| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING - 327 N. ELLICOTT CREEK ROAD, AMHERST, NY | 1997-01-01 | 400,000 | 260,000 | SL | 40.000000000000 | 10,000 | 0 | ||
| BUILDING - 5830 MAIN STREET WILLIAMSVILLE, NY | 2006-06-01 | 813,097 | 335,400 | SL | 40.000000000000 | 20,327 | 0 | ||
| UNIT 421 II, ELLICOTTVILLE, NEW YORK | 2010-01-01 | 202,332 | 66,178 | SL | 40.000000000000 | 5,058 | 0 | ||
| BUILDING - 36 NORTHAMPTON STREET, BUFFALO, NY | 2013-08-08 | 227,065 | 53,347 | SL | 40.000000000000 | 5,677 | 0 | ||
| LAND - 36 NORTHAMPTON STREET, BUFFALO, NY | 2013-08-08 | 25,000 | L | 0 | 0 | ||||
| LAND - 327 N. ELLICOTT CREEK ROAD, AMHERST, NY | 2010-01-01 | 250,146 | L | 0 | 0 | ||||
| BUILDING - 852 KENSINGTON BUFFALO | 2018-05-15 | 603,356 | 70,392 | SL | 40.000000000000 | 15,084 | 0 | ||
| LAND - 852 KENSINGTON BUFFALO | 2018-05-15 | 150,839 | L | 0 | 0 | ||||
| BUILDING - 999 DELAWARE AVE | 2020-04-01 | 565,090 | 38,849 | SL | 40.000000000000 | 14,127 | 0 | ||
| LAND - 999 DELAWARE AVE | 2020-04-01 | 141,272 | L | 0 | 0 | ||||
| BUILDING - 1230 EGGERT ROAD | 2021-06-03 | 308,978 | 12,230 | SL | 40.000000000000 | 7,724 | 0 | ||
| LAND - 1230 EGGERT ROAD | 2021-06-03 | 77,244 | L | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PRIZER INC NOTE CPN 4% DUE 12/15/36 | 149,400 | 140,697 |
| TARGET CORP NT 4.0% 07/01/42 B/E | 400,162 | 361,585 |
| PEPSICO INC SR NT 4.0% 03/05/42 B/E | 642,424 | 588,241 |
| ORACLE CORP FXD RT NT 4.125% 05/15/45 | 197,400 | 163,763 |
| VERIZON COMMUNICATIONS INC. FIXED RT NT 4.750% 11/01/41 | 98,750 | 97,441 |
| METLIFE INC SR NT 4.125% 8/13/42 B/E | 250,000 | 221,462 |
| LOEWS CORP FXD RT 4.125% 5/15/43 | 354,099 | 309,245 |
| KRAFT FOODS GROUP INC FIXED RT NT 5.000% 06/04/42 | 120,489 | 110,836 |
| WALGREEN CO NT 4.400% 09/15/42 | 149,700 | 116,654 |
| JOHN DEERE CAP CORP UNSEC MED TERM CPN 4.150% DUE 9/15/27 | 150,138 | 148,968 |
| PFIZER INC FXD RT 4.3% 06/15/43 | 150,000 | 137,704 |
| HALLIBURTON CO SR NT 6.700% 09/15/38 | 167,265 | 146,943 |
| GOLDMAN SACHS GROUP INC MEDIUM TERM NTS 5.00% 8/15/33 | 125,000 | 125,055 |
| WELLS FARGO & CO MED TM SR NOTE CPN 4.150% DUE 1/24/29 | 148,125 | 145,788 |
| AT&T INC FIXED RT NT 5.55% 8/15/41 B/E | 151,217 | 152,685 |
| BERKSHIRE HATHAWAY ENERGY CO SR NT 4.5% 02/01/45 | 225,000 | 206,797 |
| BERKSHIRE HATHAWAY FIN CORP GTD FXD RT 4.3% 5/15/43 | 224,438 | 210,472 |
| BERKSHIRE HATHAWAY FIN CORP GTD SR NT 4.4% 5/15/42 | 303,915 | 288,834 |
| BERKSHIRE HATHAWAY INC DEL FIXED RATE 4.5% 2/11/43 | 196,680 | 194,546 |
| CBS CORP NEW GTD FX RT SR NT 4.900% 08/15/2044 | 221,500 | 158,371 |
| CORNING INC FIXED RT NT 4.750% 03/15/42 | 147,430 | 115,521 |
| HALLIBURTON CO SR FIXED RT NT 4.5% 11/15/41 | 159,090 | 136,102 |
| DISNEY WALT CO NEW MEDIUM TERM NOTES 4.125% 12/01/41 | 248,813 | 224,027 |
| GEN ELEC CAP CORP LNTERNOTES 3.55% 01/15/33 | 100,000 | 86,851 |
| GEN ELEC CAP CORP LNTERNOTES 3.8% 02/15/33 | 50,000 | 44,267 |
| GEN ELEC CAP CORP LNTERNOTES SR 4.125% 05/15/34 | 350,000 | 313,385 |
| GOLDMAN SACHS BANK USA MED TERM NTS 4.75% 8/15/35 | 242,124 | 203,537 |
| GOLDMAN SACHS GROUP INC MED TERM NTS 4.150% 05/15/41 | 108,200 | 87,738 |
| GOLDMAN SACHS GROUP INC MEDIUM TERM NTS 4.65% 6/15/42 | 100,000 | 92,815 |
| GOLDMAN SACHS GROUP INC MEDIUM TERM NTS 4.75% 10/15/33 | 150,000 | 147,173 |
| FORD MTR CO DEL NT 4.750% 7/15/43 B/E | 196,250 | 165,406 |
| AMERICAN EXPR CO UNSECD NOTE CPN 4050% DUE 05/03/29 | 200,000 | 197,487 |
| JP MORGAN CHASE & CO NOTE CPN 5.5% DUE 10/15/40 DTD 10/21/10 | 100,000 | 103,568 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| OPPENHEIMERFUNDS - ROCHESTER AMT-FREE NEW YORK MUNICIPALFUND A - 94,462.833 | 1,175,000 | 1,008,863 |
| WILLIAM S. HEIN & CO., INC. NON-VOTING COMMON STOCK | 93,482 | 1,100,883 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOLDMAN SACHS BANK USA NEW YORK NY CD FDIC #33124 CPN 1.05% DUE 09/29/26 | AT COST | 100,000 | 91,341 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - 327 N. ELLICOTT CREEK ROAD, AMHERST, NY | 400,000 | 270,000 | 130,000 | 130,000 |
| BUILDING - 5830 MAIN STREET WILLIAMSVILLE, NY | 813,097 | 355,727 | 457,370 | 457,370 |
| UNIT 421 II, ELLICOTTVILLE, NEW YORK | 202,332 | 71,236 | 131,096 | 131,096 |
| BUILDING - 36 NORTHAMPTON STREET, BUFFALO, NY | 227,065 | 59,024 | 168,041 | 168,041 |
| LAND - 36 NORTHAMPTON STREET, BUFFALO, NY | 25,000 | 0 | 25,000 | 25,000 |
| LAND - 327 N. ELLICOTT CREEK ROAD, AMHERST, NY | 250,146 | 0 | 250,146 | 250,146 |
| BUILDING - 852 KENSINGTON BUFFALO | 603,356 | 85,476 | 517,880 | 517,880 |
| LAND - 852 KENSINGTON BUFFALO | 150,839 | 0 | 150,839 | 150,839 |
| BUILDING - 999 DELAWARE AVE | 565,090 | 52,976 | 512,114 | 512,114 |
| LAND - 999 DELAWARE AVE | 141,272 | 0 | 141,272 | 141,272 |
| BUILDING - 1230 EGGERT ROAD | 308,978 | 19,954 | 289,024 | 289,024 |
| LAND - 1230 EGGERT ROAD | 77,244 | 0 | 77,244 | 77,244 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,910 | 9,910 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| N ELLICOTT EXP OTHER THAN DEPR AND TAX | 308 | 0 | 0 | |
| BANK FEES | 103 | 0 | 0 | |
| ELLICOTTVILLE MAINTENANCE FEE - EXEMPT PURPOSE | 3,758 | 3,758 | 0 | |
| ELLICOTTVILLE HOMEOWNER'S FEES - EXEMPT PURPOSE | 5,198 | 5,198 | 0 | |
| ELLICOTTVILLE OTHER- EXEMPT PURPOSE | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WILLIAM S HEIN & CO INC - BUSINESS INCOME | 388,721 | 388,721 | |
| WILLIAM S HEIN & CO INC - RENTAL INCOME | 2,264 | 2,264 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF - ESTIM TAX PMT | 4,800 | 0 | 0 | |
| 990-T - ESTIM TAX PMT | 56,000 | 0 | 0 | |
| CT-13 - BALANCE DUE FOR PRIOR YEAR | 26,435 | 0 | 0 | |
| PROPERTY TAX - ELLICOTT - EXEMPT PURPOSE | 2,335 | 0 | 0 | |
| PROPERTY TAX - NOT ELLICOTT - EXEMPT PUR | 2,114 | 0 | 0 | |
| 990-PF - BALANCE DUE FOR PRIOR YEAR | 71 | 0 | 0 | |
| 990-T - BALANCE DUE FOR PRIOR YEAR | 4,710 | 0 | 0 |