| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 1987-05-14 | 24,429 | 24,429 | 5.000000000000 | 0 | 24,429 | ||
| 11-13 STORY CLOSING COSTS | 2005-04-01 | 11,166 | 4,952 | 480.000000000000 | 279 | 279 | 5,231 | |
| 63 DANA STREET LOAN COSTS | 2006-06-27 | 25,084 | 25,080 | 120.000000000000 | 0 | 25,080 | ||
| LOAN COSTS | 2006-04-10 | 33,004 | 33,000 | 120.000000000000 | 0 | 33,000 | ||
| FINANCING COSTS | 2011-07-21 | 6,897 | 3,939 | 240.000000000000 | 345 | 345 | 4,284 |
| 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 | 1987-05-12 | 560,000 | 560,000 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1987-05-12 | 560,000 | 560,000 | SL | 27.500000000000 | 0 | 0 | ||
| ACQUISITION | 1987-05-12 | 8,904 | 8,904 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1987-06-03 | 4,400 | 4,400 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1987-12-01 | 3,504 | 3,440 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-01-01 | 2,440 | 2,440 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-03-01 | 3,578 | 3,578 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-04-01 | 53,469 | 53,469 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-05-01 | 55,738 | 55,738 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-06-01 | 116,322 | 116,322 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-07-01 | 57,543 | 57,449 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-08-01 | 30,059 | 29,922 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-09-01 | 53,988 | 53,576 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-10-01 | 18,318 | 18,122 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-11-01 | 112,166 | 110,640 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1989-12-01 | 30,443 | 29,935 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1990-01-01 | 24,795 | 24,795 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1990-02-01 | 64,272 | 64,272 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1990-03-01 | 48,773 | 48,773 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1990-04-03 | 9,132 | 9,132 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1990-04-03 | 13,300 | 13,300 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-04-05 | 1,250 | 1,250 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-04-05 | 10,627 | 10,627 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-04-11 | 2,042 | 2,042 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-04-17 | 8,465 | 8,465 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-04-20 | 972 | 972 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-04-26 | 739 | 739 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-04-26 | 3,506 | 3,506 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-05-01 | 2,911 | 2,911 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-05-01 | 4,544 | 4,544 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-05-11 | 6,489 | 6,489 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-05-16 | 14,362 | 14,362 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-05-25 | 10,000 | 10,000 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-05-31 | 4,354 | 4,354 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-06-19 | 608 | 608 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-08-24 | 909 | 904 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-09-20 | 2,298 | 2,288 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-09-20 | 3,523 | 3,495 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-09-26 | 8,434 | 8,375 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-10-04 | 4,006 | 3,969 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1990-10-11 | 8,124 | 8,031 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1990-10-19 | 7,758 | 7,674 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1990-12-14 | 30,000 | 29,501 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-01-08 | 31,946 | 31,946 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-01-24 | 5,179 | 5,179 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-02-07 | 6,019 | 6,019 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-02-08 | 31,946 | 31,946 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-03-05 | 14,248 | 14,248 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-03-20 | 72,874 | 72,874 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-04-18 | 51,393 | 51,393 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-05-14 | 60,000 | 60,000 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-05-17 | 21,927 | 21,927 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-06-13 | 115,751 | 115,751 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-06-18 | 11,482 | 11,482 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-06-27 | 8,936 | 8,936 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-07-25 | 8,317 | 8,297 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-08-01 | 104,415 | 103,942 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-09-06 | 16,077 | 15,962 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-09-17 | 3,793 | 3,765 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-09-17 | 100,000 | 99,236 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-10-14 | 4,575 | 4,520 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-11-05 | 71,955 | 70,981 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1991-12-16 | 32,401 | 31,857 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1992-01-07 | 2,695 | 2,695 | 150DB | 15.000000000000 | 0 | 0 | ||
| BUILDING | 1992-11-02 | 19,000 | 18,742 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1993-06-01 | 3,396 | 3,392 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1994-06-07 | 1,270 | 1,270 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1994-08-29 | 24,762 | 24,641 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1994-09-01 | 3,103 | 3,103 | 200DB | 7.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1994-10-20 | 4,352 | 4,301 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1994-11-14 | 3,945 | 3,882 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1994-11-14 | 13,675 | 13,483 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1994-11-14 | 6,369 | 6,290 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1994-11-28 | 1,200 | 1,191 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1997-05-22 | 4,050 | 3,769 | SL | 27.500000000000 | 147 | 147 | ||
| BUILDING | 1998-09-02 | 745 | 656 | SL | 27.500000000000 | 27 | 27 | ||
| BUILDING | 1998-10-01 | 3,600 | 3,171 | SL | 27.500000000000 | 131 | 131 | ||
| IMPROVEMENTS | 2001-06-13 | 9,540 | 7,474 | SL | 27.500000000000 | 347 | 347 | ||
| IMPROVEMENTS | 2001-07-11 | 10,300 | 8,046 | SL | 27.500000000000 | 375 | 375 | ||
| EQUIPMENT | 1995-01-01 | 1,046 | 1,046 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAND | 1993-07-21 | 75,673 | L | 0 | 0 | ||||
| BUILDING | 1993-07-21 | 320,750 | 320,271 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1993-06-03 | 213,150 | 213,150 | SL | 27.500000000000 | 0 | 0 | ||
| LAND | 1993-06-03 | 64,174 | L | 0 | 0 | ||||
| BUILDING | 1987-05-12 | 120,000 | 119,822 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1990-05-04 | 9,868 | 9,855 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1992-10-23 | 10,445 | 10,337 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1993-06-01 | 12,325 | 12,303 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1993-11-12 | 12,512 | 12,342 | SL | 27.500000000000 | 0 | 0 | ||
| IMPROVEMENTS | 1994-04-06 | 1,150 | 1,150 | SL | 27.500000000000 | 0 | 0 | ||
| LAND | 1987-05-12 | 1,578,647 | L | 0 | 0 | ||||
| HOT WATER HEATER | 2004-01-01 | 1,000 | 500 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2004-05-01 | 2,011 | 1,005 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2004-10-12 | 916 | 458 | 200DB | 5.000000000000 | 0 | 0 | ||
| ACQUISITION | 2004-11-16 | 575 | 287 | 200DB | 5.000000000000 | 0 | 0 | ||
| HVAC | 2004-12-15 | 5,350 | 2,675 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2005-11-01 | 319 | 319 | 200DB | 5.000000000000 | 0 | 0 | ||
| CONDOMINIUM UNITS | 2005-04-07 | 3,234,000 | 2,082,500 | SL | 27.500000000000 | 117,600 | 117,600 | ||
| CONDOMINIUM UNIT | 2005-06-01 | 375,000 | 239,198 | SL | 27.500000000000 | 13,636 | 13,636 | ||
| CONDOMINIUM UNIT | 2005-06-28 | 375,000 | 239,198 | SL | 27.500000000000 | 13,636 | 13,636 | ||
| APPLIANCES | 2005-09-09 | 424 | 424 | SL | 5.000000000000 | 0 | 0 | ||
| 11-13 APPLIANCES | 2006-08-03 | 701 | 701 | 200DB | 5.000000000000 | 0 | 0 | ||
| HAMMOND FENCE | 2006-11-08 | 6,500 | 6,500 | SL | 15.000000000000 | 0 | 0 | ||
| HAMMOND APPLIANCES | 2006-08-03 | 2,202 | 2,202 | 200DB | 5.000000000000 | 0 | 0 | ||
| 63 DANA STREET LAND | 2006-03-02 | 985,800 | L | 0 | 0 | ||||
| 63 DANA STREET BUILDING | 2006-03-02 | 1,814,200 | 1,107,763 | SL | 27.500000000000 | 65,971 | 65,971 | ||
| 63 DANA STREET IMPROVEMENTS | 2006-09-30 | 132,706 | 78,623 | SL | 27.500000000000 | 4,826 | 4,826 | ||
| 30 ATHENS STREET LAND | 2006-03-15 | 718,600 | L | 0 | 0 | ||||
| 30 ATHENS STREET BUILDING | 2006-03-15 | 701,400 | 428,272 | SL | 27.500000000000 | 25,505 | 25,505 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2006-06-30 | 9,700 | 5,839 | SL | 27.500000000000 | 353 | 353 | ||
| 30 ATHENS STREET CLOSING COSTS | 2006-03-15 | 2,300 | 1,410 | SL | 27.500000000000 | 84 | 84 | ||
| 63 DANA STREET CLOSING COSTS | 2006-03-02 | 3,235 | 1,981 | SL | 27.500000000000 | 118 | 118 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2007-09-26 | 500 | 275 | SL | 27.500000000000 | 18 | 18 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2007-11-19 | 20,781 | 11,434 | SL | 27.500000000000 | 756 | 756 | ||
| PAULINE DRIVE IMPROVEMENTS | 2007-12-14 | 4,901 | 2,677 | SL | 27.500000000000 | 178 | 178 | ||
| 11-13 STORY UNIT 2 PURCHASE | 2007-04-19 | 350,000 | 199,920 | SL | 27.500000000000 | 12,727 | 12,727 | ||
| HAMMOND IMPROVEMENTS | 2007-11-28 | 25,783 | 25,783 | SL | 15.000000000000 | 0 | 0 | ||
| 11-13 STORY UNIT 2 CLOSING COSTS | 2007-06-30 | 1,040 | 590 | SL | 27.500000000000 | 38 | 38 | ||
| 11-13 STORY APPLIANCES | 2007-07-17 | 1,733 | 1,733 | 200DB | 5.000000000000 | 0 | 0 | ||
| HOT WATER HEATER | 2008-08-20 | 1,024 | 1,024 | SL | 5.000000000000 | 0 | 0 | ||
| HAMMOND IMPROVEMENTS | 2008-02-21 | 5,089 | 2,752 | SL | 27.500000000000 | 185 | 185 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2008-10-09 | 18,156 | 9,378 | SL | 27.500000000000 | 660 | 660 | ||
| 509 BOILER | 2009-08-21 | 10,900 | 10,900 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAND | 2009-03-05 | 491,300 | L | 0 | 0 | ||||
| BUILDING | 2009-03-05 | 4,421,700 | 2,217,548 | SL | 27.500000000000 | 160,789 | 160,789 | ||
| 1-11 GRAY STREET CLOSING COSTS | 2009-03-05 | 5,300 | 2,662 | SL | 27.500000000000 | 193 | 193 | ||
| ASBESTOS ABATEMENT | 2009-03-19 | 3,600 | 1,807 | SL | 27.500000000000 | 131 | 131 | ||
| IMPROVEMENTS | 2009-06-10 | 37,400 | 18,417 | SL | 27.500000000000 | 1,360 | 1,360 | ||
| APPLIANCES | 2010-08-01 | 1,581 | 1,581 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2010-06-30 | 48,198 | 21,985 | SL | 27.500000000000 | 1,753 | 1,753 | ||
| IMPROVEMENTS | 2010-01-22 | 2,962 | 1,399 | SL | 27.500000000000 | 108 | 108 | ||
| IMPROVEMENTS | 2010-09-30 | 4,500 | 2,016 | SL | 27.500000000000 | 164 | 164 | ||
| HAMMOND IMPROVEMENTS (NEW ROOF) | 2011-07-19 | 30,670 | 12,776 | SL | 27.500000000000 | 1,115 | 1,115 | ||
| IMPROVEMENTS | 2011-09-21 | 54,653 | 22,437 | SL | 27.500000000000 | 1,987 | 1,987 | ||
| APPLIANCES | 2012-07-31 | 2,456 | 1,228 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAND | 2011-03-01 | 275,000 | L | 0 | 0 | ||||
| BUILDING | 2011-03-01 | 75,000 | 32,156 | SL | 27.500000000000 | 2,727 | 2,727 | ||
| IMPROVEMENTS | 2011-05-18 | 11,144 | 4,708 | SL | 27.500000000000 | 405 | 405 | ||
| LAND | 2011-07-21 | 1,330,000 | L | 0 | 0 | ||||
| BUILDING | 2011-07-21 | 301,000 | 125,412 | SL | 27.500000000000 | 10,945 | 10,945 | ||
| IMPROVEMENTS | 2011-12-07 | 20,000 | 8,027 | SL | 27.500000000000 | 727 | 727 | ||
| DRIVEWAY, WALKWAY & PATIO IMPROMEMENTS | 2012-10-19 | 6,210 | 2,307 | SL | 27.500000000000 | 226 | 226 | ||
| NEW BOILER | 2012-02-23 | 33,930 | 13,420 | SL | 27.500000000000 | 1,234 | 1,234 | ||
| PATIO | 2012-09-10 | 2,700 | 1,009 | SL | 27.500000000000 | 98 | 98 | ||
| PORTICO | 2012-02-23 | 1,255 | 500 | SL | 27.500000000000 | 46 | 46 | ||
| UNIT RENOVAIONS | 2012-03-01 | 17,594 | 6,906 | SL | 27.500000000000 | 640 | 640 | ||
| BOILER | 2012-08-13 | 18,750 | 7,076 | SL | 27.500000000000 | 682 | 682 | ||
| DECK | 2012-01-11 | 10,700 | 4,263 | SL | 27.500000000000 | 389 | 389 | ||
| IMPROVEMENTS UNIT #1 | 2012-07-31 | 26,293 | 9,998 | SL | 27.500000000000 | 956 | 956 | ||
| IMPROVEMENTS UNIT #2 | 2012-09-30 | 12,565 | 4,703 | SL | 27.500000000000 | 457 | 457 | ||
| IMPROVEMENTS UNIT #3 | 2012-09-30 | 27,848 | 10,425 | SL | 27.500000000000 | 1,013 | 1,013 | ||
| IMPROVEMENTS UNIT #5 | 2012-10-11 | 7,020 | 2,603 | SL | 27.500000000000 | 255 | 255 | ||
| ASBESTOS REMOVAL | 2012-07-16 | 1,793 | 680 | SL | 27.500000000000 | 65 | 65 | ||
| IMPROVEMENTS - OTHER | 2012-09-30 | 11,163 | 4,178 | SL | 27.500000000000 | 406 | 406 | ||
| 11-13 STORY APPLIANCES | 2013-06-06 | 1,023 | 511 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2013-10-30 | 4,532 | 1,519 | SL | 27.500000000000 | 165 | 165 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2013-10-30 | 8,024 | 2,689 | SL | 27.500000000000 | 292 | 292 | ||
| BATH REMODEL (1-2 GRAY) | 2013-02-20 | 4,425 | 1,590 | SL | 27.500000000000 | 161 | 161 | ||
| REWIRE APARTMENT (1-6 GRAY) | 2013-06-14 | 5,200 | 1,803 | SL | 27.500000000000 | 189 | 189 | ||
| REMODEL BATHROOM (11-8 GRAY) | 2013-07-03 | 4,720 | 1,627 | SL | 27.500000000000 | 172 | 172 | ||
| IMPROVEMENTS - UNIT 5 | 2013-11-20 | 24,034 | 7,975 | SL | 27.500000000000 | 874 | 874 | ||
| IMPROVEMENTS - OTHER | 2013-04-05 | 3,250 | 1,146 | SL | 27.500000000000 | 118 | 118 | ||
| 30 ATHENS STREET APPLIANCES | 2013-10-30 | 516 | 258 | 200DB | 5.000000000000 | 0 | 0 | ||
| 11-13 STORY APPLIANCES | 2014-03-01 | 2,066 | 1,033 | 200DB | 5.000000000000 | 0 | 0 | ||
| HAMMOND APPLIANCES | 2014-02-06 | 765 | 382 | 200DB | 5.000000000000 | 0 | 0 | ||
| HAMMOND IMPROVEMENTS | 2014-05-15 | 11,670 | 3,657 | SL | 27.500000000000 | 424 | 424 | ||
| HAMMOND APPLIANCES | 2014-07-09 | 685 | 342 | 200DB | 5.000000000000 | 0 | 0 | ||
| LIGHTTING | 2014-03-05 | 3,900 | 1,248 | SL | 27.500000000000 | 142 | 142 | ||
| REMODEL BATHROOM (1-8 GRAY) | 2014-03-20 | 10,067 | 3,218 | SL | 27.500000000000 | 366 | 366 | ||
| APPLIANCES | 2014-06-25 | 550 | 275 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS (11-3 GRAY) | 2014-07-30 | 26,590 | 8,179 | SL | 27.500000000000 | 967 | 967 | ||
| IMPROVEMENTS (1-5 GRAY) | 2014-08-28 | 38,750 | 11,800 | SL | 27.500000000000 | 1,409 | 1,409 | ||
| HAMMOND GARAGE | 2015-12-10 | 54,500 | 13,957 | SL | 27.500000000000 | 1,982 | 1,982 | ||
| HAMMOND APPLIANCES | 2015-02-20 | 2,867 | 1,433 | 200DB | 5.000000000000 | 0 | 0 | ||
| 11-13 STORY APPLIANCES | 2015-09-17 | 940 | 470 | 200DB | 5.000000000000 | 0 | 0 | ||
| 11-13 STORY IMPROVEMENTS | 2015-09-17 | 30,075 | 7,977 | SL | 27.500000000000 | 1,094 | 1,094 | ||
| HVAC | 2015-08-05 | 38,150 | 10,229 | SL | 27.500000000000 | 1,387 | 1,387 | ||
| 11-13 STORY IMPROVEMENTS | 2016-12-21 | 24,625 | 5,407 | SL | 27.500000000000 | 895 | 895 | ||
| HAMMOND - DRIVEWAY PAVING | 2017-08-15 | 38,700 | 7,563 | SL | 27.500000000000 | 1,407 | 1,407 | ||
| HAMMOND - IMPROVEMENTS | 2017-09-30 | 60,500 | 11,642 | SL | 27.500000000000 | 2,200 | 2,200 | ||
| LAND 497 HAMMOND STREET | 1992-06-04 | 464,318 | L | 0 | 0 | ||||
| HAMMOND - IMPROVEMENTS | 2018-02-01 | 63,879 | 11,325 | SL | 27.500000000000 | 2,323 | 2,323 | ||
| ROOF REPLACEMENT | 2018-07-27 | 39,980 | 6,482 | SL | 27.500000000000 | 1,454 | 1,454 | ||
| IMPROVEMENTS | 2020-06-30 | 100,337 | 9,274 | SL | 27.500000000000 | 3,649 | 3,649 | ||
| HAMMOND - IMPROVEMENTS | 2021-06-30 | 107,923 | 6,050 | SL | 27.500000000000 | 3,924 | 3,924 | ||
| HAMMOND - IMPROVEMENTS | 2021-11-30 | 53,694 | 2,197 | SL | 27.500000000000 | 1,953 | 1,953 | ||
| 11-13 STORY IMPROVEMENTS | 2021-06-30 | 18,690 | 1,048 | SL | 27.500000000000 | 680 | 680 | ||
| IMPROVEMENTS | 2021-09-30 | 113,115 | 5,313 | SL | 27.500000000000 | 4,113 | 4,113 | ||
| IMPROVEMENTS (1-5 GRAY) | 2021-07-01 | 19,630 | 1,041 | SL | 27.500000000000 | 714 | 714 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2021-02-25 | 59,950 | 4,088 | SL | 27.500000000000 | 2,180 | 2,180 | ||
| IMPROVEMENTS (1-5 GRAY) | 2022-07-01 | 41,280 | 688 | SL | 27.500000000000 | 1,501 | 1,501 | ||
| HAMMOND - IMPROVEMENTS | 2022-06-30 | 100,757 | 1,985 | SL | 27.500000000000 | 3,664 | 3,664 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2022-06-30 | 15,980 | 315 | SL | 27.500000000000 | 581 | 581 | ||
| 11-13 STORY IMPROVEMENTS | 2023-06-30 | 11,529 | SL | 27.500000000000 | 227 | 227 | |||
| IMPROVEMENTS (1-5 GRAY) | 2023-06-30 | 73,349 | SL | 27.500000000000 | 1,445 | 1,445 | |||
| IMPROVEMENTS | 2023-07-14 | 11,615 | SL | 27.500000000000 | 194 | 194 | |||
| 30 ATHENS STREET IMPROVEMENTS | 2023-06-30 | 17,980 | SL | 27.500000000000 | 354 | 354 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JP MORGAN ACCOUNT | 5,258,749 | 3,315,900 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 560,000 | 560,000 | 0 | |
| BUILDING | 560,000 | 560,000 | 0 | |
| ACQUISITION | 8,904 | 8,904 | 0 | |
| IMPROVEMENTS | 4,400 | 4,400 | 0 | |
| IMPROVEMENTS | 3,504 | 3,440 | 64 | |
| IMPROVEMENTS | 2,440 | 2,440 | 0 | |
| IMPROVEMENTS | 3,578 | 3,578 | 0 | |
| IMPROVEMENTS | 53,469 | 53,469 | 0 | |
| IMPROVEMENTS | 55,738 | 55,738 | 0 | |
| IMPROVEMENTS | 116,322 | 116,322 | 0 | |
| IMPROVEMENTS | 57,543 | 57,449 | 94 | |
| IMPROVEMENTS | 30,059 | 29,922 | 137 | |
| IMPROVEMENTS | 53,988 | 53,576 | 412 | |
| IMPROVEMENTS | 18,318 | 18,122 | 196 | |
| IMPROVEMENTS | 112,166 | 110,640 | 1,526 | |
| IMPROVEMENTS | 30,443 | 29,935 | 508 | |
| IMPROVEMENTS | 24,795 | 24,795 | 0 | |
| IMPROVEMENTS | 64,272 | 64,272 | 0 | |
| IMPROVEMENTS | 48,773 | 48,773 | 0 | |
| IMPROVEMENTS | 9,132 | 9,132 | 0 | |
| IMPROVEMENTS | 13,300 | 13,300 | 0 | |
| BUILDING | 1,250 | 1,250 | 0 | |
| BUILDING | 10,627 | 10,627 | 0 | |
| BUILDING | 2,042 | 2,042 | 0 | |
| BUILDING | 8,465 | 8,465 | 0 | |
| BUILDING | 972 | 972 | 0 | |
| BUILDING | 739 | 739 | 0 | |
| BUILDING | 3,506 | 3,506 | 0 | |
| BUILDING | 2,911 | 2,911 | 0 | |
| BUILDING | 4,544 | 4,544 | 0 | |
| BUILDING | 6,489 | 6,489 | 0 | |
| BUILDING | 14,362 | 14,362 | 0 | |
| BUILDING | 10,000 | 10,000 | 0 | |
| BUILDING | 4,354 | 4,354 | 0 | |
| BUILDING | 608 | 608 | 0 | |
| BUILDING | 909 | 904 | 5 | |
| BUILDING | 2,298 | 2,288 | 10 | |
| BUILDING | 3,523 | 3,495 | 28 | |
| BUILDING | 8,434 | 8,375 | 59 | |
| BUILDING | 4,006 | 3,969 | 37 | |
| IMPROVEMENTS | 8,124 | 8,031 | 93 | |
| IMPROVEMENTS | 7,758 | 7,674 | 84 | |
| IMPROVEMENTS | 30,000 | 29,501 | 499 | |
| BUILDING | 31,946 | 31,946 | 0 | |
| BUILDING | 5,179 | 5,179 | 0 | |
| BUILDING | 6,019 | 6,019 | 0 | |
| BUILDING | 31,946 | 31,946 | 0 | |
| BUILDING | 14,248 | 14,248 | 0 | |
| BUILDING | 72,874 | 72,874 | 0 | |
| BUILDING | 51,393 | 51,393 | 0 | |
| BUILDING | 60,000 | 60,000 | 0 | |
| BUILDING | 21,927 | 21,927 | 0 | |
| BUILDING | 115,751 | 115,751 | 0 | |
| BUILDING | 11,482 | 11,482 | 0 | |
| BUILDING | 8,936 | 8,936 | 0 | |
| BUILDING | 8,317 | 8,297 | 20 | |
| BUILDING | 104,415 | 103,942 | 473 | |
| BUILDING | 16,077 | 15,962 | 115 | |
| BUILDING | 3,793 | 3,765 | 28 | |
| BUILDING | 100,000 | 99,236 | 764 | |
| BUILDING | 4,575 | 4,520 | 55 | |
| BUILDING | 71,955 | 70,981 | 974 | |
| BUILDING | 32,401 | 31,857 | 544 | |
| IMPROVEMENTS | 2,695 | 2,695 | 0 | |
| BUILDING | 19,000 | 18,742 | 258 | |
| IMPROVEMENTS | 3,396 | 3,392 | 4 | |
| IMPROVEMENTS | 1,270 | 1,270 | 0 | |
| IMPROVEMENTS | 24,762 | 24,641 | 121 | |
| IMPROVEMENTS | 3,103 | 3,103 | 0 | |
| IMPROVEMENTS | 4,352 | 4,301 | 51 | |
| IMPROVEMENTS | 3,945 | 3,882 | 63 | |
| IMPROVEMENTS | 13,675 | 13,483 | 192 | |
| IMPROVEMENTS | 6,369 | 6,290 | 79 | |
| IMPROVEMENTS | 1,200 | 1,191 | 9 | |
| IMPROVEMENTS | 4,050 | 3,916 | 134 | |
| BUILDING | 745 | 683 | 62 | |
| BUILDING | 3,600 | 3,302 | 298 | |
| IMPROVEMENTS | 9,540 | 7,821 | 1,719 | |
| IMPROVEMENTS | 10,300 | 8,421 | 1,879 | |
| EQUIPMENT | 24,429 | 24,429 | 0 | |
| EQUIPMENT | 1,046 | 1,046 | 0 | |
| LAND | 75,673 | 0 | 75,673 | |
| BUILDING | 320,750 | 320,271 | 479 | |
| BUILDING | 213,150 | 213,150 | 0 | |
| LAND | 64,174 | 0 | 64,174 | |
| BUILDING | 120,000 | 119,822 | 178 | |
| BUILDING | 9,868 | 9,855 | 13 | |
| BUILDING | 10,445 | 10,337 | 108 | |
| BUILDING | 12,325 | 12,303 | 22 | |
| IMPROVEMENTS | 12,512 | 12,342 | 170 | |
| IMPROVEMENTS | 1,150 | 1,150 | 0 | |
| LAND | 1,578,647 | 0 | 1,578,647 | |
| HOT WATER HEATER | 1,000 | 1,000 | 0 | |
| APPLIANCES | 2,011 | 2,011 | 0 | |
| APPLIANCES | 916 | 916 | 0 | |
| ACQUISITION | 575 | 575 | 0 | |
| HVAC | 5,350 | 5,350 | 0 | |
| APPLIANCES | 319 | 319 | 0 | |
| CONDOMINIUM UNITS | 3,234,000 | 2,200,100 | 1,033,900 | |
| CONDOMINIUM UNIT | 375,000 | 252,834 | 122,166 | |
| CONDOMINIUM UNIT | 375,000 | 252,834 | 122,166 | |
| APPLIANCES | 424 | 424 | 0 | |
| 11-13 STORY CLOSING COSTS | 11,166 | 5,231 | 5,935 | |
| 11-13 APPLIANCES | 701 | 701 | 0 | |
| HAMMOND FENCE | 6,500 | 6,500 | 0 | |
| HAMMOND APPLIANCES | 2,202 | 2,202 | 0 | |
| 63 DANA STREET LAND | 985,800 | 0 | 985,800 | |
| 63 DANA STREET BUILDING | 1,814,200 | 1,173,734 | 640,466 | |
| 63 DANA STREET IMPROVEMENTS | 132,706 | 83,449 | 49,257 | |
| 63 DANA STREET LOAN COSTS | 25,084 | 25,080 | 4 | |
| 30 ATHENS STREET LAND | 718,600 | 0 | 718,600 | |
| 30 ATHENS STREET BUILDING | 701,400 | 453,777 | 247,623 | |
| 30 ATHENS STREET IMPROVEMENTS | 9,700 | 6,192 | 3,508 | |
| 30 ATHENS STREET CLOSING COSTS | 2,300 | 1,494 | 806 | |
| LOAN COSTS | 33,004 | 33,000 | 4 | |
| 63 DANA STREET CLOSING COSTS | 3,235 | 2,099 | 1,136 | |
| 30 ATHENS STREET IMPROVEMENTS | 500 | 293 | 207 | |
| 30 ATHENS STREET IMPROVEMENTS | 20,781 | 12,190 | 8,591 | |
| PAULINE DRIVE IMPROVEMENTS | 4,901 | 2,855 | 2,046 | |
| 11-13 STORY UNIT 2 PURCHASE | 350,000 | 212,647 | 137,353 | |
| HAMMOND IMPROVEMENTS | 25,783 | 25,783 | 0 | |
| 11-13 STORY UNIT 2 CLOSING COSTS | 1,040 | 628 | 412 | |
| 11-13 STORY APPLIANCES | 1,733 | 1,733 | 0 | |
| HOT WATER HEATER | 1,024 | 1,024 | 0 | |
| HAMMOND IMPROVEMENTS | 5,089 | 2,937 | 2,152 | |
| 30 ATHENS STREET IMPROVEMENTS | 18,156 | 10,038 | 8,118 | |
| 509 BOILER | 10,900 | 10,900 | 0 | |
| LAND | 491,300 | 0 | 491,300 | |
| BUILDING | 4,421,700 | 2,378,337 | 2,043,363 | |
| 1-11 GRAY STREET CLOSING COSTS | 5,300 | 2,855 | 2,445 | |
| ASBESTOS ABATEMENT | 3,600 | 1,938 | 1,662 | |
| IMPROVEMENTS | 37,400 | 19,777 | 17,623 | |
| APPLIANCES | 1,581 | 1,581 | 0 | |
| IMPROVEMENTS | 48,198 | 23,738 | 24,460 | |
| IMPROVEMENTS | 2,962 | 1,507 | 1,455 | |
| IMPROVEMENTS | 4,500 | 2,180 | 2,320 | |
| HAMMOND IMPROVEMENTS (NEW ROOF) | 30,670 | 13,891 | 16,779 | |
| IMPROVEMENTS | 54,653 | 24,424 | 30,229 | |
| APPLIANCES | 2,456 | 2,456 | 0 | |
| LAND | 275,000 | 0 | 275,000 | |
| BUILDING | 75,000 | 34,883 | 40,117 | |
| IMPROVEMENTS | 11,144 | 5,113 | 6,031 | |
| LAND | 1,330,000 | 0 | 1,330,000 | |
| BUILDING | 301,000 | 136,357 | 164,643 | |
| IMPROVEMENTS | 20,000 | 8,754 | 11,246 | |
| FINANCING COSTS | 6,897 | 4,284 | 2,613 | |
| DRIVEWAY, WALKWAY & PATIO IMPROMEMENTS | 6,210 | 2,533 | 3,677 | |
| NEW BOILER | 33,930 | 14,654 | 19,276 | |
| PATIO | 2,700 | 1,107 | 1,593 | |
| PORTICO | 1,255 | 546 | 709 | |
| UNIT RENOVAIONS | 17,594 | 7,546 | 10,048 | |
| BOILER | 18,750 | 7,758 | 10,992 | |
| DECK | 10,700 | 4,652 | 6,048 | |
| IMPROVEMENTS UNIT #1 | 26,293 | 10,954 | 15,339 | |
| IMPROVEMENTS UNIT #2 | 12,565 | 5,160 | 7,405 | |
| IMPROVEMENTS UNIT #3 | 27,848 | 11,438 | 16,410 | |
| IMPROVEMENTS UNIT #5 | 7,020 | 2,858 | 4,162 | |
| ASBESTOS REMOVAL | 1,793 | 745 | 1,048 | |
| IMPROVEMENTS - OTHER | 11,163 | 4,584 | 6,579 | |
| 11-13 STORY APPLIANCES | 1,023 | 1,023 | 0 | |
| IMPROVEMENTS | 4,532 | 1,684 | 2,848 | |
| 30 ATHENS STREET IMPROVEMENTS | 8,024 | 2,981 | 5,043 | |
| BATH REMODEL (1-2 GRAY) | 4,425 | 1,751 | 2,674 | |
| REWIRE APARTMENT (1-6 GRAY) | 5,200 | 1,992 | 3,208 | |
| REMODEL BATHROOM (11-8 GRAY) | 4,720 | 1,799 | 2,921 | |
| IMPROVEMENTS - UNIT 5 | 24,034 | 8,849 | 15,185 | |
| IMPROVEMENTS - OTHER | 3,250 | 1,264 | 1,986 | |
| 30 ATHENS STREET APPLIANCES | 516 | 516 | 0 | |
| 11-13 STORY APPLIANCES | 2,066 | 2,066 | 0 | |
| HAMMOND APPLIANCES | 765 | 765 | 0 | |
| HAMMOND IMPROVEMENTS | 11,670 | 4,081 | 7,589 | |
| HAMMOND APPLIANCES | 685 | 685 | 0 | |
| LIGHTTING | 3,900 | 1,390 | 2,510 | |
| REMODEL BATHROOM (1-8 GRAY) | 10,067 | 3,584 | 6,483 | |
| APPLIANCES | 550 | 550 | 0 | |
| IMPROVEMENTS (11-3 GRAY) | 26,590 | 9,146 | 17,444 | |
| IMPROVEMENTS (1-5 GRAY) | 38,750 | 13,209 | 25,541 | |
| HAMMOND GARAGE | 54,500 | 15,939 | 38,561 | |
| HAMMOND APPLIANCES | 2,867 | 2,867 | 0 | |
| 11-13 STORY APPLIANCES | 940 | 940 | 0 | |
| 11-13 STORY IMPROVEMENTS | 30,075 | 9,071 | 21,004 | |
| HVAC | 38,150 | 11,616 | 26,534 | |
| 11-13 STORY IMPROVEMENTS | 24,625 | 6,302 | 18,323 | |
| HAMMOND - DRIVEWAY PAVING | 38,700 | 8,970 | 29,730 | |
| HAMMOND - IMPROVEMENTS | 60,500 | 13,842 | 46,658 | |
| LAND 497 HAMMOND STREET | 464,318 | 0 | 464,318 | |
| HAMMOND - IMPROVEMENTS | 63,879 | 13,648 | 50,231 | |
| ROOF REPLACEMENT | 39,980 | 7,936 | 32,044 | |
| IMPROVEMENTS | 100,337 | 12,923 | 87,414 | |
| HAMMOND - IMPROVEMENTS | 107,923 | 9,974 | 97,949 | |
| HAMMOND - IMPROVEMENTS | 53,694 | 4,150 | 49,544 | |
| 11-13 STORY IMPROVEMENTS | 18,690 | 1,728 | 16,962 | |
| IMPROVEMENTS | 113,115 | 9,426 | 103,689 | |
| IMPROVEMENTS (1-5 GRAY) | 19,630 | 1,755 | 17,875 | |
| 30 ATHENS STREET IMPROVEMENTS | 59,950 | 6,268 | 53,682 | |
| IMPROVEMENTS (1-5 GRAY) | 41,280 | 2,189 | 39,091 | |
| HAMMOND - IMPROVEMENTS | 100,757 | 5,649 | 95,108 | |
| 30 ATHENS STREET IMPROVEMENTS | 15,980 | 896 | 15,084 | |
| 11-13 STORY IMPROVEMENTS | 11,529 | 227 | 11,302 | |
| IMPROVEMENTS (1-5 GRAY) | 73,349 | 1,445 | 71,904 | |
| IMPROVEMENTS | 11,615 | 194 | 11,421 | |
| 30 ATHENS STREET IMPROVEMENTS | 17,980 | 354 | 17,626 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BOOK VALUE LESS BASIS | AT COST | 4,166,808 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 675 | 675 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INSURANCE | 77,857 | 95,841 | 95,841 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS EXPENSES | 700 | 0 | 0 | |
| INSURANCE | 362 | 0 | 0 | |
| BANK FEES | 28 | 28 | 0 | |
| OPERATING EXPENSES - ROSEMARY | 443,142 | 443,142 | 0 | |
| OPERATING EXPENSES - ELDERBERRY | 91,084 | 91,084 | 0 | |
| OPERATING EXPENSES - TURMERIC | 26,924 | 26,924 | 0 | |
| OPERATING EXPENSES - CLOVE | 25,782 | 25,782 | 0 | |
| OPERATING EXPENSES - MEDJOOL | 167,770 | 167,770 | 0 | |
| OPERATING EXPENSES - WILLOWBARK | 59,778 | 59,778 | 0 | |
| OPERATING EXPENSES - CORKTREE | 250,808 | 250,808 | 0 | |
| OPERATING EXPENSES - GINGERGOLD | 36,911 | 36,911 | 0 | |
| OPERATING EXPENSES - TACCA | 77,762 | 77,762 | 0 | |
| AMORTIZATION | 624 | 624 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS AND OTHER LIABILITIES | 248,778 | 239,236 |
| ACCRUED DONATIONS | 26,760 | 26,760 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA FORM PC | 1,000 | 1,000 | 0 | |
| 2022 FORM PC EXTENSION PAYMENT | 2,500 | 0 | 0 |