| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,259 | 9,259 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1834 WASHINGTON SQ - BUILDING | 2008-08-01 | 1,774,547 | 563,078 | SL | 39.000000000000 | 45,501 | 45,501 | 45,501 | |
| 1834 WASHINGTON SQ - LAND | 2008-08-01 | 84,600 | L | 0 | 0 | 0 | |||
| MAIN ST VARIETY - BUILDING | 2011-09-01 | 423,127 | 100,805 | SL | 39.000000000000 | 10,849 | 10,849 | 10,849 | |
| MAIN ST VARIETY - LAND | 2011-09-01 | 216,400 | L | 0 | 0 | 0 | |||
| MAIN ST VARIETY - PAVING | 2011-09-01 | 21,533 | 21,533 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| MAIN ST VARIETY - GAS PUMPS | 2011-09-01 | 15,896 | 15,896 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MAIN ST VARIETY - CANOPY | 2011-09-01 | 27,437 | 27,437 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MAIN ST VARIETY - COLD STORAGE | 2011-09-01 | 14,801 | 14,801 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MAIN ST VARIETY - COLD STORAGE | 2011-09-01 | 12,503 | 12,503 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MAIN ST VARIETY - UNDERGROUND PIPING | 2012-10-01 | 84,852 | 67,726 | 150DB | 15.000000000000 | 2,635 | 2,635 | 2,635 | |
| NINETEEN ELM ST - BUILDING | 2014-03-07 | 166,428 | 41,355 | SL | 27.500000000000 | 6,052 | 6,052 | 6,052 | |
| NINETEEN ELM ST - LAND | 2014-03-07 | 46,720 | L | 0 | 0 | 0 | |||
| NINETEEN ELM ST - WINDOWS | 2014-08-01 | 13,490 | 3,150 | SL | 27.500000000000 | 491 | 491 | 491 | |
| NINETEEN ELM ST - PORCH ROOF | 2014-04-22 | 7,950 | 1,927 | SL | 27.500000000000 | 289 | 289 | 289 | |
| NINETEEN ELM ST - GARAGE DOORS | 2014-05-27 | 2,443 | 586 | SL | 27.500000000000 | 89 | 89 | 89 | |
| NINETEEN ELM ST - SIDING | 2015-06-05 | 26,798 | 5,438 | SL | 27.500000000000 | 974 | 974 | 974 | |
| NINETEEN ELM ST - REFRIG #1, STOVE #4 | 2015-01-16 | 989 | 989 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NINETEEN ELM ST - CARPET & VINYL #4 | 2015-04-27 | 2,668 | 2,668 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NINETEEN ELM ST - REFRIG, BLINDS, HANDLES #4 | 2015-05-18 | 511 | 511 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NINETEEN ELM ST - DOORS | 2016-02-18 | 3,365 | 590 | SL | 27.500000000000 | 122 | 122 | 122 | |
| MAIN ST VARIETY - TANKS | 2016-04-18 | 20,631 | 7,773 | 150DB | 15.000000000000 | 1,286 | 1,375 | 1,375 | |
| NINETEEN ELM ST - BARN RESTORATION | 2016-09-09 | 2,859 | 451 | SL | 27.500000000000 | 104 | 104 | 104 | |
| TOYOTA TACOMA SR5 | 2016-12-16 | 4,200 | 3,360 | SL | 5.000000000000 | 840 | 840 | 840 | |
| 2014 CUB CADET RIDING MOWER | 2016-12-16 | 1,000 | 800 | SL | 5.000000000000 | 200 | 200 | 200 | |
| 11 WESTMINSTER -BUILDING | 2015-09-05 | 826,404 | 112,130 | SL | 39.000000000000 | 21,190 | 21,190 | 21,190 | |
| 11 WESTMINSTER - LAND | 2015-09-05 | 113,596 | L | 0 | 0 | 0 | |||
| 11 WESTMINSTER - PAVING | 2017-11-06 | 14,700 | 4,118 | 150DB | 15.000000000000 | 1,058 | 1,058 | 1,058 | |
| NINETEEN ELM -SURVEYING | 2017-06-07 | 3,413 | L | 0 | 0 | 0 | |||
| NINETEEN ELM - PORCH | 2017-08-07 | 4,300 | 533 | SL | 27.500000000000 | 156 | 156 | 156 | |
| 11 WESTMINSTER - BUILDNG IMPROVEMENTS | 2018-08-15 | 34,900 | 2,126 | SL | 39.000000000000 | 895 | 895 | 895 | |
| OLA HUBBARD HOMESTEAD | 2015-09-05 | 327,796 | 63,076 | SL | 27.500000000000 | 11,920 | 11,920 | 11,920 | |
| OLA HUBBARD - LAND | 2015-09-05 | 69,204 | L | 0 | 0 | 0 | |||
| OLD FIREHOUSE - BUILDING | 2015-09-05 | 306,363 | 41,569 | SL | 39.000000000000 | 7,855 | 7,855 | 7,855 | |
| FOUNTAIN SQUARE - BUILDING | 2015-09-05 | 286,314 | 38,847 | SL | 39.000000000000 | 7,341 | 7,341 | 7,341 | |
| FOUNTAIN SQUARE - LAND | 2015-09-05 | 63,686 | L | 0 | 0 | 0 | |||
| FOUNTAIN SQUARE - BOILER | 2017-03-07 | 5,313 | 522 | SL | 39.000000000000 | 136 | 136 | 136 | |
| OLA HUBBARD - INSULATION | 2016-06-06 | 12,350 | 2,039 | SL | 27.500000000000 | 449 | 449 | 449 | |
| OLA HUBBARD - ROOF | 2017-11-28 | 6,400 | 728 | SL | 27.500000000000 | 233 | 233 | 233 | |
| OLD FIREHOUSE - LAND | 2015-09-05 | 63,637 | L | 0 | 0 | 0 | |||
| OLD FIREHOUSE - NEW ROOF | 2016-06-02 | 18,800 | 2,189 | SL | 39.000000000000 | 482 | 482 | 482 | |
| OLD FIREHOUSE - SURVEILLANCE CAMERAS | 2017-03-08 | 4,993 | 2,733 | SL | 7.000000000000 | 713 | 713 | 713 | |
| OLD FIREHOUSE - CARPET | 2017-10-23 | 3,039 | 1,940 | 200DB | 7.000000000000 | 314 | 434 | 434 | |
| RED BRICK HOUSE | 2015-09-05 | 174,720 | 23,707 | SL | 39.000000000000 | 4,480 | 4,480 | 4,480 | |
| RED BRICK HOUSE - LAND | 2015-09-05 | 50,280 | L | 0 | 0 | 0 | |||
| RED BRICK HOUSE - HANDICAP RAMP | 2017-08-07 | 2,600 | 285 | SL | 27.500000000000 | 95 | 95 | 95 | |
| WALPOLE VILLAGE STORE | 2015-09-05 | 302,403 | 41,031 | SL | 39.000000000000 | 7,754 | 7,754 | 7,754 | |
| WALPOLE VILLAGE STORE - LAND | 2015-09-05 | 22,597 | L | 0 | 0 | 0 | |||
| WALPOLE VILLAGE STORE - TAVERN RENOVATION | 2018-08-15 | 424,268 | 25,837 | SL | 39.000000000000 | 10,879 | 10,879 | 10,879 | |
| MAIN ST VARIETY - EQUIPMENT | 2011-09-01 | 20,000 | 20,000 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| NEW WATER HEATERS (2) | 2019-11-26 | 8,000 | 231 | SL | 39.000000000000 | 205 | 205 | 205 | |
| NEW DOOR - SIDE ENTRANCE | 2019-02-13 | 3,675 | 176 | SL | 39.000000000000 | 94 | 94 | 94 | |
| PAVING | 2019-06-11 | 3,850 | 559 | 150DB | 15.000000000000 | 329 | 257 | 257 | |
| NINETEEN ELM - APT 1 & 2 IMPROVEMENTS | 2020-10-15 | 42,150 | 319 | SL | 27.500000000000 | 1,533 | 1,533 | 1,533 | |
| 1834 WASHINGTON SQ - NEW APARTMENT | 2021-01-11 | 3,404 | SL | 27.500000000000 | 124 | 124 | 124 | ||
| RED BRICK HOUSE - COMMERCIAL DOORS | 2021-02-09 | 4,216 | SL | 27.500000000000 | 141 | 141 | 141 | ||
| FOUNTAIN SQUARE - COMMERCIAL DOORS | 2021-11-22 | 12,210 | SL | 27.500000000000 | 37 | 37 | 37 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 1,282,010 | 1,282,010 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 3,407,124 | 3,407,124 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHARLES SCHWAB - OTHER PUBLICLY TRADED SECURITIES | AT COST | 1,339,425 | 1,339,425 |
| EDWARD JONES - OTHER PUBLICLY TRADED SECURITIES | AT COST | 270,474 | 270,474 |
| JCH MANAGEMENT LLC | AT COST | 86,025 | 86,025 |
| WALPOLE FOUNDATION | AT COST | 40,417 | 40,417 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1834 WASHINGTON SQ - BUILDING | 1,774,547 | 608,579 | 1,165,968 | |
| 1834 WASHINGTON SQ - LAND | 84,600 | 0 | 84,600 | |
| MAIN ST VARIETY - BUILDING | 423,127 | 111,654 | 311,473 | |
| MAIN ST VARIETY - LAND | 216,400 | 0 | 216,400 | |
| MAIN ST VARIETY - PAVING | 21,533 | 21,533 | 0 | |
| MAIN ST VARIETY - GAS PUMPS | 15,896 | 15,896 | 0 | |
| MAIN ST VARIETY - CANOPY | 27,437 | 27,437 | 0 | |
| MAIN ST VARIETY - COLD STORAGE | 14,801 | 14,801 | 0 | |
| MAIN ST VARIETY - COLD STORAGE | 12,503 | 12,503 | 0 | |
| MAIN ST VARIETY - UNDERGROUND PIPING | 84,852 | 70,361 | 14,491 | |
| NINETEEN ELM ST - BUILDING | 166,428 | 47,407 | 119,021 | |
| NINETEEN ELM ST - LAND | 46,720 | 0 | 46,720 | |
| NINETEEN ELM ST - WINDOWS | 13,490 | 3,641 | 9,849 | |
| NINETEEN ELM ST - PORCH ROOF | 7,950 | 2,216 | 5,734 | |
| NINETEEN ELM ST - GARAGE DOORS | 2,443 | 675 | 1,768 | |
| NINETEEN ELM ST - SIDING | 26,798 | 6,412 | 20,386 | |
| NINETEEN ELM ST - REFRIG #1, STOVE #4 | 989 | 989 | 0 | |
| NINETEEN ELM ST - CARPET & VINYL #4 | 2,668 | 2,668 | 0 | |
| NINETEEN ELM ST - REFRIG, BLINDS, HANDLES #4 | 511 | 511 | 0 | |
| NINETEEN ELM ST - DOORS | 3,365 | 712 | 2,653 | |
| MAIN ST VARIETY - TANKS | 20,631 | 9,059 | 11,572 | |
| NINETEEN ELM ST - BARN RESTORATION | 2,859 | 555 | 2,304 | |
| TOYOTA TACOMA SR5 | 4,200 | 4,200 | 0 | |
| 2014 CUB CADET RIDING MOWER | 1,000 | 1,000 | 0 | |
| 11 WESTMINSTER -BUILDING | 826,404 | 133,320 | 693,084 | |
| 11 WESTMINSTER - LAND | 113,596 | 0 | 113,596 | |
| 11 WESTMINSTER - PAVING | 14,700 | 5,176 | 9,524 | |
| NINETEEN ELM -SURVEYING | 3,413 | 0 | 3,413 | |
| NINETEEN ELM - PORCH | 4,300 | 689 | 3,611 | |
| 11 WESTMINSTER - BUILDNG IMPROVEMENTS | 34,900 | 3,021 | 31,879 | |
| OLA HUBBARD HOMESTEAD | 327,796 | 74,996 | 252,800 | |
| OLA HUBBARD - LAND | 69,204 | 0 | 69,204 | |
| OLD FIREHOUSE - BUILDING | 306,363 | 49,424 | 256,939 | |
| FOUNTAIN SQUARE - BUILDING | 286,314 | 46,188 | 240,126 | |
| FOUNTAIN SQUARE - LAND | 63,686 | 0 | 63,686 | |
| FOUNTAIN SQUARE - BOILER | 5,313 | 658 | 4,655 | |
| OLA HUBBARD - INSULATION | 12,350 | 2,488 | 9,862 | |
| OLA HUBBARD - ROOF | 6,400 | 961 | 5,439 | |
| OLD FIREHOUSE - LAND | 63,637 | 0 | 63,637 | |
| OLD FIREHOUSE - NEW ROOF | 18,800 | 2,671 | 16,129 | |
| OLD FIREHOUSE - SURVEILLANCE CAMERAS | 4,993 | 3,446 | 1,547 | |
| OLD FIREHOUSE - CARPET | 3,039 | 2,254 | 785 | |
| RED BRICK HOUSE | 174,720 | 28,187 | 146,533 | |
| RED BRICK HOUSE - LAND | 50,280 | 0 | 50,280 | |
| RED BRICK HOUSE - HANDICAP RAMP | 2,600 | 380 | 2,220 | |
| WALPOLE VILLAGE STORE | 302,403 | 48,785 | 253,618 | |
| WALPOLE VILLAGE STORE - LAND | 22,597 | 0 | 22,597 | |
| WALPOLE VILLAGE STORE - TAVERN RENOVATION | 424,268 | 36,716 | 387,552 | |
| MAIN ST VARIETY - EQUIPMENT | 20,000 | 20,000 | 0 | |
| NEW WATER HEATERS (2) | 8,000 | 436 | 7,564 | |
| NEW DOOR - SIDE ENTRANCE | 3,675 | 270 | 3,405 | |
| PAVING | 3,850 | 888 | 2,962 | |
| NINETEEN ELM - APT 1 & 2 IMPROVEMENTS | 42,150 | 1,852 | 40,298 | |
| 1834 WASHINGTON SQ - NEW APARTMENT | 3,404 | 124 | 3,280 | |
| RED BRICK HOUSE - COMMERCIAL DOORS | 4,216 | 141 | 4,075 | |
| FOUNTAIN SQUARE - COMMERCIAL DOORS | 12,210 | 37 | 12,173 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 589 | 0 | 589 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MISCELLANEOUS | 47 | 0 | 0 |
| SECURITY DEPOSITS | 25,206 | 25,206 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT - FOR BOOK BEGINNING BALANCE | 40,428 |
| PRIOR PERIOD ADJUSTMENT - FIXED ASSETS | 216,588 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 7,226 | 0 | 7,226 | 0 |
| WORKER COMP & D&O INSURANCE | 3,644 | 0 | 3,644 | 0 |
| FUEL OIL | 21,206 | 0 | 21,206 | 0 |
| WATER & SEWER | 15,347 | 0 | 15,347 | 0 |
| ELECTRIC & GAS | 6,438 | 0 | 6,438 | 0 |
| TELEPHONE | 1,959 | 0 | 1,959 | 0 |
| REPAIRS & MAINTENANCE | 55,716 | 0 | 55,716 | 0 |
| SNOW REMOVAL | 17,301 | 0 | 17,301 | 0 |
| TRASH REMOVAL | 7,327 | 0 | 7,327 | 0 |
| INSURANCE | 23,378 | 0 | 23,378 | 0 |
| AUTOMOBILE EXPENSE | 1,567 | 0 | 1,567 | 0 |
| LANDSCAPE AND GROUNDSKEEPING | 6,299 | 0 | 6,299 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 40,315 | 40,315 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT - UNREALIZED GAINS/LOSSES | 1,219,943 |
| CHANGE IN UNREALIZED APPRECIATION OF INVESTMENTS - BOOK PURPOSES | 605,582 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED REVENUE | 25,079 | 28,281 |
| PAYROLL LIABILITIES | 85 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNT MANAGEMENT FEES/INVESTMENT EXP | 53,369 | 53,369 | 0 | 0 |
| OTHER FILING FEES | 981 | 0 | 981 | 0 |
| PAYROLL PROCESSING FEES | 1,921 | 0 | 1,921 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD ON DIVIDENDS | 332 | 332 | 0 | 0 |
| PAYROLL TAXES | 7,644 | 0 | 7,644 | 0 |
| FEDERAL TAX PAYMENT | 2,600 | 0 | 2,600 | 0 |
| PROPERTY TAXES | 121,392 | 0 | 121,392 | 0 |