| 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 | 74,483 | SL | 39.000000000000 | 3,681 | 3,681 | ||
| ASBESTOS REMOVAL | 2011-08-31 | 2,098 | 761 | SL | 15.000000000000 | 140 | 140 | ||
| BLDG - REHAB | 2011-08-31 | 14,404 | 3,861 | SL | 39.000000000000 | 369 | 369 | ||
| LEASE EXPENSES | 2011-08-31 | 2,656 | 2,656 | SL | 39.000000000000 | 0 | 0 | ||
| ROOF | 2011-08-31 | 266,744 | 115,988 | SL | 39.000000000000 | 6,840 | 6,840 | ||
| ROOF #2 | 2013-08-31 | 160,078 | 72,434 | SL | 39.000000000000 | 4,105 | 4,105 | ||
| ROOF #3 | 2013-08-31 | 73,477 | 34,831 | SL | 39.000000000000 | 1,884 | 1,884 | ||
| ROOF #4 | 2015-08-31 | 18,228 | 11,469 | SL | 39.000000000000 | 467 | 467 | ||
| ROOF #5 | 2015-08-31 | 21,604 | 8,343 | SL | 39.000000000000 | 554 | 554 | ||
| ROOF #6 | 2017-08-31 | 77,213 | 17,605 | SL | 39.000000000000 | 1,980 | 1,980 | ||
| IMPROVEMENTS | 2011-08-31 | 381,925 | 283,473 | SL | 39.000000000000 | 9,793 | 9,793 | ||
| LEASE IMPROVEMENTS | 2011-08-31 | 132,989 | 112,055 | SL | 15.000000000000 | 8,866 | 8,866 | ||
| ELECTRIC IMPROVEMENTS | 2011-08-31 | 47,978 | 41,942 | SL | 15.000000000000 | 3,199 | 3,199 | ||
| STOREFRONT | 2011-08-31 | 132,197 | 88,267 | SL | 15.000000000000 | 8,813 | 8,813 | ||
| IMPROVEMENTS-SEWER | 2011-08-31 | 10,356 | 10,356 | SL | 15.000000000000 | 0 | 0 | ||
| FACADE IMPROVEMENTS #2 | 2013-08-31 | 6,845 | 3,492 | SL | 39.000000000000 | 176 | 176 | ||
| HVAC SYS. | 2011-08-31 | 119,261 | 119,261 | SL | 15.000000000000 | 0 | 0 | ||
| AIR CONDITIONER | 2011-08-31 | 15,421 | 15,421 | SL | 15.000000000000 | 0 | 0 | ||
| HVAC #3 | 2013-08-31 | 354,494 | 182,668 | SL | 39.000000000000 | 9,090 | 9,090 | ||
| HVAC #4 | 2015-08-31 | 40,418 | 13,650 | SL | 39.000000000000 | 1,036 | 1,036 | ||
| HVAC #5 | 2016-08-31 | 63,058 | 16,260 | SL | 39.000000000000 | 1,617 | 1,617 | ||
| HAVC #6 | 2016-08-31 | 12,775 | 10,148 | SL | 39.000000000000 | 328 | 328 | ||
| HVAC #2 | 2013-08-31 | 63,937 | 37,499 | SL | 39.000000000000 | 1,639 | 1,639 | ||
| AIR CONDITIONER #2 | 2013-08-31 | 3,902 | 3,902 | SL | 15.000000000000 | 0 | 0 | ||
| FURNACE | 2011-08-31 | 16,497 | 16,497 | SL | 15.000000000000 | 0 | 0 | ||
| IMPROVEMENTS #2 | 2013-08-31 | 106,829 | 72,155 | SL | 39.000000000000 | 2,739 | 2,739 | ||
| IMPROVEMENTS #3 | 2015-08-31 | 114,321 | 80,226 | SL | 39.000000000000 | 2,931 | 2,931 | ||
| LEASE IMPROVEMENTS #4 | 2015-08-31 | 17,189 | 14,205 | SL | 39.000000000000 | 441 | 441 | ||
| IMPROVEMENTS #5 | 2017-08-31 | 20,294 | 13,825 | SL | 39.000000000000 | 520 | 520 | ||
| BOILER | 2011-08-31 | 14,616 | 14,612 | SL | 15.000000000000 | 4 | 4 | ||
| HEATER | 2011-08-31 | 15,755 | 15,755 | SL | 15.000000000000 | 0 | 0 | ||
| IMPROVEMENTS #6 | 2017-08-31 | 17,528 | 14,110 | SL | 39.000000000000 | 449 | 449 | ||
| IMPROVEMENTS-#7 | 2017-08-31 | 15,758 | 13,852 | SL | 39.000000000000 | 404 | 404 | ||
| PAVING | 2016-08-31 | 56,310 | 56,310 | SL | 39.000000000000 | 0 | 0 | ||
| WINDOWS | 2015-08-31 | 4,758 | 4,070 | SL | 15.000000000000 | 317 | 317 | ||
| IMPROVEMENTS #8 | 2017-08-31 | 12,418 | 12,256 | SL | 39.000000000000 | 162 | 162 | ||
| IMPROVEMENTS #9 | 2017-08-31 | 41,517 | 31,495 | 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 | 17,221 | SL | 15.000000000000 | 1,526 | 1,526 | ||
| IMPROVEMENTS #10 | 2017-08-31 | 16,036 | 8,668 | SL | 39.000000000000 | 411 | 411 | ||
| MASONRY | 2013-08-31 | 39,243 | 39,243 | SL | 15.000000000000 | 0 | 0 | ||
| IMPROVEMENTS-PARAPET | 2015-08-31 | 3,687 | 3,437 | SL | 39.000000000000 | 95 | 95 | ||
| MASONRY #2 | 2015-08-31 | 3,893 | 2,334 | SL | 15.000000000000 | 260 | 260 | ||
| AIR CONDITIONER #3 | 2014-08-31 | 8,289 | 3,926 | SL | 15.000000000000 | 553 | 553 | ||
| ROOF #7 | 2017-08-31 | 11,293 | 4,865 | SL | 39.000000000000 | 290 | 290 | ||
| ELECTRIC IMPROVEMENTS #2 | 2013-08-31 | 21,658 | 13,055 | SL | 15.000000000000 | 1,444 | 1,444 | ||
| MERCURY ABATEMENT | 2013-08-31 | 57,304 | 24,164 | SL | 39.000000000000 | 1,469 | 1,469 | ||
| PAVING #2 | 2015-08-31 | 76,193 | 45,059 | SL | 15.000000000000 | 5,080 | 5,080 | ||
| LAND IMPROVEMENTS | 2013-08-31 | 25,523 | 24,130 | SL | 39.000000000000 | 654 | 654 | ||
| HVAC-SOM | 2013-08-31 | 4,200 | 4,200 | SL | 15.000000000000 | 0 | 0 | ||
| CON-HP | 2017-08-31 | 4,833 | 1,972 | SL | 15.000000000000 | 322 | 322 | ||
| 2018 IMPROVEMENTS-700WASH | 2018-01-01 | 2,304 | 293 | SL | 39.000000000000 | 59 | 59 | ||
| 2018 ROOF-51DAY | 2018-01-01 | 2,067 | 263 | SL | 39.000000000000 | 53 | 53 | ||
| 2018 IMPROVEMENTS-ELM | 2018-01-01 | 7,032 | 893 | 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 | 664 | SL | 39.000000000000 | 134 | 134 | ||
| 2018 ROOF-HP1225 | 2018-01-01 | 27,575 | 3,506 | SL | 39.000000000000 | 707 | 707 | ||
| 2018 ROOF-650WASH | 2018-01-01 | 19,227 | 2,444 | SL | 39.000000000000 | 493 | 493 | ||
| 2018 IMPROVEMENTS 2 ELM | 2018-01-01 | 4,382 | 556 | SL | 39.000000000000 | 112 | 112 | ||
| 2018 IMPROVEMENTS-220BEV | 2018-01-01 | 7,100 | 902 | 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 | 312 | 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 | 404 | SL | 39.000000000000 | 102 | 102 | ||
| 2019 ROOF - 425MAIN | 2019-01-01 | 34,620 | 3,515 | SL | 39.000000000000 | 888 | 888 | ||
| 2019 ROOF - 26MTAUB | 2019-01-01 | 37,331 | 3,788 | SL | 39.000000000000 | 957 | 957 | ||
| 2019 ROOF - 681WASH | 2019-01-01 | 9,200 | 934 | SL | 39.000000000000 | 236 | 236 | ||
| 2020 IMPROVEMENTS - 218 CABOT | 2020-10-16 | 33,077 | 1,873 | 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 | 1,840 | SL | 39.000000000000 | 659 | 659 | ||
| 2021 IMPROVEMENTS-218 CABOT | 2021-02-17 | 17,568 | 844 | SL | 39.000000000000 | 450 | 450 | ||
| 2021 IMPROVEMENTS-1251-1269 RIVER STREET | 2021-08-12 | 28,083 | 990 | SL | 39.000000000000 | 720 | 720 | ||
| 2021 IMPROVEMENTS-1256-1270 RIVER STREET | 2021-09-09 | 32,933 | 1,090 | SL | 39.000000000000 | 844 | 844 | ||
| 2021 IMPROVEMENTS-1256 RIVER STREET | 2021-11-17 | 10,167 | 294 | SL | 39.000000000000 | 261 | 261 | ||
| 2021 IMPROVEMENTS-72-80 PLEASANT ST | 2021-08-02 | 12,900 | 455 | SL | 39.000000000000 | 331 | 331 | ||
| 2021 IMPROVEMENTS-675-685 WASHINGTON STREET | 2021-06-01 | 38,800 | 1,534 | SL | 39.000000000000 | 995 | 995 | ||
| 2021 IMPROVEMENTS-102 MAIN STREET | 2021-03-10 | 17,699 | 813 | SL | 39.000000000000 | 454 | 454 | ||
| 2021 IMPROVEMENTS-1270 HYDE PARK AVE | 2021-12-09 | 3,634 | 97 | SL | 39.000000000000 | 93 | 93 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BNY MELLON 5444 CORPORATE BONDS | 4,006,679 | 3,935,029 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 300SHR EVDAN | 432,779 | 0 |
| BNY MELLON 5444 COMMON STOCK | 5,157,719 | 10,490,916 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG #1 | 143,574 | 78,164 | 65,410 | |
| ASBESTOS REMOVAL | 2,098 | 901 | 1,197 | |
| BLDG - REHAB | 14,404 | 4,230 | 10,174 | |
| LEASE EXPENSES | 2,656 | 2,656 | 0 | |
| ROOF | 266,744 | 122,828 | 143,916 | |
| ROOF #2 | 160,078 | 76,539 | 83,539 | |
| ROOF #3 | 73,477 | 36,715 | 36,762 | |
| ROOF #4 | 18,228 | 11,936 | 6,292 | |
| ROOF #5 | 21,604 | 8,897 | 12,707 | |
| ROOF #6 | 77,213 | 19,585 | 57,628 | |
| IMPROVEMENTS | 381,925 | 293,266 | 88,659 | |
| LEASE IMPROVEMENTS | 132,989 | 120,921 | 12,068 | |
| ELECTRIC IMPROVEMENTS | 47,978 | 45,141 | 2,837 | |
| STOREFRONT | 132,197 | 97,080 | 35,117 | |
| IMPROVEMENTS-SEWER | 10,356 | 10,356 | 0 | |
| FACADE IMPROVEMENTS #2 | 6,845 | 3,668 | 3,177 | |
| HVAC SYS. | 119,261 | 119,261 | 0 | |
| AIR CONDITIONER | 15,421 | 15,421 | 0 | |
| HVAC #3 | 354,494 | 191,758 | 162,736 | |
| HVAC #4 | 40,418 | 14,686 | 25,732 | |
| HVAC #5 | 63,058 | 17,877 | 45,181 | |
| HAVC #6 | 12,775 | 10,476 | 2,299 | |
| HVAC #2 | 63,937 | 39,138 | 24,799 | |
| AIR CONDITIONER #2 | 3,902 | 3,902 | 0 | |
| FURNACE | 16,497 | 16,497 | 0 | |
| IMPROVEMENTS #2 | 106,829 | 74,894 | 31,935 | |
| IMPROVEMENTS #3 | 114,321 | 83,157 | 31,164 | |
| LEASE IMPROVEMENTS #4 | 17,189 | 14,646 | 2,543 | |
| IMPROVEMENTS #5 | 20,294 | 14,345 | 5,949 | |
| BOILER | 14,616 | 14,616 | 0 | |
| HEATER | 15,755 | 15,755 | 0 | |
| IMPROVEMENTS #6 | 17,528 | 14,559 | 2,969 | |
| IMPROVEMENTS-#7 | 15,758 | 14,256 | 1,502 | |
| PAVING | 56,310 | 56,310 | 0 | |
| WINDOWS | 4,758 | 4,387 | 371 | |
| IMPROVEMENTS #8 | 12,418 | 12,418 | 0 | |
| IMPROVEMENTS #9 | 41,517 | 32,560 | 8,957 | |
| SPRINKLER | 24,108 | 24,108 | 0 | |
| ALARM SYSTEM | 22,894 | 18,747 | 4,147 | |
| IMPROVEMENTS #10 | 16,036 | 9,079 | 6,957 | |
| MASONRY | 39,243 | 39,243 | 0 | |
| IMPROVEMENTS-PARAPET | 3,687 | 3,532 | 155 | |
| MASONRY #2 | 3,893 | 2,594 | 1,299 | |
| AIR CONDITIONER #3 | 8,289 | 4,479 | 3,810 | |
| ROOF #7 | 11,293 | 5,155 | 6,138 | |
| ELECTRIC IMPROVEMENTS #2 | 21,658 | 14,499 | 7,159 | |
| MERCURY ABATEMENT | 57,304 | 25,633 | 31,671 | |
| PAVING #2 | 76,193 | 50,139 | 26,054 | |
| LAND IMPROVEMENTS | 25,523 | 24,784 | 739 | |
| HVAC-SOM | 4,200 | 4,200 | 0 | |
| CON-HP | 4,833 | 2,294 | 2,539 | |
| 2018 IMPROVEMENTS-700WASH | 2,304 | 352 | 1,952 | |
| 2018 ROOF-51DAY | 2,067 | 316 | 1,751 | |
| 2018 IMPROVEMENTS-ELM | 7,032 | 1,073 | 5,959 | |
| 2018 CONDENSOR-HP1237 | 1,533 | 1,533 | 0 | |
| 2018 EQUIPMENT-105PLEAS | 2,267 | 2,267 | 0 | |
| 2018 ROOF-413WALTH | 5,207 | 798 | 4,409 | |
| 2018 ROOF-HP1225 | 27,575 | 4,213 | 23,362 | |
| 2018 ROOF-650WASH | 19,227 | 2,937 | 16,290 | |
| 2018 IMPROVEMENTS 2 ELM | 4,382 | 668 | 3,714 | |
| 2018 IMPROVEMENTS-220BEV | 7,100 | 1,084 | 6,016 | |
| 2018 WINDOWS-BEV226 | 3,472 | 3,472 | 0 | |
| 2018 IMPROVEMENTS 11PRK | 2,459 | 375 | 2,084 | |
| 2018 EQUIPMENT-20MAIN | 18,699 | 18,699 | 0 | |
| 2019 ROOF - HP1272 | 3,983 | 506 | 3,477 | |
| 2019 ROOF - 425MAIN | 34,620 | 4,403 | 30,217 | |
| 2019 ROOF - 26MTAUB | 37,331 | 4,745 | 32,586 | |
| 2019 ROOF - 681WASH | 9,200 | 1,170 | 8,030 | |
| 2020 IMPROVEMENTS - 218 CABOT | 33,077 | 2,721 | 30,356 | |
| 2020 GAS FURNANCE - 54-60 PLEASANT | 7,200 | 7,200 | 0 | |
| 2020 IMPROVEMENTS - 1242 -1244 RIVER | 25,712 | 2,499 | 23,213 | |
| 2021 IMPROVEMENTS-218 CABOT | 17,568 | 1,294 | 16,274 | |
| 2021 IMPROVEMENTS-1251-1269 RIVER STREET | 28,083 | 1,710 | 26,373 | |
| 2021 IMPROVEMENTS-1256-1270 RIVER STREET | 32,933 | 1,934 | 30,999 | |
| 2021 IMPROVEMENTS-1256 RIVER STREET | 10,167 | 555 | 9,612 | |
| 2021 IMPROVEMENTS-72-80 PLEASANT ST | 12,900 | 786 | 12,114 | |
| 2021 IMPROVEMENTS-675-685 WASHINGTON STREET | 38,800 | 2,529 | 36,271 | |
| 2021 IMPROVEMENTS-102 MAIN STREET | 17,699 | 1,267 | 16,432 | |
| 2021 IMPROVEMENTS-1270 HYDE PARK AVE | 3,634 | 190 | 3,444 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 2,752 | 2,752 | 0 | |
| TELEPHONE | 3,811 | 3,811 | 0 | |
| MISC EXP | 31,417 | 31,417 | 0 | |
| RENTAL INSURANCE | 112,708 | 112,708 | 0 | |
| RENTAL REPAIRS & MAINTENANCE | 378,069 | 378,069 | 0 | |
| RENTAL UTILITIES | 135,932 | 135,932 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 402,525 | 402,525 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 19,553 | 19,553 | 0 | |
| FOREIGN | 2,617 | 2,617 | 0 | |
| FEDERAL TAX | 40,105 | 0 | 0 | |
| STATE TAX | 9,918 | 0 | 0 | |
| RENTAL REAL ESTATE TAXES | 357,310 | 357,310 | 0 |