| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 2,000 | 2,000 | 2,000 | 0 |
| ACCOUNTING SERVICES | 1,000 | 1,000 | 1,000 | 0 |
| ACCOUNTING SERVICES | 1,500 | 1,500 | 1,500 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 16 WESTMINSTER STREET, WALPOLE NH | 2008-08-01 | 1,930,657 | 315,588 | SL | 39.000000000000 | 49,504 | 49,504 | 49,504 | |
| 1834 WASH SQ LAND | 2008-08-01 | 84,600 | L | 0 | 0 | 0 | |||
| MAIN ST. VARIETY BLDG, WALPOLE, NH | 2011-09-01 | 423,127 | 35,711 | SL | 39.000000000000 | 10,849 | 10,849 | 10,849 | |
| MAIN ST. VARIETY LAND, WALPOLE, NH | 2011-09-01 | 216,400 | L | 0 | 0 | 0 | |||
| PAVING - MAIN ST. VARIETY WALPOLE, NH | 2011-09-01 | 21,533 | 150DB | 15.000000000000 | 0 | 1,436 | 1,436 | ||
| GAS PUMPS - MAIN ST. VARIETY, WALPOLE NH | 2011-09-01 | 15,896 | 200DB | 5.000000000000 | 0 | 3,179 | 3,179 | ||
| CANOPY - MAIN ST. VARIETY, WALPOLE, NH | 2011-09-01 | 27,437 | 200DB | 5.000000000000 | 0 | 5,487 | 5,487 | ||
| COLD STORAGE - MAIN ST. VARIETY, WALPOLE | 2011-09-01 | 14,801 | 200DB | 5.000000000000 | 0 | 2,960 | 2,960 | ||
| COLD STORAGE - MAIN ST. VARIETY, WALPOLE | 2011-09-01 | 12,503 | 200DB | 5.000000000000 | 0 | 2,501 | 2,501 | ||
| UNDERGROUND PIPING REMOVAL AND REPLACEMENT | 2012-10-01 | 84,852 | 8,491 | 150DB | 15.000000000000 | 3,394 | 5,657 | 5,657 | |
| 12 WESTMINSTER ST. PURCHASE COSTS - 2013 | 34,950 | 0 % | 0 | 0 | 0 | ||||
| NINETEEN ELM - BUILDING | 2014-03-07 | 166,428 | 5,043 | SL | 27.500000000000 | 6,052 | 6,052 | 6,052 | |
| NINETEEN ELM - LAND | 2014-03-07 | 46,720 | L | 0 | 0 | 0 | |||
| 12 WESTMINSTER ST. PURCHASE COSTS - 2014 | 19,493 | 0 % | 0 | 0 | 0 | ||||
| SIDING DEPOSIT | 8,057 | 0 % | 0 | 0 | 0 | ||||
| NINETEEN ELM - WINDOWS | 2014-08-01 | 13,490 | 204 | SL | 27.500000000000 | 491 | 491 | 491 | |
| NINETEEN ELM - PORCH ROOF | 2014-04-22 | 7,950 | 193 | SL | 27.500000000000 | 289 | 289 | 289 | |
| NINETEEN ELM - GARAGE DOORS | 2014-05-27 | 2,443 | 52 | SL | 27.500000000000 | 89 | 89 | 89 | |
| SIDING | 2015-06-05 | 26,798 | SL | 27.500000000000 | 568 | 568 | 568 | ||
| REFRIG #1, STOVE #4 | 2015-01-16 | 989 | SL | 5.000000000000 | 181 | 181 | 181 | ||
| CARPET & VINYL #4 | 2015-04-27 | 2,668 | SL | 5.000000000000 | 356 | 356 | 356 | ||
| REFRIG, BLINDS, HANDLES #4 | 2015-05-18 | 511 | SL | 5.000000000000 | 60 | 60 | 60 | ||
| DOORS DEPOSIT | 1,644 | 0 % | 0 | 0 | 0 | ||||
| 12 WESTMINSTER ST. PURCHASE COSTS - 2015 | 8,046 | 0 % | 0 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 16 WESTMINSTER STREET, WALPOLE NH | 1,930,657 | 365,092 | 1,565,565 | |
| 1834 WASH SQ LAND | 84,600 | 0 | 84,600 | |
| MAIN ST. VARIETY BLDG, WALPOLE, NH | 423,127 | 46,560 | 376,567 | |
| MAIN ST. VARIETY LAND, WALPOLE, NH | 216,400 | 0 | 216,400 | |
| PAVING - MAIN ST. VARIETY WALPOLE, NH | 21,533 | 21,533 | 0 | |
| GAS PUMPS - MAIN ST. VARIETY, WALPOLE NH | 15,896 | 15,896 | 0 | |
| CANOPY - MAIN ST. VARIETY, WALPOLE, NH | 27,437 | 27,437 | 0 | |
| COLD STORAGE - MAIN ST. VARIETY, WALPOLE | 14,801 | 14,801 | 0 | |
| COLD STORAGE - MAIN ST. VARIETY, WALPOLE | 12,503 | 12,503 | 0 | |
| UNDERGROUND PIPING REMOVAL AND REPLACEMENT | 84,852 | 54,311 | 30,541 | |
| 12 WESTMINSTER ST. PURCHASE COSTS - 2013 | 34,950 | 0 | 34,950 | |
| NINETEEN ELM - BUILDING | 166,428 | 11,095 | 155,333 | |
| NINETEEN ELM - LAND | 46,720 | 0 | 46,720 | |
| 12 WESTMINSTER ST. PURCHASE COSTS - 2014 | 19,493 | 0 | 19,493 | |
| SIDING DEPOSIT | 8,057 | 0 | 8,057 | |
| NINETEEN ELM - WINDOWS | 13,490 | 695 | 12,795 | |
| NINETEEN ELM - PORCH ROOF | 7,950 | 482 | 7,468 | |
| NINETEEN ELM - GARAGE DOORS | 2,443 | 141 | 2,302 | |
| SIDING | 26,798 | 568 | 26,230 | |
| REFRIG #1, STOVE #4 | 989 | 181 | 808 | |
| CARPET & VINYL #4 | 2,668 | 356 | 2,312 | |
| REFRIG, BLINDS, HANDLES #4 | 511 | 60 | 451 | |
| DOORS DEPOSIT | 1,644 | 0 | 1,644 | |
| 12 WESTMINSTER ST. PURCHASE COSTS - 2015 | 8,046 | 0 | 8,046 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 18,641 | 0 | 0 | 24,686 |
| TAX PREPARATION | 7,793 | 0 | 0 | 0 |
| PROFESSIONAL FEES | 0 | 0 | 0 | 0 |
| LEGAL FEES | 8,319 | 8,319 | 8,319 | 0 |
| LEGAL FEES | 546 | 546 | 546 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CAMDEN WRITERS | 18,771 | 0 | 0 | 18,771 |
| PETER RANDALL PUBLISHER | 510 | 0 | 0 | 510 |
| ATLANTIC VALUATION CONSULTANTS | 2,500 | 0 | 0 | 2,500 |
| INSURANCE | 5,829 | 5,829 | 5,829 | 0 |
| SNOWPLOWING | 4,010 | 4,010 | 4,010 | 0 |
| MAINTENANCE | 1,294 | 1,294 | 1,294 | 0 |
| REPAIRS | 2,393 | 2,393 | 2,393 | 0 |
| WASTE HAULING | 1,324 | 1,324 | 1,324 | 0 |
| UTILITIES - ELECTRIC | 1,099 | 1,099 | 1,099 | 0 |
| UTILITIES - GAS | 185 | 185 | 185 | 0 |
| UTILITIES - OIL | -1,051 | -1,051 | -1,051 | 0 |
| UTILITIES - WATER | 619 | 619 | 619 | 0 |
| TELEPHONE | 1,479 | 1,479 | 1,479 | 0 |
| BANK CHARGES | 0 | 0 | 0 | 0 |
| MISCELLANEOUS | 71 | 71 | 71 | 0 |
| BANK CHARGES | 0 | 0 | 0 | 0 |
| INSURANCE | 0 | 0 | 0 | 0 |
| OFFICE SUPPLIES | 0 | 0 | 0 | 0 |
| REPAIRS AND MAINTENANCE | 0 | 0 | 0 | 0 |
| UTILITIES - WATER | 0 | 0 | 0 | 0 |
| TANK TESTING | 1,024 | 1,024 | 1,024 | 0 |
| GMP SAMPLING | 0 | 0 | 0 | 0 |
| ADVERTISING | 0 | 0 | 0 | 0 |
| BANK CHARGES | 5 | 5 | 5 | 0 |
| MISCELLANEOUS | 10 | 10 | 10 | 0 |
| MAINTENANCE | 2,899 | 2,899 | 2,899 | 0 |
| UTILITIES - ELECTRIC | 346 | 346 | 346 | 0 |
| UTILITIES - OIL | -193 | -193 | -193 | 0 |
| UTILITIES - WATER | 820 | 820 | 820 | 0 |
| PRORATED RENTS & DEPOSITS | 0 | 0 | 0 | 0 |
| REPAIRS | 13,258 | 13,258 | 13,258 | 0 |
| INSURANCE | 1,377 | 1,377 | 1,377 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 15,278 | 15,278 | 15,278 | 0 |
| PROPERTY TAX | 5,185 | 5,185 | 5,185 | 0 |
| PROPERTY TAX | 7,119 | 7,119 | 7,119 | 0 |
| REAL ESTATE TAX - NINETEEN ELM ST. | 0 | 0 | 0 | 0 |