| 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 | 280,000 | SL | 40.000000000000 | 10,000 | 0 | ||
| BUILDING - 5830 MAIN STREET WILLIAMSVILLE, NY | 2006-06-01 | 813,097 | 376,054 | SL | 40.000000000000 | 20,327 | 0 | ||
| UNIT 421 II, ELLICOTTVILLE, NEW YORK | 2010-01-01 | 202,332 | 76,294 | SL | 40.000000000000 | 5,058 | 0 | ||
| BUILDING - 36 NORTHAMPTON STREET, BUFFALO, NY | 2013-08-08 | 227,065 | 64,701 | 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 | 100,560 | 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 | 67,103 | 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 | 27,678 | 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 |
|---|---|---|
| PEPSICO INC SR NT 4.0% 03/05/42 B/E | 642,424 | 558,420 |
| CORNING INC FIXED RT NT 4.750% 03/15/42 | 147,430 | 114,893 |
| HALLIBURTON CO SR FIXED RT NT 4.5% 11/15/41 | 159,090 | 131,227 |
| DISNEY WALT CO NEW MEDIUM TERM NOTES 4.125% 12/01/41 | 248,813 | 218,138 |
| GEN ELEC CAP CORP LNTERNOTES 3.55% 01/15/33 | 100,000 | 93,924 |
| GOLDMAN SACHS GROUP INC MEDIUM TERM NTS 4.65% 6/15/42 | 100,000 | 95,088 |
| GOLDMAN SACHS BANK USA MED TERM NTS 4.75% 8/15/35 | 242,124 | 206,709 |
| GOLDMAN SACHS GROUP INC MED TERM NTS 4.150% 05/15/41 | 108,200 | 88,224 |
| CBS CORP NEW GTD FX RT SR NT 4.900% 08/15/2044 | 221,500 | 143,803 |
| GOLDMAN SACHS GROUP INC MEDIUM TERM NTS 4.75% 10/15/33 | 150,000 | 150,004 |
| FORD MTR CO DEL NT 4.750% 7/15/43 B/E | 196,250 | 157,973 |
| AMERICAN EXPR CO UNSECD NOTE CPN 4050% DUE 05/03/29 | 200,000 | 200,473 |
| GEN ELEC CAP CORP LNTERNOTES 3.8% 02/15/33 | 50,000 | 47,683 |
| BERKSHIRE HATHAWAY FIN CORP GTD FXD RT 4.3% 5/15/43 | 224,438 | 199,578 |
| PRIZER INC NOTE CPN 4% DUE 12/15/36 | 149,400 | 140,610 |
| JP MORGAN CHASE & CO NOTE CPN 5.5% DUE 10/15/40 DTD 10/21/10 | 102,292 | 104,204 |
| ORACLE CORP FXD RT NT 4.125% 05/15/45 | 197,400 | 144,599 |
| VERIZON COMMUNICATIONS INC. FIXED RT NT 4.750% 11/01/41 | 98,750 | 90,984 |
| BERKSHIRE HATHAWAY FIN CORP GTD SR NT 4.4% 5/15/42 | 303,915 | 275,915 |
| LOEWS CORP FXD RT 4.125% 5/15/43 | 354,099 | 297,524 |
| BERKSHIRE HATHAWAY ENERGY CO SR NT 4.5% 02/01/45 | 225,000 | 193,828 |
| METLIFE INC SR NT 4.125% 8/13/42 B/E | 250,000 | 212,725 |
| JOHN DEERE CAP CORP UNSEC MED TERM CPN 4.150% DUE 9/15/27 | 150,138 | 151,202 |
| PFIZER INC FXD RT 4.3% 06/15/43 | 150,000 | 130,618 |
| HALLIBURTON CO SR NT 6.700% 09/15/38 | 167,265 | 138,803 |
| GOLDMAN SACHS GROUP INC MEDIUM TERM NTS 5.00% 8/15/33 | 125,000 | 127,107 |
| AT&T INC FIXED RT NT 5.55% 8/15/41 B/E | 151,217 | 149,164 |
| KRAFT FOODS GROUP INC FIXED RT NT 5.000% 06/04/42 | 120,489 | 105,032 |
| WELLS FARGO & CO MED TM SR NOTE CPN 4.150% DUE 1/24/29 | 148,125 | 150,393 |
| BERKSHIRE HATHAWAY INC DEL FIXED RATE 4.5% 2/11/43 | 196,680 | 187,344 |
| TARGET CORP NT 4.0% 07/01/42 B/E | 400,162 | 336,623 |
| GEN ELEC CAP CORP LNTERNOTES SR 4.125% 05/15/34 | 350,000 | 330,089 |
| JOHN DEERE CAP CORD MED TM NOTE 5.1% DUE 4/11/2034 | 156,801 | 154,826 |
| 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 | 956,909 |
| WILLIAM S. HEIN & CO., INC. NON-VOTING COMMON STOCK | 272,906 | 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 | 98,055 |
| 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 | 290,000 | 110,000 | 110,000 |
| BUILDING - 5830 MAIN STREET WILLIAMSVILLE, NY | 813,097 | 396,381 | 416,716 | 416,716 |
| UNIT 421 II, ELLICOTTVILLE, NEW YORK | 202,332 | 81,352 | 120,980 | 120,980 |
| BUILDING - 36 NORTHAMPTON STREET, BUFFALO, NY | 227,065 | 70,378 | 156,687 | 156,687 |
| 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 | 115,644 | 487,712 | 487,712 |
| LAND - 852 KENSINGTON BUFFALO | 150,839 | 0 | 150,839 | 150,839 |
| BUILDING - 999 DELAWARE AVE | 565,090 | 81,230 | 483,860 | 483,860 |
| LAND - 999 DELAWARE AVE | 141,272 | 0 | 141,272 | 141,272 |
| BUILDING - 1230 EGGERT ROAD | 308,978 | 35,402 | 273,576 | 273,576 |
| 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 | 18,643 | 16,643 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONTRACT DEPOSIT | 0 | 50,000 | 50,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| N ELLICOTT EXP OTHER THAN DEPR AND TAX | 1,489 | 0 | 0 | |
| ELLICOTTVILLE OTHER EXPENSES - EXEMPT PURPOSE | 12,125 | 12,125 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| WILLIAM S HEIN & CO INC - BUSINESS INCOME | 423,356 | 423,356 | |
| WILLIAM S HEIN & CO INC - RENTAL INCOME | 2,157 | 2,157 | |
| 990-T REFUND | 2,212 | 2,212 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANOUES | 250 | 0 | 0 | |
| LICENSES & PERMITS | 750 | 0 | 0 | |
| REAL PROPERTY INSPECTION | 825 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF - ESTIM TAX PMT | 5,200 | 0 | 0 | |
| 990-T - ESTIM TAX PMT | 66,000 | 0 | 0 | |
| PROPERTY TAX - ELLICOTT - EXEMPT PURPOSE | 2,798 | 0 | 0 | |
| PROPERTY TAX - NOT ELLICOTT - EXEMPT PUR | 2,300 | 0 | 0 | |
| 990-T - BALANCE DUE FOR PRIOR YEAR | 94 | 0 | 0 | |
| CT-13 - BALANCE DUE FOR PRIOR YEAR | 22,857 | 0 | 0 | |
| 990-T - TAX PENALTY | 220 | 0 | 0 | |
| 990-PF - BALANCE DUE FOR PRIOR YEAR | 4,140 | 0 | 0 |