| 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 | 67,121 | SL | 39.000000000000 | 3,681 | 3,681 | ||
| ASBESTOS REMOVAL | 2011-08-31 | 2,098 | 481 | SL | 15.000000000000 | 140 | 140 | ||
| BLDG - REHAB | 2011-08-31 | 14,404 | 3,123 | SL | 39.000000000000 | 369 | 369 | ||
| LEASE EXPENSES | 2011-08-31 | 2,656 | 2,656 | SL | 39.000000000000 | 0 | 0 | ||
| ROOF | 2011-08-31 | 288,754 | 122,967 | SL | 39.000000000000 | 7,404 | 7,404 | ||
| ROOF #2 | 2013-08-31 | 176,498 | 83,117 | SL | 39.000000000000 | 4,526 | 4,526 | ||
| ROOF #3 | 2013-08-31 | 81,430 | 38,812 | SL | 39.000000000000 | 2,088 | 2,088 | ||
| ROOF #4 | 2015-08-31 | 28,988 | 14,466 | SL | 39.000000000000 | 743 | 743 | ||
| ROOF #5 | 2015-08-31 | 21,604 | 7,235 | SL | 39.000000000000 | 554 | 554 | ||
| ROOF #6 | 2017-08-31 | 77,213 | 13,645 | SL | 39.000000000000 | 1,980 | 1,980 | ||
| IMPROVEMENTS | 2011-08-31 | 448,714 | 279,426 | SL | 39.000000000000 | 11,505 | 11,505 | ||
| LEASE IMPROVEMENTS | 2011-08-31 | 132,989 | 94,323 | SL | 15.000000000000 | 8,866 | 8,866 | ||
| ELECTRIC IMPROVEMENTS | 2011-08-31 | 49,684 | 35,916 | SL | 15.000000000000 | 3,312 | 3,312 | ||
| STOREFRONT | 2011-08-31 | 136,909 | 75,364 | SL | 15.000000000000 | 9,127 | 9,127 | ||
| IMPROVEMENTS-SEWER | 2011-08-31 | 24,774 | 9,042 | SL | 15.000000000000 | 1,652 | 1,652 | ||
| FACADE IMPROVEMENTS #2 | 2013-08-31 | 6,845 | 3,140 | SL | 39.000000000000 | 176 | 176 | ||
| HVAC SYS. | 2011-08-31 | 136,078 | 117,322 | SL | 15.000000000000 | 9,072 | 9,072 | ||
| AIR CONDITIONER | 2011-08-31 | 25,419 | 24,796 | SL | 15.000000000000 | 623 | 623 | ||
| HVAC #3 | 2013-08-31 | 389,191 | 170,469 | SL | 39.000000000000 | 9,979 | 9,979 | ||
| HVAC #4 | 2015-08-31 | 47,891 | 13,773 | SL | 39.000000000000 | 1,228 | 1,228 | ||
| HVAC #5 | 2016-08-31 | 67,993 | 14,287 | SL | 39.000000000000 | 1,743 | 1,743 | ||
| HAVC #6 | 2016-08-31 | 44,249 | 14,435 | SL | 39.000000000000 | 1,135 | 1,135 | ||
| HVAC #2 | 2013-08-31 | 76,339 | 42,285 | SL | 39.000000000000 | 1,957 | 1,957 | ||
| AIR CONDITIONER #2 | 2013-08-31 | 6,737 | 6,594 | SL | 15.000000000000 | 143 | 143 | ||
| FURNACE | 2011-08-31 | 16,497 | 15,602 | SL | 15.000000000000 | 895 | 895 | ||
| IMPROVEMENTS #2 | 2013-08-31 | 131,483 | 81,453 | SL | 39.000000000000 | 3,371 | 3,371 | ||
| IMPROVEMENTS #3 | 2015-08-31 | 114,321 | 74,364 | SL | 39.000000000000 | 2,931 | 2,931 | ||
| LEASE IMPROVEMENTS #4 | 2015-08-31 | 17,189 | 13,323 | SL | 39.000000000000 | 441 | 441 | ||
| IMPROVEMENTS #5 | 2017-08-31 | 20,294 | 12,785 | SL | 39.000000000000 | 520 | 520 | ||
| BOILER | 2011-08-31 | 17,516 | 13,877 | SL | 15.000000000000 | 1,168 | 1,168 | ||
| HEATER | 2011-08-31 | 15,755 | 14,116 | SL | 15.000000000000 | 1,050 | 1,050 | ||
| IMPROVEMENTS #6 | 2017-08-31 | 17,528 | 13,212 | SL | 39.000000000000 | 449 | 449 | ||
| IMPROVEMENTS-#7 | 2017-08-31 | 15,758 | 13,044 | SL | 39.000000000000 | 404 | 404 | ||
| PAVING | 2016-08-31 | 74,718 | 72,194 | SL | 39.000000000000 | 1,916 | 1,916 | ||
| WINDOWS | 2015-08-31 | 14,790 | 12,509 | SL | 15.000000000000 | 986 | 986 | ||
| IMPROVEMENTS #8 | 2017-08-31 | 12,418 | 11,620 | SL | 39.000000000000 | 318 | 318 | ||
| IMPROVEMENTS #9 | 2017-08-31 | 41,517 | 29,365 | SL | 39.000000000000 | 1,065 | 1,065 | ||
| SPRINKLER | 2013-08-31 | 24,108 | 24,108 | SL | 15.000000000000 | 0 | 0 | ||
| ALARM SYSTEM | 2015-08-31 | 22,894 | 14,169 | SL | 15.000000000000 | 1,526 | 1,526 | ||
| IMPROVEMENTS #10 | 2017-08-31 | 16,036 | 7,846 | SL | 39.000000000000 | 411 | 411 | ||
| MASONRY | 2013-08-31 | 39,243 | 37,690 | SL | 15.000000000000 | 1,553 | 1,553 | ||
| IMPROVEMENTS-PARAPET | 2015-08-31 | 3,687 | 3,247 | SL | 39.000000000000 | 95 | 95 | ||
| MASONRY #2 | 2015-08-31 | 3,893 | 1,814 | SL | 15.000000000000 | 260 | 260 | ||
| AIR CONDITIONER #3 | 2014-08-31 | 8,289 | 2,820 | SL | 15.000000000000 | 553 | 553 | ||
| ROOF #7 | 2017-08-31 | 11,293 | 4,285 | SL | 39.000000000000 | 290 | 290 | ||
| ELECTRIC IMPROVEMENTS #2 | 2013-08-31 | 21,658 | 10,167 | SL | 15.000000000000 | 1,444 | 1,444 | ||
| MERCURY ABATEMENT | 2013-08-31 | 57,304 | 21,226 | SL | 39.000000000000 | 1,469 | 1,469 | ||
| PAVING #2 | 2015-08-31 | 76,193 | 34,899 | SL | 15.000000000000 | 5,080 | 5,080 | ||
| LAND IMPROVEMENTS | 2013-08-31 | 25,523 | 22,822 | SL | 39.000000000000 | 654 | 654 | ||
| HVAC-SOM | 2013-08-31 | 4,200 | 4,020 | SL | 15.000000000000 | 180 | 180 | ||
| CON-HP | 2017-08-31 | 4,833 | 1,328 | SL | 15.000000000000 | 322 | 322 | ||
| 2018 IMPROVEMENTS-700WASH | 2018-01-01 | 2,304 | 175 | SL | 39.000000000000 | 59 | 59 | ||
| 2018 ROOF-51DAY | 2018-01-01 | 2,067 | 157 | SL | 39.000000000000 | 53 | 53 | ||
| 2018 IMPROVEMENTS-ELM | 2018-01-01 | 7,032 | 533 | 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 | 396 | SL | 39.000000000000 | 134 | 134 | ||
| 2018 ROOF-HP1225 | 2018-01-01 | 27,575 | 2,092 | SL | 39.000000000000 | 707 | 707 | ||
| 2018 ROOF-650WASH | 2018-01-01 | 19,227 | 1,458 | SL | 39.000000000000 | 493 | 493 | ||
| 2018 IMPROVEMENTS 2 ELM | 2018-01-01 | 4,382 | 332 | SL | 39.000000000000 | 112 | 112 | ||
| 2018 IMPROVEMENTS-220BEV | 2018-01-01 | 7,100 | 538 | 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 | 186 | 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 | 200 | SL | 39.000000000000 | 102 | 102 | ||
| 2019 ROOF - 425MAIN | 2019-01-01 | 34,620 | 1,739 | SL | 39.000000000000 | 888 | 888 | ||
| 2019 ROOF - 26MTAUB | 2019-01-01 | 37,331 | 1,874 | SL | 39.000000000000 | 957 | 957 | ||
| 2019 ROOF - 681WASH | 2019-01-01 | 9,200 | 462 | SL | 39.000000000000 | 236 | 236 | ||
| 2020 IMPROVEMENTS - 218 CABOT | 2020-10-16 | 33,077 | 177 | SL | 39.000000000000 | 848 | 848 | ||
| 2020 GAS FURNANCE - 54-60 PLEASANT | 2020-06-08 | 7,200 | SL | 15.000000000000 | 0 | 480 | |||
| 2020 IMPROVEMENTS - 1242 -1244 RIVER | 2020-03-16 | 25,712 | 522 | SL | 39.000000000000 | 659 | 659 | ||
| 2021 IMPROVEMENTS-218 CABOT | 2021-02-17 | 17,568 | SL | 39.000000000000 | 394 | 394 | |||
| 2021 IMPROVEMENTS-1251-1269 RIVER STREET | 2021-08-12 | 28,083 | SL | 39.000000000000 | 270 | 270 | |||
| 2021 IMPROVEMENTS-1256-1270 RIVER STREET | 2021-09-09 | 32,933 | SL | 39.000000000000 | 246 | 246 | |||
| 2021 IMPROVEMENTS-1256 RIVER STREET | 2021-11-17 | 10,167 | SL | 39.000000000000 | 33 | 33 | |||
| 2021 IMPROVEMENTS-72-80 PLEASANT ST | 2021-08-02 | 12,900 | SL | 39.000000000000 | 124 | 124 | |||
| 2021 IMPROVEMENTS-675-685 WASHINGTON STREET | 2021-06-01 | 38,800 | SL | 39.000000000000 | 539 | 539 | |||
| 2021 IMPROVEMENTS-102 MAIN STREET | 2021-03-10 | 17,699 | SL | 39.000000000000 | 359 | 359 | |||
| 2021 IMPROVEMENTS-1270 HYDE PARK AVE | 2021-12-09 | 3,634 | SL | 39.000000000000 | 4 | 4 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON 5444 CORPORATE BONDS | 3,228,781 | 3,254,032 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 300SHR EVDAN | 315,173 | 0 |
| BNY MELLON 5444 COMMON STOCK | 4,000,270 | 9,804,940 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG #1 | 143,574 | 70,802 | 72,772 | |
| ASBESTOS REMOVAL | 2,098 | 621 | 1,477 | |
| BLDG - REHAB | 14,404 | 3,492 | 10,912 | |
| LEASE EXPENSES | 2,656 | 2,656 | 0 | |
| ROOF | 288,754 | 130,371 | 158,383 | |
| ROOF #2 | 176,498 | 87,643 | 88,855 | |
| ROOF #3 | 81,430 | 40,900 | 40,530 | |
| ROOF #4 | 28,988 | 15,209 | 13,779 | |
| ROOF #5 | 21,604 | 7,789 | 13,815 | |
| ROOF #6 | 77,213 | 15,625 | 61,588 | |
| IMPROVEMENTS | 448,714 | 290,931 | 157,783 | |
| LEASE IMPROVEMENTS | 132,989 | 103,189 | 29,800 | |
| ELECTRIC IMPROVEMENTS | 49,684 | 39,228 | 10,456 | |
| STOREFRONT | 136,909 | 84,491 | 52,418 | |
| IMPROVEMENTS-SEWER | 24,774 | 10,694 | 14,080 | |
| FACADE IMPROVEMENTS #2 | 6,845 | 3,316 | 3,529 | |
| HVAC SYS. | 136,078 | 126,394 | 9,684 | |
| AIR CONDITIONER | 25,419 | 25,419 | 0 | |
| HVAC #3 | 389,191 | 180,448 | 208,743 | |
| HVAC #4 | 47,891 | 15,001 | 32,890 | |
| HVAC #5 | 67,993 | 16,030 | 51,963 | |
| HAVC #6 | 44,249 | 15,570 | 28,679 | |
| HVAC #2 | 76,339 | 44,242 | 32,097 | |
| AIR CONDITIONER #2 | 6,737 | 6,737 | 0 | |
| FURNACE | 16,497 | 16,497 | 0 | |
| IMPROVEMENTS #2 | 131,483 | 84,824 | 46,659 | |
| IMPROVEMENTS #3 | 114,321 | 77,295 | 37,026 | |
| LEASE IMPROVEMENTS #4 | 17,189 | 13,764 | 3,425 | |
| IMPROVEMENTS #5 | 20,294 | 13,305 | 6,989 | |
| BOILER | 17,516 | 15,045 | 2,471 | |
| HEATER | 15,755 | 15,166 | 589 | |
| IMPROVEMENTS #6 | 17,528 | 13,661 | 3,867 | |
| IMPROVEMENTS-#7 | 15,758 | 13,448 | 2,310 | |
| PAVING | 74,718 | 74,110 | 608 | |
| WINDOWS | 14,790 | 13,495 | 1,295 | |
| IMPROVEMENTS #8 | 12,418 | 11,938 | 480 | |
| IMPROVEMENTS #9 | 41,517 | 30,430 | 11,087 | |
| SPRINKLER | 24,108 | 24,108 | 0 | |
| ALARM SYSTEM | 22,894 | 15,695 | 7,199 | |
| IMPROVEMENTS #10 | 16,036 | 8,257 | 7,779 | |
| MASONRY | 39,243 | 39,243 | 0 | |
| IMPROVEMENTS-PARAPET | 3,687 | 3,342 | 345 | |
| MASONRY #2 | 3,893 | 2,074 | 1,819 | |
| AIR CONDITIONER #3 | 8,289 | 3,373 | 4,916 | |
| ROOF #7 | 11,293 | 4,575 | 6,718 | |
| ELECTRIC IMPROVEMENTS #2 | 21,658 | 11,611 | 10,047 | |
| MERCURY ABATEMENT | 57,304 | 22,695 | 34,609 | |
| PAVING #2 | 76,193 | 39,979 | 36,214 | |
| LAND IMPROVEMENTS | 25,523 | 23,476 | 2,047 | |
| HVAC-SOM | 4,200 | 4,200 | 0 | |
| CON-HP | 4,833 | 1,650 | 3,183 | |
| 2018 IMPROVEMENTS-700WASH | 2,304 | 234 | 2,070 | |
| 2018 ROOF-51DAY | 2,067 | 210 | 1,857 | |
| 2018 IMPROVEMENTS-ELM | 7,032 | 713 | 6,319 | |
| 2018 CONDENSOR-HP1237 | 1,533 | 1,533 | 0 | |
| 2018 EQUIPMENT-105PLEAS | 2,267 | 2,267 | 0 | |
| 2018 ROOF-413WALTH | 5,207 | 530 | 4,677 | |
| 2018 ROOF-HP1225 | 27,575 | 2,799 | 24,776 | |
| 2018 ROOF-650WASH | 19,227 | 1,951 | 17,276 | |
| 2018 IMPROVEMENTS 2 ELM | 4,382 | 444 | 3,938 | |
| 2018 IMPROVEMENTS-220BEV | 7,100 | 720 | 6,380 | |
| 2018 WINDOWS-BEV226 | 3,472 | 3,472 | 0 | |
| 2018 IMPROVEMENTS 11PRK | 2,459 | 249 | 2,210 | |
| 2018 EQUIPMENT-20MAIN | 18,699 | 18,699 | 0 | |
| 2019 ROOF - HP1272 | 3,983 | 302 | 3,681 | |
| 2019 ROOF - 425MAIN | 34,620 | 2,627 | 31,993 | |
| 2019 ROOF - 26MTAUB | 37,331 | 2,831 | 34,500 | |
| 2019 ROOF - 681WASH | 9,200 | 698 | 8,502 | |
| 2020 IMPROVEMENTS - 218 CABOT | 33,077 | 1,025 | 32,052 | |
| 2020 GAS FURNANCE - 54-60 PLEASANT | 7,200 | 7,200 | 0 | |
| 2020 IMPROVEMENTS - 1242 -1244 RIVER | 25,712 | 1,181 | 24,531 | |
| 2021 IMPROVEMENTS-218 CABOT | 17,568 | 394 | 17,174 | |
| 2021 IMPROVEMENTS-1251-1269 RIVER STREET | 28,083 | 270 | 27,813 | |
| 2021 IMPROVEMENTS-1256-1270 RIVER STREET | 32,933 | 246 | 32,687 | |
| 2021 IMPROVEMENTS-1256 RIVER STREET | 10,167 | 33 | 10,134 | |
| 2021 IMPROVEMENTS-72-80 PLEASANT ST | 12,900 | 124 | 12,776 | |
| 2021 IMPROVEMENTS-675-685 WASHINGTON STREET | 38,800 | 539 | 38,261 | |
| 2021 IMPROVEMENTS-102 MAIN STREET | 17,699 | 359 | 17,340 | |
| 2021 IMPROVEMENTS-1270 HYDE PARK AVE | 3,634 | 4 | 3,630 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 13,271 | 13,271 | 0 | |
| TELEPHONE | 3,326 | 3,326 | 0 | |
| MISC EXP | 11,081 | 11,081 | 0 | |
| RENTAL INSURANCE | 100,600 | 100,600 | 0 | |
| RENTAL REPAIRS & MAINTENANCE | 198,384 | 198,384 | 0 | |
| RENTAL UTILITIES | 116,512 | 116,512 | 0 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 85,935 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 199,250 | 199,250 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 16,118 | 16,118 | 0 | |
| FOREIGN | 1,638 | 1,638 | 0 | |
| FEDERAL TAX | 20,000 | 0 | 0 | |
| STATE TAX | 4,167 | 0 | 0 | |
| RENTAL REAL ESTATE TAXES | 385,850 | 385,850 | 0 |