMENTS | 50,084 | 36,316 | 13,768 | |
| STOREFRONT | 136,909 | 75,364 | 61,545 | |
| IMPROVEMENTS-SEWER | 24,774 | 9,042 | 15,732 | |
| FACADE IMPROVEMENTS #2 | 6,845 | 3,140 | 3,705 | |
| HVAC SYS. | 136,078 | 117,322 | 18,756 | |
| AIR CONDITIONER | 30,119 | 29,261 | 858 | |
| HVAC #3 | 389,191 | 170,469 | 218,722 | |
| HVAC #4 | 47,891 | 13,773 | 34,118 | |
| HVAC #5 | 67,993 | 14,287 | 53,706 | |
| HAVC #6 | 44,249 | 14,435 | 29,814 | |
| HVAC #2 | 76,339 | 42,285 | 34,054 | |
| AIR CONDITIONER #2 | 6,737 | 6,594 | 143 | |
| FURNACE | 17,214 | 16,319 | 895 | |
| IMPROVEMENTS #2 | 131,483 | 81,453 | 50,030 | |
| IMPROVEMENTS #3 | 114,321 | 74,364 | 39,957 | |
| LEASE IMPROVEMENTS #4 | 17,189 | 13,323 | 3,866 | |
| IMPROVEMENTS #5 | 20,294 | 12,785 | 7,509 | |
| BOILER | 18,783 | 15,144 | 3,639 | |
| HEATER | 17,688 | 14,965 | 2,723 | |
| IMPROVEMENTS #6 | 17,528 | 13,212 | 4,316 | |
| IMPROVEMENTS-#7 | 15,758 | 13,044 | 2,714 | |
| PAVING | 74,718 | 72,194 | 2,524 | |
| WINDOWS | 14,790 | 12,509 | 2,281 | |
| IMPROVEMENTS #8 | 12,418 | 11,620 | 798 | |
| IMPROVEMENTS #9 | 41,517 | 29,365 | 12,152 | |
| SPRINKLER | 24,108 | 24,108 | 0 | |
| ALARM SYSTEM | 22,894 | 14,169 | 8,725 | |
| IMPROVEMENTS #10 | 16,036 | 7,846 | 8,190 | |
| MASONRY | 39,243 | 37,690 | 1,553 | |
| IMPROVEMENTS-PARAPET | 3,687 | 3,247 | 440 | |
| MASONRY #2 | 3,893 | 1,814 | 2,079 | |
| AIR CONDITIONER #3 | 8,289 | 2,820 | 5,469 | |
| ROOF #7 | 11,293 | 4,285 | 7,008 | |
| ELECTRIC IMPROVEMENTS #2 | 21,658 | 10,167 | 11,491 | |
| MERCURY ABATEMENT | 57,304 | 21,226 | 36,078 | |
| PAVING #2 | 76,193 | 34,899 | 41,294 | |
| LAND IMPROVEMENTS | 25,523 | 22,822 | 2,701 | |
| HVAC-SOM | 4,200 | 4,020 | 180 | |
| CON-HP | 4,833 | 1,328 | 3,505 | |
| 2018 IMPROVEMENTS-700WASH | 2,304 | 175 | 2,129 | |
| 2018 ROOF-51DAY | 2,067 | 157 | 1,910 | |
| 2018 IMPROVEMENTS-ELM | 7,032 | 533 | 6,499 | |
| 2018 CONDENSOR-HP1237 | 1,533 | 1,533 | 0 | |
| 2018 EQUIPMENT-105PLEAS | 2,267 | 2,267 | 0 | |
| 2018 ROOF-413WALTH | 5,207 | 396 | 4,811 | |
| 2018 ROOF-HP1225 | 27,575 | 2,092 | 25,483 | |
| 2018 ROOF-650WASH | 19,227 | 1,458 | 17,769 | |
| 2018 IMPROVEMENTS 2 ELM | 4,382 | 332 | 4,050 | |
| 2018 IMPROVEMENTS-220BEV | 7,100 | 538 | 6,562 | |
| 2018 WINDOWS-BEV226 | 3,472 | 3,472 | 0 | |
| 2018 IMPROVEMENTS 11PRK | 2,459 | 186 | 2,273 | |
| 2018 EQUIPMENT-20MAIN | 18,699 | 18,699 | 0 | |
| 2019 ROOF - HP1272 | 3,983 | 200 | 3,783 | |
| 2019 ROOF - 425MAIN | 34,620 | 1,739 | 32,881 | |
| 2019 ROOF - 26MTAUB | 37,331 | 1,874 | 35,457 | |
| 2019 ROOF - 681WASH | 9,200 | 462 | 8,738 | |
| 2020 IMPROVEMENTS - 218 CABOT | 33,077 | 177 | 32,900 | |
| 2020 GAS FURNANCE - 54-60 PLEASANT | 7,200 | 7,200 | 0 | |
| 2020 IMPROVEMENTS - 1242 -1244 RIVER | 25,712 | 522 | 25,190 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 12,138 | 12,138 | 0 | |
| TELEPHONE | 3,152 | 3,152 | 0 | |
| MISC EXP | 12,095 | 12,095 | 0 | |
| RENTAL INSURANCE | 97,613 | 97,613 | 0 | |
| RENTAL REPAIRS & MAINTENANCE | 134,217 | 134,217 | 0 | |
| RENTAL UTILITIES | 123,047 | 123,047 | 0 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 72,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 154,147 | 154,147 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 14,668 | 14,668 | 0 | |
| FOREIGN | 1,216 | 1,216 | 0 | |
| FEDERAL TAX | 78,974 | 0 | 0 | |
| STATE TAX | 7,072 | 0 | 0 | |
| RENTAL REAL ESTATE TAXES | 382,099 | 382,099 | 0 |