| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 65,600 | 65,600 | 0 |
| 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 | 5,510 | 480.000000000000 | 279 | 279 | 5,789 | |
| LOAN COSTS | 2006-04-10 | 33,004 | 33,000 | 120.000000000000 | 0 | 33,000 | ||
| 63 DANA STREET LOAN COSTS | 2006-06-27 | 25,084 | 25,080 | 120.000000000000 | 0 | 25,080 | ||
| FINANCING COSTS | 2011-07-21 | 6,897 | 4,629 | 240.000000000000 | 345 | 345 | 4,974 | |
| LOAN COSTS | 2025-11-21 | 72,966 | 360.000000000000 | 203 | 203 | 203 |
| 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 | 4,050 | SL | 27.500000000000 | 0 | 0 | ||
| BUILDING | 1998-09-02 | 745 | 710 | SL | 27.500000000000 | 27 | 27 | ||
| BUILDING | 1998-10-01 | 3,600 | 3,433 | SL | 27.500000000000 | 131 | 131 | ||
| IMPROVEMENTS | 2001-06-13 | 9,540 | 8,168 | SL | 27.500000000000 | 347 | 347 | ||
| IMPROVEMENTS | 2001-07-11 | 10,300 | 8,796 | SL | 27.500000000000 | 375 | 375 | ||
| EQUIPMENT | 1995-01-01 | 1,046 | 1,046 | 200DB | 5.000000000000 | 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 | ||
| APPLIANCES | 2005-11-01 | 319 | 319 | 200DB | 5.000000000000 | 0 | 0 | ||
| CONDOMINIUM UNITS | 2005-04-07 | 3,234,000 | 2,317,700 | SL | 27.500000000000 | 117,600 | 117,600 | ||
| CONDOMINIUM UNIT | 2005-06-01 | 375,000 | 266,470 | SL | 27.500000000000 | 13,636 | 13,636 | ||
| CONDOMINIUM UNIT | 2005-06-28 | 375,000 | 266,470 | 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 | ||
| 11-13 STORY UNIT 2 PURCHASE | 2007-04-19 | 350,000 | 225,374 | 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 | 666 | SL | 27.500000000000 | 38 | 38 | ||
| 11-13 STORY APPLIANCES | 2007-07-17 | 1,733 | 1,733 | 200DB | 5.000000000000 | 0 | 0 | ||
| HAMMOND IMPROVEMENTS | 2008-02-21 | 5,089 | 3,122 | SL | 27.500000000000 | 185 | 185 | ||
| 509 BOILER | 2009-08-21 | 10,900 | 10,900 | 200DB | 5.000000000000 | 0 | 0 | ||
| HAMMOND IMPROVEMENTS (NEW ROOF) | 2011-07-19 | 30,670 | 15,006 | SL | 27.500000000000 | 1,115 | 1,115 | ||
| 11-13 STORY APPLIANCES | 2013-06-06 | 1,023 | 511 | 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 | 4,505 | SL | 27.500000000000 | 424 | 424 | ||
| HAMMOND APPLIANCES | 2014-07-09 | 685 | 342 | 200DB | 5.000000000000 | 0 | 0 | ||
| HAMMOND GARAGE | 2015-12-10 | 54,500 | 17,921 | 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 | 10,165 | SL | 27.500000000000 | 1,094 | 1,094 | ||
| 11-13 STORY IMPROVEMENTS | 2016-12-21 | 24,625 | 7,197 | SL | 27.500000000000 | 895 | 895 | ||
| HAMMOND - DRIVEWAY PAVING | 2017-08-15 | 38,700 | 10,377 | SL | 27.500000000000 | 1,407 | 1,407 | ||
| HAMMOND - IMPROVEMENTS | 2017-09-30 | 60,500 | 16,042 | SL | 27.500000000000 | 2,200 | 2,200 | ||
| HAMMOND - IMPROVEMENTS | 2018-02-01 | 63,879 | 15,971 | SL | 27.500000000000 | 2,323 | 2,323 | ||
| HAMMOND - IMPROVEMENTS | 2021-06-30 | 107,923 | 13,898 | SL | 27.500000000000 | 3,924 | 3,924 | ||
| HAMMOND - IMPROVEMENTS | 2021-11-30 | 53,694 | 6,103 | SL | 27.500000000000 | 1,953 | 1,953 | ||
| 11-13 STORY IMPROVEMENTS | 2021-06-30 | 18,690 | 2,408 | SL | 27.500000000000 | 680 | 680 | ||
| HAMMOND - IMPROVEMENTS | 2022-06-30 | 100,757 | 9,313 | SL | 27.500000000000 | 3,664 | 3,664 | ||
| 11-13 STORY IMPROVEMENTS | 2023-06-30 | 11,529 | 646 | SL | 27.500000000000 | 419 | 419 | ||
| 11-13 STORY IMPROVEMENTS | 2024-06-30 | 250,920 | 4,942 | SL | 27.500000000000 | 9,124 | 9,124 | ||
| 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 497 HAMMOND STREET | 1992-06-04 | 464,318 | L | 0 | 0 | ||||
| LAND | 1993-07-21 | 75,673 | L | 0 | 0 | ||||
| BUILDING | 1993-07-21 | 320,750 | 320,271 | SL | 27.500000000000 | 0 | 0 | ||
| HOT WATER HEATER | 2008-08-20 | 1,024 | 1,024 | SL | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2013-10-30 | 4,532 | 1,849 | SL | 27.500000000000 | 165 | 165 | ||
| BUILDING | 1993-06-03 | 213,150 | 213,150 | SL | 27.500000000000 | 0 | 0 | ||
| LAND | 1993-06-03 | 64,174 | L | 0 | 0 | ||||
| HVAC | 2004-12-15 | 5,350 | 2,675 | 200DB | 5.000000000000 | 0 | 0 | ||
| PAULINE DRIVE IMPROVEMENTS | 2007-12-14 | 4,901 | 3,033 | SL | 27.500000000000 | 178 | 178 | ||
| DRIVEWAY, WALKWAY & PATIO IMPROMEMENTS | 2012-10-19 | 6,210 | 2,759 | SL | 27.500000000000 | 226 | 226 | ||
| 63 DANA STREET LAND | 2006-03-02 | 985,800 | L | 0 | 0 | ||||
| 63 DANA STREET BUILDING | 2006-03-02 | 1,814,200 | 1,239,705 | SL | 27.500000000000 | 65,971 | 65,971 | ||
| 63 DANA STREET IMPROVEMENTS | 2006-09-30 | 132,706 | 88,275 | SL | 27.500000000000 | 4,826 | 4,826 | ||
| 63 DANA STREET CLOSING COSTS | 2006-03-02 | 3,235 | 2,217 | SL | 27.500000000000 | 118 | 118 | ||
| APPLIANCES | 2010-08-01 | 1,581 | 1,581 | 200DB | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENTS | 2010-06-30 | 48,198 | 25,491 | SL | 27.500000000000 | 1,753 | 1,753 | ||
| ROOF REPLACEMENT | 2018-07-27 | 39,980 | 9,390 | SL | 27.500000000000 | 1,454 | 1,454 | ||
| IMPROVEMENTS | 2020-06-30 | 100,337 | 16,572 | SL | 27.500000000000 | 3,649 | 3,649 | ||
| IMPROVEMENTS | 2021-09-30 | 113,115 | 13,539 | SL | 27.500000000000 | 4,113 | 4,113 | ||
| 30 ATHENS STREET LAND | 2006-03-15 | 718,600 | L | 0 | 0 | ||||
| 30 ATHENS STREET BUILDING | 2006-03-15 | 701,400 | 479,282 | SL | 27.500000000000 | 25,505 | 25,505 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2006-06-30 | 9,700 | 6,545 | SL | 27.500000000000 | 353 | 353 | ||
| 30 ATHENS STREET CLOSING COSTS | 2006-03-15 | 2,300 | 1,578 | SL | 27.500000000000 | 84 | 84 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2007-09-26 | 500 | 311 | SL | 27.500000000000 | 18 | 18 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2007-11-19 | 20,781 | 12,946 | SL | 27.500000000000 | 756 | 756 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2008-10-09 | 18,156 | 10,698 | SL | 27.500000000000 | 660 | 660 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2013-10-30 | 8,024 | 3,273 | SL | 27.500000000000 | 292 | 292 | ||
| 30 ATHENS STREET APPLIANCES | 2013-10-30 | 516 | 258 | 200DB | 5.000000000000 | 0 | 0 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2021-02-25 | 59,950 | 8,448 | SL | 27.500000000000 | 2,180 | 2,180 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2022-06-30 | 15,980 | 1,477 | SL | 27.500000000000 | 581 | 581 | ||
| 30 ATHENS STREET IMPROVEMENTS | 2023-06-30 | 17,980 | 1,008 | SL | 27.500000000000 | 654 | 654 | ||
| LAND | 2009-03-05 | 491,300 | L | 0 | 0 | ||||
| BUILDING | 2009-03-05 | 4,421,700 | 2,539,126 | SL | 27.500000000000 | 160,789 | 160,789 | ||
| 1-11 GRAY STREET CLOSING COSTS | 2009-03-05 | 5,300 | 3,048 | SL | 27.500000000000 | 193 | 193 | ||
| ASBESTOS ABATEMENT | 2009-03-19 | 3,600 | 2,069 | SL | 27.500000000000 | 131 | 131 | ||
| IMPROVEMENTS | 2009-06-10 | 37,400 | 21,137 | SL | 27.500000000000 | 1,360 | 1,360 | ||
| IMPROVEMENTS | 2010-01-22 | 2,962 | 1,615 | SL | 27.500000000000 | 108 | 108 | ||
| IMPROVEMENTS | 2010-09-30 | 4,500 | 2,344 | SL | 27.500000000000 | 164 | 164 | ||
| IMPROVEMENTS | 2011-09-21 | 54,653 | 26,411 | SL | 27.500000000000 | 1,987 | 1,987 | ||
| APPLIANCES | 2012-07-31 | 2,456 | 1,228 | 200DB | 5.000000000000 | 0 | 0 | ||
| NEW BOILER | 2012-02-23 | 33,930 | 15,888 | SL | 27.500000000000 | 1,234 | 1,234 | ||
| PATIO | 2012-09-10 | 2,700 | 1,205 | SL | 27.500000000000 | 98 | 98 | ||
| PORTICO | 2012-02-23 | 1,255 | 592 | SL | 27.500000000000 | 46 | 46 | ||
| UNIT RENOVAIONS | 2012-03-01 | 17,594 | 8,186 | SL | 27.500000000000 | 640 | 640 | ||
| BATH REMODEL (1-2 GRAY) | 2013-02-20 | 4,425 | 1,912 | SL | 27.500000000000 | 161 | 161 | ||
| REWIRE APARTMENT (1-6 GRAY) | 2013-06-14 | 5,200 | 2,181 | SL | 27.500000000000 | 189 | 189 | ||
| REMODEL BATHROOM (11-8 GRAY) | 2013-07-03 | 4,720 | 1,971 | SL | 27.500000000000 | 172 | 172 | ||
| LIGHTTING | 2014-03-05 | 3,900 | 1,532 | SL | 27.500000000000 | 142 | 142 | ||
| REMODEL BATHROOM (1-8 GRAY) | 2014-03-20 | 10,067 | 3,950 | 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 | 10,113 | SL | 27.500000000000 | 967 | 967 | ||
| IMPROVEMENTS (1-5 GRAY) | 2014-08-28 | 38,750 | 14,618 | SL | 27.500000000000 | 1,409 | 1,409 | ||
| IMPROVEMENTS (1-5 GRAY) | 2021-07-01 | 19,630 | 2,469 | SL | 27.500000000000 | 714 | 714 | ||
| IMPROVEMENTS (1-5 GRAY) | 2022-07-01 | 41,280 | 3,690 | SL | 27.500000000000 | 1,501 | 1,501 | ||
| IMPROVEMENTS (1-5 GRAY) | 2023-06-30 | 73,349 | 4,112 | SL | 27.500000000000 | 2,667 | 2,667 | ||
| LAND | 2011-03-01 | 275,000 | L | 0 | 0 | ||||
| BUILDING | 2011-03-01 | 75,000 | 37,610 | SL | 27.500000000000 | 2,727 | 2,727 | ||
| IMPROVEMENTS | 2011-05-18 | 11,144 | 5,518 | SL | 27.500000000000 | 405 | 405 | ||
| LAND | 2011-07-21 | 1,330,000 | L | 0 | 0 | ||||
| BUILDING | 2011-07-21 | 301,000 | 147,302 | SL | 27.500000000000 | 10,945 | 10,945 | ||
| IMPROVEMENTS | 2011-12-07 | 20,000 | 9,481 | SL | 27.500000000000 | 727 | 727 | ||
| BOILER | 2012-08-13 | 18,750 | 8,440 | SL | 27.500000000000 | 682 | 682 | ||
| DECK | 2012-01-11 | 10,700 | 5,041 | SL | 27.500000000000 | 389 | 389 | ||
| IMPROVEMENTS UNIT #1 | 2012-07-31 | 26,293 | 11,910 | SL | 27.500000000000 | 956 | 956 | ||
| IMPROVEMENTS UNIT #2 | 2012-09-30 | 12,565 | 5,617 | SL | 27.500000000000 | 457 | 457 | ||
| IMPROVEMENTS UNIT #3 | 2012-09-30 | 27,848 | 12,451 | SL | 27.500000000000 | 1,013 | 1,013 | ||
| IMPROVEMENTS UNIT #5 | 2012-10-11 | 7,020 | 3,113 | SL | 27.500000000000 | 255 | 255 | ||
| ASBESTOS REMOVAL | 2012-07-16 | 1,793 | 810 | SL | 27.500000000000 | 65 | 65 | ||
| IMPROVEMENTS - OTHER | 2012-09-30 | 11,163 | 4,990 | SL | 27.500000000000 | 406 | 406 | ||
| IMPROVEMENTS - UNIT 5 | 2013-11-20 | 24,034 | 9,723 | SL | 27.500000000000 | 874 | 874 | ||
| IMPROVEMENTS - OTHER | 2013-04-05 | 3,250 | 1,382 | SL | 27.500000000000 | 118 | 118 | ||
| HVAC | 2015-08-05 | 38,150 | 13,003 | SL | 27.500000000000 | 1,387 | 1,387 | ||
| IMPROVEMENTS | 2023-07-14 | 11,615 | 616 | SL | 27.500000000000 | 422 | 422 | ||
| HVAC | 2024-05-16 | 8,633 | 196 | SL | 27.500000000000 | 314 | 314 | ||
| HAMMOND - IMPROVEMENTS | 2025-06-30 | 22,804 | SL | 27.500000000000 | 449 | 449 | |||
| IMPROVEMENTS (GRAY ST) | 2025-06-30 | 67,928 | SL | 27.500000000000 | 1,338 | 1,338 | |||
| DEMO - UNITS 1 & 2 | 2025-04-04 | 22,600 | SL | 27.500000000000 | 582 | 582 | |||
| 30 ATHENS STREET IMPROVEMENTS | 2025-07-02 | 109,860 | SL | 27.500000000000 | 1,831 | 1,831 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JP MORGAN ACCOUNT | 5,258,749 | 2,201,500 |
| 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 | 4,050 | 0 | |
| BUILDING | 745 | 737 | 8 | |
| BUILDING | 3,600 | 3,564 | 36 | |
| IMPROVEMENTS | 9,540 | 8,515 | 1,025 | |
| IMPROVEMENTS | 10,300 | 9,171 | 1,129 | |
| EQUIPMENT | 24,429 | 24,429 | 0 | |
| EQUIPMENT | 1,046 | 1,046 | 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 | |
| APPLIANCES | 319 | 319 | 0 | |
| CONDOMINIUM UNITS | 3,234,000 | 2,435,300 | 798,700 | |
| CONDOMINIUM UNIT | 375,000 | 280,106 | 94,894 | |
| CONDOMINIUM UNIT | 375,000 | 280,106 | 94,894 | |
| APPLIANCES | 424 | 424 | 0 | |
| 11-13 STORY CLOSING COSTS | 11,166 | 5,789 | 5,377 | |
| 11-13 APPLIANCES | 701 | 701 | 0 | |
| HAMMOND FENCE | 6,500 | 6,500 | 0 | |
| HAMMOND APPLIANCES | 2,202 | 2,202 | 0 | |
| LOAN COSTS | 33,004 | 33,000 | 4 | |
| 11-13 STORY UNIT 2 PURCHASE | 350,000 | 238,101 | 111,899 | |
| HAMMOND IMPROVEMENTS | 25,783 | 25,783 | 0 | |
| 11-13 STORY UNIT 2 CLOSING COSTS | 1,040 | 704 | 336 | |
| 11-13 STORY APPLIANCES | 1,733 | 1,733 | 0 | |
| HAMMOND IMPROVEMENTS | 5,089 | 3,307 | 1,782 | |
| 509 BOILER | 10,900 | 10,900 | 0 | |
| HAMMOND IMPROVEMENTS (NEW ROOF) | 30,670 | 16,121 | 14,549 | |
| 11-13 STORY APPLIANCES | 1,023 | 1,023 | 0 | |
| 11-13 STORY APPLIANCES | 2,066 | 2,066 | 0 | |
| HAMMOND APPLIANCES | 765 | 765 | 0 | |
| HAMMOND IMPROVEMENTS | 11,670 | 4,929 | 6,741 | |
| HAMMOND APPLIANCES | 685 | 685 | 0 | |
| HAMMOND GARAGE | 54,500 | 19,903 | 34,597 | |
| HAMMOND APPLIANCES | 2,867 | 2,867 | 0 | |
| 11-13 STORY APPLIANCES | 940 | 940 | 0 | |
| 11-13 STORY IMPROVEMENTS | 30,075 | 11,259 | 18,816 | |
| 11-13 STORY IMPROVEMENTS | 24,625 | 8,092 | 16,533 | |
| HAMMOND - DRIVEWAY PAVING | 38,700 | 11,784 | 26,916 | |
| HAMMOND - IMPROVEMENTS | 60,500 | 18,242 | 42,258 | |
| HAMMOND - IMPROVEMENTS | 63,879 | 18,294 | 45,585 | |
| HAMMOND - IMPROVEMENTS | 107,923 | 17,822 | 90,101 | |
| HAMMOND - IMPROVEMENTS | 53,694 | 8,056 | 45,638 | |
| 11-13 STORY IMPROVEMENTS | 18,690 | 3,088 | 15,602 | |
| HAMMOND - IMPROVEMENTS | 100,757 | 12,977 | 87,780 | |
| 11-13 STORY IMPROVEMENTS | 11,529 | 1,065 | 10,464 | |
| 11-13 STORY IMPROVEMENTS | 250,920 | 14,066 | 236,854 | |
| 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 497 HAMMOND STREET | 464,318 | 0 | 464,318 | |
| LAND | 75,673 | 0 | 75,673 | |
| BUILDING | 320,750 | 320,271 | 479 | |
| HOT WATER HEATER | 1,024 | 1,024 | 0 | |
| IMPROVEMENTS | 4,532 | 2,014 | 2,518 | |
| BUILDING | 213,150 | 213,150 | 0 | |
| LAND | 64,174 | 0 | 64,174 | |
| HVAC | 5,350 | 5,350 | 0 | |
| PAULINE DRIVE IMPROVEMENTS | 4,901 | 3,211 | 1,690 | |
| DRIVEWAY, WALKWAY & PATIO IMPROMEMENTS | 6,210 | 2,985 | 3,225 | |
| 63 DANA STREET LAND | 985,800 | 0 | 985,800 | |
| 63 DANA STREET BUILDING | 1,814,200 | 1,305,676 | 508,524 | |
| 63 DANA STREET IMPROVEMENTS | 132,706 | 93,101 | 39,605 | |
| 63 DANA STREET LOAN COSTS | 25,084 | 25,080 | 4 | |
| 63 DANA STREET CLOSING COSTS | 3,235 | 2,335 | 900 | |
| APPLIANCES | 1,581 | 1,581 | 0 | |
| IMPROVEMENTS | 48,198 | 27,244 | 20,954 | |
| ROOF REPLACEMENT | 39,980 | 10,844 | 29,136 | |
| IMPROVEMENTS | 100,337 | 20,221 | 80,116 | |
| IMPROVEMENTS | 113,115 | 17,652 | 95,463 | |
| 30 ATHENS STREET LAND | 718,600 | 0 | 718,600 | |
| 30 ATHENS STREET BUILDING | 701,400 | 504,787 | 196,613 | |
| 30 ATHENS STREET IMPROVEMENTS | 9,700 | 6,898 | 2,802 | |
| 30 ATHENS STREET CLOSING COSTS | 2,300 | 1,662 | 638 | |
| 30 ATHENS STREET IMPROVEMENTS | 500 | 329 | 171 | |
| 30 ATHENS STREET IMPROVEMENTS | 20,781 | 13,702 | 7,079 | |
| 30 ATHENS STREET IMPROVEMENTS | 18,156 | 11,358 | 6,798 | |
| 30 ATHENS STREET IMPROVEMENTS | 8,024 | 3,565 | 4,459 | |
| 30 ATHENS STREET APPLIANCES | 516 | 516 | 0 | |
| 30 ATHENS STREET IMPROVEMENTS | 59,950 | 10,628 | 49,322 | |
| 30 ATHENS STREET IMPROVEMENTS | 15,980 | 2,058 | 13,922 | |
| 30 ATHENS STREET IMPROVEMENTS | 17,980 | 1,662 | 16,318 | |
| LAND | 491,300 | 0 | 491,300 | |
| BUILDING | 4,421,700 | 2,699,915 | 1,721,785 | |
| 1-11 GRAY STREET CLOSING COSTS | 5,300 | 3,241 | 2,059 | |
| ASBESTOS ABATEMENT | 3,600 | 2,200 | 1,400 | |
| IMPROVEMENTS | 37,400 | 22,497 | 14,903 | |
| IMPROVEMENTS | 2,962 | 1,723 | 1,239 | |
| IMPROVEMENTS | 4,500 | 2,508 | 1,992 | |
| IMPROVEMENTS | 54,653 | 28,398 | 26,255 | |
| APPLIANCES | 2,456 | 2,456 | 0 | |
| NEW BOILER | 33,930 | 17,122 | 16,808 | |
| PATIO | 2,700 | 1,303 | 1,397 | |
| PORTICO | 1,255 | 638 | 617 | |
| UNIT RENOVAIONS | 17,594 | 8,826 | 8,768 | |
| BATH REMODEL (1-2 GRAY) | 4,425 | 2,073 | 2,352 | |
| REWIRE APARTMENT (1-6 GRAY) | 5,200 | 2,370 | 2,830 | |
| REMODEL BATHROOM (11-8 GRAY) | 4,720 | 2,143 | 2,577 | |
| LIGHTTING | 3,900 | 1,674 | 2,226 | |
| REMODEL BATHROOM (1-8 GRAY) | 10,067 | 4,316 | 5,751 | |
| APPLIANCES | 550 | 550 | 0 | |
| IMPROVEMENTS (11-3 GRAY) | 26,590 | 11,080 | 15,510 | |
| IMPROVEMENTS (1-5 GRAY) | 38,750 | 16,027 | 22,723 | |
| IMPROVEMENTS (1-5 GRAY) | 19,630 | 3,183 | 16,447 | |
| IMPROVEMENTS (1-5 GRAY) | 41,280 | 5,191 | 36,089 | |
| IMPROVEMENTS (1-5 GRAY) | 73,349 | 6,779 | 66,570 | |
| LAND | 275,000 | 0 | 275,000 | |
| BUILDING | 75,000 | 40,337 | 34,663 | |
| IMPROVEMENTS | 11,144 | 5,923 | 5,221 | |
| LAND | 1,330,000 | 0 | 1,330,000 | |
| BUILDING | 301,000 | 158,247 | 142,753 | |
| IMPROVEMENTS | 20,000 | 10,208 | 9,792 | |
| FINANCING COSTS | 6,897 | 4,974 | 1,923 | |
| BOILER | 18,750 | 9,122 | 9,628 | |
| DECK | 10,700 | 5,430 | 5,270 | |
| IMPROVEMENTS UNIT #1 | 26,293 | 12,866 | 13,427 | |
| IMPROVEMENTS UNIT #2 | 12,565 | 6,074 | 6,491 | |
| IMPROVEMENTS UNIT #3 | 27,848 | 13,464 | 14,384 | |
| IMPROVEMENTS UNIT #5 | 7,020 | 3,368 | 3,652 | |
| ASBESTOS REMOVAL | 1,793 | 875 | 918 | |
| IMPROVEMENTS - OTHER | 11,163 | 5,396 | 5,767 | |
| IMPROVEMENTS - UNIT 5 | 24,034 | 10,597 | 13,437 | |
| IMPROVEMENTS - OTHER | 3,250 | 1,500 | 1,750 | |
| HVAC | 38,150 | 14,390 | 23,760 | |
| IMPROVEMENTS | 11,615 | 1,038 | 10,577 | |
| HVAC | 8,633 | 510 | 8,123 | |
| HAMMOND - IMPROVEMENTS | 22,804 | 449 | 22,355 | |
| IMPROVEMENTS (GRAY ST) | 67,928 | 1,338 | 66,590 | |
| DEMO - UNITS 1 & 2 | 22,600 | 582 | 22,018 | |
| 30 ATHENS STREET IMPROVEMENTS | 109,860 | 1,831 | 108,029 | |
| LOAN COSTS | 72,966 | 203 | 72,763 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BOOK VALUE LESS BASIS | AT COST | 4,166,802 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 1,916 | 1,916 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INSURANCE | 101,405 | 86,171 | 86,171 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 295 | 295 | 0 | |
| OTHER EXPENSES | 1,304 | 0 | 0 | |
| OPERATING EXPENSES - ROSEMARY | 433,477 | 433,477 | 0 | |
| OPERATING EXPENSES - ELDERBERRY | 105,893 | 105,893 | 0 | |
| OPERATING EXPENSES - TURMERIC | 26,332 | 26,332 | 0 | |
| OPERATING EXPENSES - CLOVE | 27,000 | 27,000 | 0 | |
| OPERATING EXPENSES - MEDJOOL | 141,476 | 141,476 | 0 | |
| OPERATING EXPENSES - WILLOWBARK | 64,626 | 64,626 | 0 | |
| OPERATING EXPENSES - CORKTREE | 347,023 | 347,023 | 0 | |
| OPERATING EXPENSES - GINGERGOLD | 28,420 | 28,420 | 0 | |
| OPERATING EXPENSES - TACCA | 113,688 | 113,688 | 0 | |
| AMORTIZATION | 827 | 827 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS AND OTHER LIABILITIES | 270,353 | 259,871 |
| ACCRUED DONATIONS | 26,760 | 26,760 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA FORM PC FILING FEE | 610 | 610 | 0 | |
| IRS 990-PF | 18,026 | 0 | 0 | |
| MA 990-T | 7,381 | 7,381 | 0 | |
| CA FRANCHISE TAX BOARD | 7,257 | 7,257 | 0 | |
| DE FILING FEES | 1,570 | 1,570 | 0 |