| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,644 | 5,644 | 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 | 654,080 | 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 | 122,503 | 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 | 72,996 | 150DB | 15.000000000000 | 2,635 | 5,657 | 5,657 | |
| NINETEEN ELM ST - BUILDING | 2014-03-07 | 166,428 | 53,459 | 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 | 4,132 | SL | 27.500000000000 | 491 | 491 | 491 | |
| NINETEEN ELM ST - PORCH ROOF | 2014-04-22 | 7,950 | 2,505 | SL | 27.500000000000 | 289 | 289 | 289 | |
| NINETEEN ELM ST - GARAGE DOORS | 2014-05-27 | 2,443 | 764 | SL | 27.500000000000 | 89 | 89 | 89 | |
| NINETEEN ELM ST - SIDING | 2015-06-05 | 26,798 | 7,386 | 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 | 834 | SL | 27.500000000000 | 122 | 122 | 122 | |
| MAIN ST VARIETY - TANKS | 2016-04-18 | 20,631 | 10,277 | 150DB | 15.000000000000 | 1,218 | 1,375 | 1,375 | |
| NINETEEN ELM ST - BARN RESTORATION | 2016-09-09 | 2,859 | 659 | SL | 27.500000000000 | 104 | 104 | 104 | |
| TOYOTA TACOMA SR5 | 2016-12-16 | 4,200 | 4,200 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2014 CUB CADET RIDING MOWER | 2016-12-16 | 1,000 | 1,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 11 WESTMINSTER -BUILDING | 2015-09-05 | 826,404 | 154,510 | 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 | 6,128 | 150DB | 15.000000000000 | 902 | 980 | 980 | |
| NINETEEN ELM -SURVEYING | 2017-06-07 | 3,413 | L | 0 | 0 | 0 | |||
| NINETEEN ELM - PORCH | 2017-08-07 | 4,300 | 845 | SL | 27.500000000000 | 156 | 156 | 156 | |
| 11 WESTMINSTER - BUILDNG IMPROVEMENTS | 2018-08-15 | 34,900 | 3,916 | SL | 39.000000000000 | 895 | 895 | 895 | |
| OLA HUBBARD HOMESTEAD | 2015-09-05 | 327,796 | 86,916 | 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 | 57,279 | SL | 39.000000000000 | 7,855 | 7,855 | 7,855 | |
| FOUNTAIN SQUARE - BUILDING | 2015-09-05 | 286,314 | 53,529 | 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 | 794 | SL | 39.000000000000 | 136 | 136 | 136 | |
| OLA HUBBARD - INSULATION | 2016-06-06 | 12,350 | 2,937 | SL | 27.500000000000 | 449 | 449 | 449 | |
| OLA HUBBARD - ROOF | 2017-11-28 | 6,400 | 1,194 | 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 | 3,153 | SL | 39.000000000000 | 482 | 482 | 482 | |
| OLD FIREHOUSE - SURVEILLANCE CAMERAS | 2017-03-08 | 4,993 | 4,159 | SL | 7.000000000000 | 713 | 713 | 713 | |
| OLD FIREHOUSE - CARPET | 2017-10-23 | 3,039 | 2,568 | 200DB | 7.000000000000 | 314 | 434 | 434 | |
| RED BRICK HOUSE | 2015-09-05 | 174,720 | 32,667 | 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 | 475 | SL | 27.500000000000 | 95 | 95 | 95 | |
| WALPOLE VILLAGE STORE | 2015-09-05 | 302,403 | 56,539 | 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 | 47,595 | 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 | 641 | SL | 39.000000000000 | 205 | 205 | 205 | |
| NEW DOOR - SIDE ENTRANCE | 2019-02-13 | 3,675 | 364 | SL | 39.000000000000 | 94 | 94 | 94 | |
| PAVING | 2019-06-11 | 3,850 | 1,184 | 150DB | 15.000000000000 | 267 | 257 | 257 | |
| NINETEEN ELM - APT 1 & 2 IMPROVEMENTS | 2020-10-15 | 42,150 | 3,385 | SL | 27.500000000000 | 1,533 | 1,533 | 1,533 | |
| 1834 WASHINGTON SQ - NEW APARTMENT | 2021-01-11 | 3,404 | 248 | SL | 27.500000000000 | 124 | 124 | 124 | |
| RED BRICK HOUSE - COMMERCIAL DOORS | 2021-02-09 | 4,216 | 294 | SL | 27.500000000000 | 153 | 153 | 153 | |
| FOUNTAIN SQUARE - COMMERCIAL DOORS | 2021-11-22 | 12,210 | 481 | SL | 27.500000000000 | 444 | 444 | 444 | |
| OLA HUBBARD SIDING | 2022-06-24 | 4,074 | 74 | SL | 27.500000000000 | 148 | 148 | 148 | |
| FLOORING UNIT 7, 1834 | 2022-09-07 | 4,572 | 55 | SL | 27.500000000000 | 166 | 166 | 166 | |
| MAIN ST VARIETY EXTERIOR PAINT | 2022-07-27 | 6,845 | 104 | SL | 27.500000000000 | 249 | 249 | 249 | |
| JAKES CANOPY | 2022-09-15 | 4,800 | 58 | SL | 27.500000000000 | 175 | 175 | 175 | |
| JAKES MARKET BOLLARDS | 2022-11-07 | 3,105 | 26 | SL | 20.000000000000 | 155 | 155 | 155 | |
| SPENCERS WATER REPAIR | 2022-11-07 | 11,027 | 67 | SL | 27.500000000000 | 401 | 401 | 401 | |
| ROOF REPLACEMENT | 2022-11-30 | 25,250 | 77 | SL | 27.500000000000 | 918 | 918 | 918 | |
| PAVING JAKES MARKET | 2022-08-10 | 23,989 | 666 | SL | 15.000000000000 | 1,599 | 1,599 | 1,599 | |
| HOT WATER HEATHER RBH | 2022-07-28 | 4,050 | 61 | SL | 27.500000000000 | 147 | 147 | 147 | |
| PAVING | 2022-08-10 | 19,695 | 547 | SL | 15.000000000000 | 1,313 | 1,313 | 1,313 | |
| PAVING | 2022-08-10 | 9,757 | 271 | SL | 15.000000000000 | 650 | 650 | 650 | |
| WALPOLE SCHOOL AND SENIOR HOUSING | 2023-11-07 | 334,259 | SL | 39.000000000000 | 1,428 | 1,428 | 1,428 | ||
| WESTMINISTER ST FLOORING | 2023-03-18 | 7,390 | 27.500000000000 | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 2,103,965 | 2,103,965 |
| EDWARD JONES - OTHER PUBLICLY TRADED SECURITIES | 49,636 | 49,636 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 3,200,170 | 3,200,170 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CHARLES SCHWAB - OTHER PUBLICLY TRADED SECURITIES | AT COST | 624,804 | 624,804 |
| EDWARD JONES - OTHER PUBLICLY TRADED SECURITIES | AT COST | 424,758 | 424,758 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1834 WASHINGTON SQ - BUILDING | 1,774,547 | 699,581 | 1,074,966 | |
| 1834 WASHINGTON SQ - LAND | 84,600 | 0 | 84,600 | |
| MAIN ST VARIETY - BUILDING | 423,127 | 133,352 | 289,775 | |
| 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 | 75,631 | 9,221 | |
| NINETEEN ELM ST - BUILDING | 166,428 | 59,511 | 106,917 | |
| NINETEEN ELM ST - LAND | 46,720 | 0 | 46,720 | |
| NINETEEN ELM ST - WINDOWS | 13,490 | 4,623 | 8,867 | |
| NINETEEN ELM ST - PORCH ROOF | 7,950 | 2,794 | 5,156 | |
| NINETEEN ELM ST - GARAGE DOORS | 2,443 | 853 | 1,590 | |
| NINETEEN ELM ST - SIDING | 26,798 | 8,360 | 18,438 | |
| 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 | 956 | 2,409 | |
| MAIN ST VARIETY - TANKS | 20,631 | 11,495 | 9,136 | |
| NINETEEN ELM ST - BARN RESTORATION | 2,859 | 763 | 2,096 | |
| TOYOTA TACOMA SR5 | 4,200 | 4,200 | 0 | |
| 2014 CUB CADET RIDING MOWER | 1,000 | 1,000 | 0 | |
| 11 WESTMINSTER -BUILDING | 826,404 | 175,700 | 650,704 | |
| 11 WESTMINSTER - LAND | 113,596 | 0 | 113,596 | |
| 11 WESTMINSTER - PAVING | 14,700 | 7,030 | 7,670 | |
| NINETEEN ELM -SURVEYING | 3,413 | 0 | 3,413 | |
| NINETEEN ELM - PORCH | 4,300 | 1,001 | 3,299 | |
| 11 WESTMINSTER - BUILDNG IMPROVEMENTS | 34,900 | 4,811 | 30,089 | |
| OLA HUBBARD HOMESTEAD | 327,796 | 98,836 | 228,960 | |
| OLA HUBBARD - LAND | 69,204 | 0 | 69,204 | |
| OLD FIREHOUSE - BUILDING | 306,363 | 65,134 | 241,229 | |
| FOUNTAIN SQUARE - BUILDING | 286,314 | 60,870 | 225,444 | |
| FOUNTAIN SQUARE - LAND | 63,686 | 0 | 63,686 | |
| FOUNTAIN SQUARE - BOILER | 5,313 | 930 | 4,383 | |
| OLA HUBBARD - INSULATION | 12,350 | 3,386 | 8,964 | |
| OLA HUBBARD - ROOF | 6,400 | 1,427 | 4,973 | |
| OLD FIREHOUSE - LAND | 63,637 | 0 | 63,637 | |
| OLD FIREHOUSE - NEW ROOF | 18,800 | 3,635 | 15,165 | |
| OLD FIREHOUSE - SURVEILLANCE CAMERAS | 4,993 | 4,872 | 121 | |
| OLD FIREHOUSE - CARPET | 3,039 | 2,882 | 157 | |
| RED BRICK HOUSE | 174,720 | 37,147 | 137,573 | |
| RED BRICK HOUSE - LAND | 50,280 | 0 | 50,280 | |
| RED BRICK HOUSE - HANDICAP RAMP | 2,600 | 570 | 2,030 | |
| WALPOLE VILLAGE STORE | 302,403 | 64,293 | 238,110 | |
| WALPOLE VILLAGE STORE - LAND | 22,597 | 0 | 22,597 | |
| WALPOLE VILLAGE STORE - TAVERN RENOVATION | 424,268 | 58,474 | 365,794 | |
| MAIN ST VARIETY - EQUIPMENT | 20,000 | 20,000 | 0 | |
| NEW WATER HEATERS (2) | 8,000 | 846 | 7,154 | |
| NEW DOOR - SIDE ENTRANCE | 3,675 | 458 | 3,217 | |
| PAVING | 3,850 | 1,451 | 2,399 | |
| NINETEEN ELM - APT 1 & 2 IMPROVEMENTS | 42,150 | 4,918 | 37,232 | |
| 1834 WASHINGTON SQ - NEW APARTMENT | 3,404 | 372 | 3,032 | |
| RED BRICK HOUSE - COMMERCIAL DOORS | 4,216 | 447 | 3,769 | |
| FOUNTAIN SQUARE - COMMERCIAL DOORS | 12,210 | 925 | 11,285 | |
| OLA HUBBARD SIDING | 4,074 | 222 | 3,852 | |
| FLOORING UNIT 7, 1834 | 4,572 | 221 | 4,351 | |
| MAIN ST VARIETY EXTERIOR PAINT | 6,845 | 353 | 6,492 | |
| JAKES CANOPY | 4,800 | 233 | 4,567 | |
| JAKES MARKET BOLLARDS | 3,105 | 181 | 2,924 | |
| SPENCERS WATER REPAIR | 11,027 | 468 | 10,559 | |
| ROOF REPLACEMENT | 25,250 | 995 | 24,255 | |
| PAVING JAKES MARKET | 23,989 | 2,265 | 21,724 | |
| HOT WATER HEATHER RBH | 4,050 | 208 | 3,842 | |
| PAVING | 19,695 | 1,860 | 17,835 | |
| PAVING | 9,757 | 921 | 8,836 | |
| WALPOLE SCHOOL AND SENIOR HOUSING | 334,259 | 1,428 | 332,831 | |
| WESTMINISTER ST FLOORING | 7,390 | 0 | 7,390 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,899 | 1,899 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 26,080 | 29,499 | 29,499 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 5,469 | 0 | 5,469 | 0 |
| WORKER COMP & D&O INSURANCE | 3,735 | 0 | 3,735 | 0 |
| ADVERTISING | 43 | 0 | 43 | 0 |
| FUEL OIL | 36,948 | 0 | 36,948 | 0 |
| WATER & SEWER | 15,268 | 0 | 15,268 | 0 |
| ELECTRIC & GAS | 9,122 | 0 | 9,122 | 0 |
| TELEPHONE | 3,897 | 0 | 3,897 | 0 |
| REPAIRS & MAINTENANCE | 34,530 | 0 | 34,530 | 0 |
| SNOW REMOVAL | 18,344 | 0 | 18,344 | 0 |
| TRASH REMOVAL | 8,086 | 0 | 8,086 | 0 |
| INSURANCE | 32,968 | 0 | 32,968 | 0 |
| LANDSCAPE AND GROUNDSKEEPING | 7,249 | 0 | 7,249 | 0 |
| AUTOMOBILE EXPENSE | 3,262 | 0 | 3,262 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 939 | 939 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED APPRECIATION OF INVESTMENTS - BOOK PURPOSES | 810,282 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED REVENUE | 39,230 | 30,524 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNT MANAGEMENT FEES/INVESTMENT EXP | 52,047 | 52,047 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 919 | 0 | 919 | 0 |
| PAYROLL PROCESSING FEES | 1,827 | 0 | 1,827 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD ON DIVIDENDS | 420 | 420 | 0 | 0 |
| PAYROLL TAXES | 6,431 | 0 | 6,431 | 0 |
| PROPERTY TAXES | 118,541 | 0 | 118,541 | 0 |