| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING & TAX PREPARATION | 2,850 | 850 | 0 | 2,000 |
| 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 | 1969-01-01 | 15,000 | 15,000 | SL | 20.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 1973-01-01 | 10,000 | 1,000 | SL | 15.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 1981-01-01 | 4,067 | 4,067 | SL | 10.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 1987-01-01 | 3,752 | 3,752 | SL | 27.500000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2000-06-01 | 6,500 | 5,323 | SL | 27.500000000000 | 236 | 0 | 236 | |
| EQUIPMENT | 1987-06-01 | 1,597 | 1,597 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| IMPROVEMENTS | 2001-06-01 | 135,993 | 106,524 | SL | 27.500000000000 | 4,945 | 0 | 4,945 | |
| IMPROVEMENTS | 2002-06-01 | 226,555 | 164,157 | SL | 27.500000000000 | 8,238 | 0 | 8,238 | |
| IMPROVEMENTS 2003 | 2003-06-01 | 69,887 | 49,656 | SL | 27.500000000000 | 2,541 | 0 | 2,541 | |
| IMPROVEMENTS 2004 | 2004-06-30 | 128,701 | 86,775 | SL | 27.500000000000 | 4,680 | 0 | 4,680 | |
| IMPROVEMENTS 2005 | 2005-06-01 | 42,350 | 27,014 | SL | 27.500000000000 | 1,540 | 0 | 1,540 | |
| IMPROVEMENTS 2006 | 2006-06-01 | 10,697 | 6,435 | SL | 27.500000000000 | 389 | 0 | 389 | |
| IMPROVEMENTS 2008 | 2008-06-01 | 40,970 | 21,667 | SL | 27.500000000000 | 1,490 | 0 | 1,490 | |
| IMPROVEMENTS 2009 | 2009-06-01 | 21,422 | 10,549 | SL | 27.500000000000 | 779 | 0 | 779 | |
| IMPROVEMENTS | 2010-07-21 | 6,595 | 2,990 | SL | 27.500000000000 | 240 | 0 | 240 | |
| DIRECTORS OFFICE RENOVATIONS | 2013-06-04 | 16,582 | 4,055 | SL | 39.000000000000 | 425 | 0 | 425 | |
| K&B EXCAVATING- DRY WELL | 2014-11-05 | 3,050 | 637 | SL | 39.000000000000 | 78 | 0 | 78 | |
| KITCHEN GARBAGE DISPOSAL AND INSTALLATION | 2014-12-26 | 538 | 538 | SL | 5.000000000000 | 0 | 0 | 0 | |
| KITCHEN DISH WASHER | 2015-03-11 | 774 | 774 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CARBON MONOXIDE DETECTOR W/L | 2015-12-23 | 1,120 | 1,120 | SL | 5.000000000000 | 0 | 0 | 0 | |
| IMAC COMPUTER | 2016-01-11 | 955 | 955 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| QUICKBOOKS SOFTWARE | 2016-05-18 | 318 | 318 | SL | 3.000000000000 | 0 | 0 | 0 | |
| REFRIGERATOR | 2016-04-04 | 544 | 544 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| DINING ROOM/BATHROOM FLOORING | 2017-01-14 | 1,600 | 1,386 | 200DB | 7.000000000000 | 143 | 0 | 214 | |
| DINING ROOM/BATHROOM FLOORING | 2017-01-14 | 3,292 | 2,851 | 200DB | 7.000000000000 | 294 | 0 | 441 | |
| CARPETING ROOM #2 | 2017-09-27 | 850 | 736 | 200DB | 7.000000000000 | 76 | 0 | 114 | |
| KITCHEN STOVE | 2017-02-04 | 1,299 | 1,299 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| DOWNSTAIRS BATHROOM RENOVATION | 2017-05-17 | 3,769 | 771 | SL | 27.500000000000 | 137 | 0 | 137 | |
| FREEZER | 2018-03-19 | 598 | 564 | 200DB | 5.000000000000 | 34 | 0 | 30 | |
| NEW BOILER | 2019-02-20 | 8,390 | 833 | SL | 39.000000000000 | 215 | 0 | 215 | |
| EXTERIOR LIGHTING | 2019-01-15 | 1,500 | 151 | SL | 39.000000000000 | 38 | 0 | 38 | |
| REPLACEMENT HOT WATER HEATER | 2020-07-31 | 1,870 | 1,331 | 200DB | 5.000000000000 | 216 | 0 | 374 | |
| INTERIOR IMPROVEMENTS | 2021-12-15 | 14,850 | 1,114 | SL | 15.000000000000 | 990 | 0 | 990 | |
| FACIA BOARD, GUTTERS AND DOWNSPOUT | 2021-08-30 | 1,620 | 149 | SL | 15.000000000000 | 108 | 0 | 108 | |
| NEW KITCHEN CABINETS | 2022-07-14 | 12,773 | 426 | SL | 15.000000000000 | 852 | 0 | 852 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BANK OF AMERICA CORP 6.0% CALLABLE 5/16/23 | 75,226 | 74,460 |
| JP MORGAN CHASE & CO 5.75% PDF | 34,536 | 35,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M | 10,579 | 43,728 |
| AT&T INC | 50,788 | 58,730 |
| COCA COLA | 26,237 | 53,037 |
| DNP SELECT INCOME FD INC | 53,263 | 50,880 |
| DOW INC | 27,419 | 38,388 |
| INTERNATIONAL BUSINESS MACHINES CORP | 40,484 | 65,420 |
| JOHNSON & JOHNSON | 20,997 | 47,022 |
| MERCK & CO INC | 18,496 | 65,412 |
| EVERSOURCE ENERGY | 9,866 | 24,688 |
| PFIZER INC | 66,320 | 57,580 |
| REALTY INCOME CORP | 9,994 | 34,452 |
| TWO HARBORS INVESTMENT CORP | 34,068 | 8,706 |
| UNITEDHEALTH GROUP INC | 7,589 | 171,103 |
| VERIZON COMMUNICATIONS | 56,231 | 56,550 |
| GLAXOSMITHKLINE PLC SPONS ADR | 26,734 | 23,718 |
| VODAFONE GROUP PLC SPONS ADR | 60,106 | 21,750 |
| EXXON MOBIL CORP | 84,090 | 149,970 |
| BP L P C SPONS ADR | 80,634 | 70,800 |
| TORONTO DOMINION BANK | 59,463 | 71,082 |
| INVESCO LTD | 32,007 | 32,112 |
| NATIONAL GRID PLC | 26,699 | 33,995 |
| VIATRIS INC | 16,822 | 10,830 |
| ABBVIE INC | 32,876 | 61,988 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 15,000 | 15,000 | 0 | 0 |
| IMPROVEMENTS | 10,000 | 1,000 | 9,000 | 9,000 |
| IMPROVEMENTS | 4,067 | 4,067 | 0 | 0 |
| IMPROVEMENTS | 3,752 | 3,752 | 0 | 0 |
| IMPROVEMENTS | 6,500 | 5,559 | 941 | 941 |
| EQUIPMENT | 1,597 | 1,597 | 0 | 0 |
| IMPROVEMENTS | 135,993 | 111,469 | 24,524 | 24,524 |
| IMPROVEMENTS | 226,555 | 172,395 | 54,160 | 54,160 |
| IMPROVEMENTS 2003 | 69,887 | 52,197 | 17,690 | 17,690 |
| IMPROVEMENTS 2004 | 128,701 | 91,455 | 37,246 | 37,246 |
| IMPROVEMENTS 2005 | 42,350 | 28,554 | 13,796 | 13,796 |
| IMPROVEMENTS 2006 | 10,697 | 6,824 | 3,873 | 3,873 |
| IMPROVEMENTS 2008 | 40,970 | 23,157 | 17,813 | 17,813 |
| IMPROVEMENTS 2009 | 21,422 | 11,328 | 10,094 | 10,094 |
| IMPROVEMENTS | 6,595 | 3,230 | 3,365 | 3,365 |
| DIRECTORS OFFICE RENOVATIONS | 16,582 | 4,480 | 12,102 | 12,102 |
| K&B EXCAVATING- DRY WELL | 3,050 | 715 | 2,335 | 2,335 |
| KITCHEN GARBAGE DISPOSAL AND INSTALLATION | 538 | 538 | 0 | 0 |
| KITCHEN DISH WASHER | 774 | 774 | 0 | 0 |
| CARBON MONOXIDE DETECTOR W/L | 1,120 | 1,120 | 0 | 0 |
| IMAC COMPUTER | 955 | 955 | 0 | 0 |
| QUICKBOOKS SOFTWARE | 318 | 318 | 0 | 0 |
| REFRIGERATOR | 544 | 544 | 0 | 0 |
| DINING ROOM/BATHROOM FLOORING | 1,600 | 1,529 | 71 | 71 |
| DINING ROOM/BATHROOM FLOORING | 3,292 | 3,145 | 147 | 147 |
| CARPETING ROOM #2 | 850 | 812 | 38 | 38 |
| KITCHEN STOVE | 1,299 | 1,299 | 0 | 0 |
| DOWNSTAIRS BATHROOM RENOVATION | 3,769 | 908 | 2,861 | 2,861 |
| FREEZER | 598 | 598 | 0 | 0 |
| NEW BOILER | 8,390 | 1,048 | 7,342 | 7,342 |
| EXTERIOR LIGHTING | 1,500 | 189 | 1,311 | 1,311 |
| REPLACEMENT HOT WATER HEATER | 1,870 | 1,547 | 323 | 323 |
| INTERIOR IMPROVEMENTS | 14,850 | 2,104 | 12,746 | 12,746 |
| FACIA BOARD, GUTTERS AND DOWNSPOUT | 1,620 | 257 | 1,363 | 1,363 |
| NEW KITCHEN CABINETS | 12,773 | 1,278 | 11,495 | 11,495 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RBC ACCOUNT CUSTODIAL FEES | 11,017 | 11,017 | 0 | 0 |
| ALARM & SPRINKLER SYSTEMS | 331 | 331 | 0 | 0 |
| BANK SERVICE CHARGES | 95 | 95 | 0 | 0 |
| DUES & SUBSCRIPTIONS | 444 | 444 | 0 | 0 |
| INSURANCE | 14,777 | 12,560 | 0 | 2,217 |
| LANDSCAPING | 5,689 | 5,689 | 0 | 0 |
| OFFICE SUPPLIES | 5,635 | 0 | 0 | 5,636 |
| POSTAGE | 214 | 0 | 0 | 214 |
| REPAIRS & MAINTENANCE | 6,543 | 6,543 | 0 | 0 |
| SUPPLIES & GROCERIES | 38,966 | 38,966 | 0 | 0 |
| UTILITIES | 23,361 | 23,361 | 0 | 0 |
| PROMOTIONAL ADVERTISEMENT | 918 | 918 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 1,919 | 1,160 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 24,930 | 24,930 | 0 | 0 |
| MA ANNUAL REPORT | 19 | 19 | 0 | 0 |
| MA FORM PC | 125 | 125 | 0 | 0 |
| FOREIGN TAXES PAID | 470 | 470 | 0 | 0 |