<?xml version="1.0" encoding="utf-8"?>
<Return xmlns="http://www.irs.gov/efile" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" returnVersion="2023v5.0" xsi:schemaLocation="http://www.irs.gov/efile">
  <ReturnHeader binaryAttachmentCnt="0">
    <ReturnTs>2024-03-27T18:38:10-07:00</ReturnTs>
    <TaxPeriodEndDt>2023-12-31</TaxPeriodEndDt>
    <PreparerFirmGrp>
      <PreparerFirmEIN>061609121</PreparerFirmEIN>
      <PreparerFirmName>
        <BusinessNameLine1Txt>Adam P Cohen CPA LLC</BusinessNameLine1Txt>
      </PreparerFirmName>
      <PreparerUSAddress>
        <AddressLine1Txt>81 South Main St Suite 9</AddressLine1Txt>
        <CityNm>West Hartford</CityNm>
        <StateAbbreviationCd>CT</StateAbbreviationCd>
        <ZIPCd>06107</ZIPCd>
      </PreparerUSAddress>
    </PreparerFirmGrp>
    <ReturnTypeCd>990PF</ReturnTypeCd>
    <TaxPeriodBeginDt>2023-01-01</TaxPeriodBeginDt>
    <Filer>
      <EIN>030472947</EIN>
      <BusinessName>
        <BusinessNameLine1Txt>Bay State Model Railroad Museum Inc</BusinessNameLine1Txt>
      </BusinessName>
      <BusinessNameControlTxt>BAYS</BusinessNameControlTxt>
      <PhoneNum>6173274341</PhoneNum>
      <USAddress>
        <AddressLine1Txt>760 South Street</AddressLine1Txt>
        <CityNm>Roslindale</CityNm>
        <StateAbbreviationCd>MA</StateAbbreviationCd>
        <ZIPCd>02131</ZIPCd>
      </USAddress>
    </Filer>
    <BusinessOfficerGrp>
      <PersonNm>Charles Stoddard</PersonNm>
      <PersonTitleTxt>Treasurer</PersonTitleTxt>
      <SignatureDt>2024-03-25</SignatureDt>
      <DiscussWithPaidPreparerInd>true</DiscussWithPaidPreparerInd>
    </BusinessOfficerGrp>
    <SigningOfficerGrp>
      <PersonFullName>
        <PersonFirstNm>Charles</PersonFirstNm>
        <PersonLastNm>Stoddard</PersonLastNm>
      </PersonFullName>
      <SSN>999009999</SSN>
    </SigningOfficerGrp>
    <IRSResponsiblePrtyInfoCurrInd>true</IRSResponsiblePrtyInfoCurrInd>
    <PreparerPersonGrp>
      <PreparerPersonNm>Adam P Cohen</PreparerPersonNm>
      <PTIN>P00046319</PTIN>
      <PhoneNum>8605216400</PhoneNum>
      <SelfEmployedInd>X</SelfEmployedInd>
    </PreparerPersonGrp>
    <AdditionalFilerInformation>
      <TrustedCustomerGrp>
        <TrustedCustomerCd>2</TrustedCustomerCd>
        <AuthenticationAssuranceLevelCd>AAL1</AuthenticationAssuranceLevelCd>
        <IdentityAssuranceLevelCd>IAL1</IdentityAssuranceLevelCd>
        <FederatedAssuranceLevelCd>FAL1</FederatedAssuranceLevelCd>
      </TrustedCustomerGrp>
    </AdditionalFilerInformation>
    <TaxYr>2023</TaxYr>
    <BuildTS>2023-04-26 12:10:37Z</BuildTS>
  </ReturnHeader>
  <ReturnData documentCnt="8">
    <IRS990PF documentId="IRS990PF" referenceDocumentId="GeneralExplanation BinaryAttachment.1" softwareId="23017517" softwareVersionNum="2023v5.0">
      <Organization501c3ExemptPFInd>X</Organization501c3ExemptPFInd>
      <FMVAssetsEOYAmt>885927</FMVAssetsEOYAmt>
      <MethodOfAccountingOtherInd methodOfAccountingOtherDesc="Modified cash b">X</MethodOfAccountingOtherInd>
      <AnalysisOfRevenueAndExpenses>
        <ContriRcvdRevAndExpnssAmt>5145</ContriRcvdRevAndExpnssAmt>
        <ScheduleBNotRequiredInd>X</ScheduleBNotRequiredInd>
        <InterestOnSavRevAndExpnssAmt>27</InterestOnSavRevAndExpnssAmt>
        <InterestOnSavNetInvstIncmAmt>27</InterestOnSavNetInvstIncmAmt>
        <GrossRentsRevAndExpnssAmt>55900</GrossRentsRevAndExpnssAmt>
        <GrossRentsNetInvstIncmAmt>55900</GrossRentsNetInvstIncmAmt>
        <NetRentalIncomeOrLossAmt>30067</NetRentalIncomeOrLossAmt>
        <OtherIncomeRevAndExpnssAmt referenceDocumentId="OtherIncomeSchedule2">19928</OtherIncomeRevAndExpnssAmt>
        <OtherIncomeAdjNetIncmAmt>19928</OtherIncomeAdjNetIncmAmt>
        <TotalRevAndExpnssAmt>81000</TotalRevAndExpnssAmt>
        <TotalNetInvstIncmAmt>55927</TotalNetInvstIncmAmt>
        <TotalAdjNetIncmAmt>19928</TotalAdjNetIncmAmt>
        <LegalFeesRevAndExpnssAmt referenceDocumentId="LegalFeesSchedule">227</LegalFeesRevAndExpnssAmt>
        <LegalFeesAdjNetIncmAmt>227</LegalFeesAdjNetIncmAmt>
        <AccountingFeesRevAndExpnssAmt referenceDocumentId="AccountingFeesSchedule">1100</AccountingFeesRevAndExpnssAmt>
        <AccountingFeesAdjNetIncmAmt>1100</AccountingFeesAdjNetIncmAmt>
        <TaxesRevAndExpnssAmt referenceDocumentId="TaxesSchedule">10773</TaxesRevAndExpnssAmt>
        <TaxesDsbrsChrtblAmt>10473</TaxesDsbrsChrtblAmt>
        <DeprecAndDpltnRevAndExpnssAmt referenceDocumentId="DepreciationSchedule">14383</DeprecAndDpltnRevAndExpnssAmt>
        <DeprecAndDpltnNetInvstIncmAmt>2541</DeprecAndDpltnNetInvstIncmAmt>
        <OccupancyRevAndExpnssAmt>11630</OccupancyRevAndExpnssAmt>
        <OccupancyAdjNetIncmAmt>7576</OccupancyAdjNetIncmAmt>
        <OccupancyDsbrsChrtblAmt>4054</OccupancyDsbrsChrtblAmt>
        <OtherExpensesRevAndExpnssAmt referenceDocumentId="OtherExpensesSchedule AmortizationSchedule">38980</OtherExpensesRevAndExpnssAmt>
        <OtherExpensesNetInvstIncmAmt>23292</OtherExpensesNetInvstIncmAmt>
        <OtherExpensesAdjNetIncmAmt>11025</OtherExpensesAdjNetIncmAmt>
        <OtherExpensesDsbrsChrtblAmt>4663</OtherExpensesDsbrsChrtblAmt>
        <TotOprExpensesRevAndExpnssAmt>77093</TotOprExpensesRevAndExpnssAmt>
        <TotOprExpensesNetInvstIncmAmt>25833</TotOprExpensesNetInvstIncmAmt>
        <TotOprExpensesAdjNetIncmAmt>19928</TotOprExpensesAdjNetIncmAmt>
        <TotOprExpensesDsbrsChrtblAmt>19190</TotOprExpensesDsbrsChrtblAmt>
        <ContriPaidRevAndExpnssAmt>300</ContriPaidRevAndExpnssAmt>
        <ContriPaidDsbrsChrtblAmt>300</ContriPaidDsbrsChrtblAmt>
        <TotalExpensesRevAndExpnssAmt>77393</TotalExpensesRevAndExpnssAmt>
        <TotalExpensesNetInvstIncmAmt>25833</TotalExpensesNetInvstIncmAmt>
        <TotalExpensesAdjNetIncmAmt>19928</TotalExpensesAdjNetIncmAmt>
        <TotalExpensesDsbrsChrtblAmt>19490</TotalExpensesDsbrsChrtblAmt>
        <ExcessRevenueOverExpensesAmt>3607</ExcessRevenueOverExpensesAmt>
        <NetInvestmentIncomeAmt>30094</NetInvestmentIncomeAmt>
      </AnalysisOfRevenueAndExpenses>
      <Form990PFBalanceSheetsGrp>
        <CashBOYAmt>21093</CashBOYAmt>
        <CashEOYAmt>39056</CashEOYAmt>
        <CashEOYFMVAmt>39056</CashEOYFMVAmt>
        <SavAndTempCashInvstBOYAmt>52932</SavAndTempCashInvstBOYAmt>
        <SavAndTempCashInvstEOYAmt>52959</SavAndTempCashInvstEOYAmt>
        <SavAndTempCashInvstEOYFMVAmt>52959</SavAndTempCashInvstEOYFMVAmt>
        <LandBldgEquipCostOrOtherBssAmt>264162</LandBldgEquipCostOrOtherBssAmt>
        <LandBldgEquipAccumDeprecAmt>102187</LandBldgEquipAccumDeprecAmt>
        <LandBOYAmt>176358</LandBOYAmt>
        <LandEOYAmt referenceDocumentId="LandEtcSchedule2">161975</LandEOYAmt>
        <LandEOYFMVAmt>793912</LandEOYFMVAmt>
        <TotalAssetsBOYAmt>250383</TotalAssetsBOYAmt>
        <TotalAssetsEOYAmt>253990</TotalAssetsEOYAmt>
        <TotalAssetsEOYFMVAmt>885927</TotalAssetsEOYFMVAmt>
        <TotalLiabilitiesEOYAmt>0</TotalLiabilitiesEOYAmt>
        <OrgDoesNotFollowFASB117Ind>X</OrgDoesNotFollowFASB117Ind>
        <CapitalStockBOYAmt>250383</CapitalStockBOYAmt>
        <CapitalStockEOYAmt>253990</CapitalStockEOYAmt>
        <TotNetAstOrFundBalancesBOYAmt>250383</TotNetAstOrFundBalancesBOYAmt>
        <TotNetAstOrFundBalancesEOYAmt>253990</TotNetAstOrFundBalancesEOYAmt>
        <TotalLiabilitiesNetAstBOYAmt>250383</TotalLiabilitiesNetAstBOYAmt>
        <TotalLiabilitiesNetAstEOYAmt>253990</TotalLiabilitiesNetAstEOYAmt>
      </Form990PFBalanceSheetsGrp>
      <ChgInNetAssetsFundBalancesGrp>
        <TotNetAstOrFundBalancesBOYAmt>250383</TotNetAstOrFundBalancesBOYAmt>
        <ExcessRevenueOverExpensesAmt>3607</ExcessRevenueOverExpensesAmt>
        <SubtotalAmt>253990</SubtotalAmt>
        <TotNetAstOrFundBalancesEOYAmt>253990</TotNetAstOrFundBalancesEOYAmt>
      </ChgInNetAssetsFundBalancesGrp>
      <ExciseTaxBasedOnInvstIncmGrp>
        <InvestmentIncomeExciseTaxAmt>418</InvestmentIncomeExciseTaxAmt>
        <SubtotalAmt>418</SubtotalAmt>
        <TaxBasedOnInvestmentIncomeAmt>418</TaxBasedOnInvestmentIncomeAmt>
        <EstimatedPlusOvpmtIncmTxAmt>669</EstimatedPlusOvpmtIncmTxAmt>
        <ExtsnRequestIncomeTaxPaidAmt>300</ExtsnRequestIncomeTaxPaidAmt>
        <TotalPaymentsAndCreditsAmt>969</TotalPaymentsAndCreditsAmt>
        <OverpaymentAmt>551</OverpaymentAmt>
        <AppliedToESTaxAmt>551</AppliedToESTaxAmt>
      </ExciseTaxBasedOnInvstIncmGrp>
      <StatementsRegardingActyGrp>
        <LegislativePoliticalActyInd>false</LegislativePoliticalActyInd>
        <MoreThan100SpentInd>false</MoreThan100SpentInd>
        <Form1120POLFiledInd>false</Form1120POLFiledInd>
        <ActivitiesNotPreviouslyRptInd>false</ActivitiesNotPreviouslyRptInd>
        <ChangesToArticlesOrBylawsInd>false</ChangesToArticlesOrBylawsInd>
        <UnrelatedBusIncmOverLimitInd>false</UnrelatedBusIncmOverLimitInd>
        <OrganizationDissolvedEtcInd>false</OrganizationDissolvedEtcInd>
        <Section508eRqrSatisfiedInd>false</Section508eRqrSatisfiedInd>
        <AtLeast5000InAssetsInd>true</AtLeast5000InAssetsInd>
        <OrgReportOrRegisterStateCd>MA</OrgReportOrRegisterStateCd>
        <Form990PFFiledWithAttyGenInd>true</Form990PFFiledWithAttyGenInd>
        <PrivateOperatingFoundationInd>false</PrivateOperatingFoundationInd>
        <NewSubstantialContributorsInd>false</NewSubstantialContributorsInd>
        <OwnControlledEntityInd>false</OwnControlledEntityInd>
        <DonorAdvisedFundInd>false</DonorAdvisedFundInd>
        <ComplyWithPublicInspRqrInd>true</ComplyWithPublicInspRqrInd>
        <WebsiteAddressTxt>www.bsmrm.org</WebsiteAddressTxt>
        <PersonsWithBooksName>
          <BusinessNameLine1Txt>Charles Stoddard Treasurer</BusinessNameLine1Txt>
        </PersonsWithBooksName>
        <PhoneNum>6173274341</PhoneNum>
        <LocationOfBooksUSAddress>
          <AddressLine1Txt>760 South Street</AddressLine1Txt>
          <CityNm>Roslindale</CityNm>
          <StateAbbreviationCd>MA</StateAbbreviationCd>
          <ZIPCd>021311729</ZIPCd>
        </LocationOfBooksUSAddress>
        <ForeignAccountsQuestionInd>false</ForeignAccountsQuestionInd>
      </StatementsRegardingActyGrp>
      <StatementsRegardingActy4720Grp>
        <SaleOrExchDisqualifiedPrsnInd>false</SaleOrExchDisqualifiedPrsnInd>
        <BrrwOrLendDisqualifiedPrsnInd>false</BrrwOrLendDisqualifiedPrsnInd>
        <FurnGoodsDisqualifiedPrsnInd>false</FurnGoodsDisqualifiedPrsnInd>
        <PayCompDisqualifiedPrsnInd>false</PayCompDisqualifiedPrsnInd>
        <TransferAstDisqualifiedPrsnInd>false</TransferAstDisqualifiedPrsnInd>
        <PaymentToGovernmentOfficialInd>false</PaymentToGovernmentOfficialInd>
        <ActsFailToQlfyAsExceptionsInd>false</ActsFailToQlfyAsExceptionsInd>
        <UncorrectedPriorActsInd>false</UncorrectedPriorActsInd>
        <UndistributedIncomePYInd>false</UndistributedIncomePYInd>
        <BusinessHoldingsInd>false</BusinessHoldingsInd>
        <JeopardyInvestmentsInd>false</JeopardyInvestmentsInd>
        <UncorrectedPYJeopardyInvstInd>false</UncorrectedPYJeopardyInvstInd>
        <InfluenceLegislationInd>false</InfluenceLegislationInd>
        <InfluenceElectionInd>false</InfluenceElectionInd>
        <GrantsToIndividualsInd>false</GrantsToIndividualsInd>
        <GrantsToOrganizationsInd>false</GrantsToOrganizationsInd>
        <NoncharitablePurposeInd>false</NoncharitablePurposeInd>
        <RcvFndsToPayPrsnlBnftCntrctInd>false</RcvFndsToPayPrsnlBnftCntrctInd>
        <PayPremiumsPrsnlBnftCntrctInd>false</PayPremiumsPrsnlBnftCntrctInd>
        <ProhibitedTaxShelterTransInd>false</ProhibitedTaxShelterTransInd>
        <SubjToTaxRmnrtnExPrchtPymtInd>false</SubjToTaxRmnrtnExPrchtPymtInd>
      </StatementsRegardingActy4720Grp>
      <OfficerDirTrstKeyEmplInfoGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>Jeremy Hartwell</PersonNm>
          <USAddress>
            <AddressLine1Txt>760 South Street</AddressLine1Txt>
            <CityNm>Roslindale</CityNm>
            <StateAbbreviationCd>MA</StateAbbreviationCd>
            <ZIPCd>02131</ZIPCd>
          </USAddress>
          <TitleTxt>President</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>5.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>Steven Shaw</PersonNm>
          <USAddress>
            <AddressLine1Txt>760 South Street</AddressLine1Txt>
            <CityNm>Roslindale</CityNm>
            <StateAbbreviationCd>MA</StateAbbreviationCd>
            <ZIPCd>02131</ZIPCd>
          </USAddress>
          <TitleTxt>Secretary</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>3.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>Charles Stoddard</PersonNm>
          <USAddress>
            <AddressLine1Txt>760 South Street</AddressLine1Txt>
            <CityNm>Roslindale</CityNm>
            <StateAbbreviationCd>MA</StateAbbreviationCd>
            <ZIPCd>02131</ZIPCd>
          </USAddress>
          <TitleTxt>Treasurer</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>5.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>David Barabas to 32023</PersonNm>
          <USAddress>
            <AddressLine1Txt>760 South Street</AddressLine1Txt>
            <CityNm>Roslindale</CityNm>
            <StateAbbreviationCd>MA</StateAbbreviationCd>
            <ZIPCd>02131</ZIPCd>
          </USAddress>
          <TitleTxt>Director</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>2.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>Ron Tremblay</PersonNm>
          <USAddress>
            <AddressLine1Txt>760 South Street</AddressLine1Txt>
            <CityNm>Roslindale</CityNm>
            <StateAbbreviationCd>MA</StateAbbreviationCd>
            <ZIPCd>02131</ZIPCd>
          </USAddress>
          <TitleTxt>Director</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>2.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>Jules Jay Morris</PersonNm>
          <USAddress>
            <AddressLine1Txt>760 South Street</AddressLine1Txt>
            <CityNm>Roslindale</CityNm>
            <StateAbbreviationCd>MA</StateAbbreviationCd>
            <ZIPCd>02131</ZIPCd>
          </USAddress>
          <TitleTxt>Director</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>5.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>Christopher Cardillo</PersonNm>
          <USAddress>
            <AddressLine1Txt>760 South Street</AddressLine1Txt>
            <CityNm>Roslindale</CityNm>
            <StateAbbreviationCd>MA</StateAbbreviationCd>
            <ZIPCd>02131</ZIPCd>
          </USAddress>
          <TitleTxt>Director</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>2.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
        </OfficerDirTrstKeyEmplGrp>
        <OfficerDirTrstKeyEmplGrp>
          <PersonNm>Thomas Landro from 32023</PersonNm>
          <USAddress>
            <AddressLine1Txt>760 South Street</AddressLine1Txt>
            <CityNm>Roslindale</CityNm>
            <StateAbbreviationCd>MA</StateAbbreviationCd>
            <ZIPCd>02131</ZIPCd>
          </USAddress>
          <TitleTxt>Director</TitleTxt>
          <AverageHrsPerWkDevotedToPosRt>2.00</AverageHrsPerWkDevotedToPosRt>
          <CompensationAmt>0</CompensationAmt>
        </OfficerDirTrstKeyEmplGrp>
        <CompOfHghstPdEmplOrNONETxt>NONE</CompOfHghstPdEmplOrNONETxt>
        <CompOfHghstPdCntrctOrNONETxt>NONE</CompOfHghstPdCntrctOrNONETxt>
      </OfficerDirTrstKeyEmplInfoGrp>
      <SummaryOfDirectChrtblActyGrp>
        <Description1Txt>The Bay State Model Railroad Museum operates a model train museum in Roslindale (Boston), Mass. The museum includes layouts of three different scales: "H", "N and O". The museum is open to members throughout the year who work on the layouts. The museum generally holds two open houses during the year - spring and Christmas. In addition to charitable disbursements of $19,490, the organization expended $19,928 in adjusted net income. Total expended = $39,418.</Description1Txt>
        <Expenses1Amt>0</Expenses1Amt>
      </SummaryOfDirectChrtblActyGrp>
      <MinimumInvestmentReturnGrp>
        <AverageMonthlyFMVOfSecAmt>0</AverageMonthlyFMVOfSecAmt>
        <AverageMonthlyCashBalancesAmt>77404</AverageMonthlyCashBalancesAmt>
        <FMVAllOtherNoncharitableAstAmt>395550</FMVAllOtherNoncharitableAstAmt>
        <TotalFMVOfUnusedAssetsAmt>472954</TotalFMVOfUnusedAssetsAmt>
        <ReductionClaimedAmt>0</ReductionClaimedAmt>
        <AdjustedTotalFMVOfUnusedAstAmt>472954</AdjustedTotalFMVOfUnusedAstAmt>
        <CashDeemedCharitableAmt>7094</CashDeemedCharitableAmt>
        <NetVlNoncharitableAssetsAmt>465860</NetVlNoncharitableAssetsAmt>
        <MinimumInvestmentReturnAmt>23293</MinimumInvestmentReturnAmt>
      </MinimumInvestmentReturnGrp>
      <DistributableAmountGrp>
        <MinimumInvestmentReturnAmt>23293</MinimumInvestmentReturnAmt>
        <TaxBasedOnInvestmentIncomeAmt>418</TaxBasedOnInvestmentIncomeAmt>
        <TotalTaxAmt>418</TotalTaxAmt>
        <DistributableBeforeAdjAmt>22875</DistributableBeforeAdjAmt>
        <DistributableBeforeDedAmt>22875</DistributableBeforeDedAmt>
        <DistributableAsAdjustedAmt>22875</DistributableAsAdjustedAmt>
      </DistributableAmountGrp>
      <PFQualifyingDistributionsGrp>
        <ExpensesAndContributionsAmt>19490</ExpensesAndContributionsAmt>
        <QualifyingDistributionsAmt>19490</QualifyingDistributionsAmt>
      </PFQualifyingDistributionsGrp>
      <UndistributedIncomeGrp>
        <DistributableAsAdjustedAmt>22875</DistributableAsAdjustedAmt>
        <ExcessDistributionCyovYr4Amt>3309</ExcessDistributionCyovYr4Amt>
        <ExcessDistributionCyovYr3Amt>26745</ExcessDistributionCyovYr3Amt>
        <ExcessDistributionCyovYr2Amt>20395</ExcessDistributionCyovYr2Amt>
        <ExcessDistributionCyovYr1Amt>8795</ExcessDistributionCyovYr1Amt>
        <TotalExcessDistributionCyovAmt>59244</TotalExcessDistributionCyovAmt>
        <QualifyingDistributionsAmt>19490</QualifyingDistributionsAmt>
        <TreatedAsDistriFromCorpusAmt>0</TreatedAsDistriFromCorpusAmt>
        <AppliedToCurrentYearAmt>19490</AppliedToCurrentYearAmt>
        <ExcessDistriCyovAppCYCorpusAmt>3385</ExcessDistriCyovAppCYCorpusAmt>
        <ExcessDistributionCyovAppCYAmt>3385</ExcessDistributionCyovAppCYAmt>
        <TotalCorpusAmt>55859</TotalCorpusAmt>
        <UndistributedIncomeCYAmt>0</UndistributedIncomeCYAmt>
        <ExcessDistriCyovToNextYrAmt>55859</ExcessDistriCyovToNextYrAmt>
        <ExcessFromYear3Amt>26669</ExcessFromYear3Amt>
        <ExcessFromYear2Amt>20395</ExcessFromYear2Amt>
        <ExcessFromYear1Amt>8795</ExcessFromYear1Amt>
      </UndistributedIncomeGrp>
      <SupplementaryInformationGrp>
        <OnlyContriToPreselectedInd>X</OnlyContriToPreselectedInd>
        <GrantOrContributionPdDurYrGrp>
          <RecipientPersonNm>Roslindale Village Main Street</RecipientPersonNm>
          <RecipientUSAddress>
            <AddressLine1Txt>4236A Washington Street</AddressLine1Txt>
            <CityNm>Roslindale</CityNm>
            <StateAbbreviationCd>MA</StateAbbreviationCd>
            <ZIPCd>02131</ZIPCd>
          </RecipientUSAddress>
          <RecipientRelationshipTxt>None</RecipientRelationshipTxt>
          <RecipientFoundationStatusTxt>PC</RecipientFoundationStatusTxt>
          <GrantOrContributionPurposeTxt>Operating support</GrantOrContributionPurposeTxt>
          <Amt>300</Amt>
        </GrantOrContributionPdDurYrGrp>
        <TotalGrantOrContriPdDurYrAmt>300</TotalGrantOrContriPdDurYrAmt>
      </SupplementaryInformationGrp>
      <AnalysisIncomeProducingActyGrp>
        <ProgramServiceRevenueDtl>
          <Desc>Open house events</Desc>
          <RelatedOrExemptFunctionIncmAmt>9139</RelatedOrExemptFunctionIncmAmt>
        </ProgramServiceRevenueDtl>
        <IntOnSavAndTempCashInvstGrp>
          <ExclusionCd>14</ExclusionCd>
          <ExclusionAmt>27</ExclusionAmt>
        </IntOnSavAndTempCashInvstGrp>
        <NetRntlIncmReNotDebtFincdProp>
          <ExclusionCd>16</ExclusionCd>
          <ExclusionAmt>30067</ExclusionAmt>
        </NetRntlIncmReNotDebtFincdProp>
        <OtherRevenueDescribedGrp>
          <Desc>Membership dues/assessmts</Desc>
          <RelatedOrExemptFunctionIncmAmt>10789</RelatedOrExemptFunctionIncmAmt>
        </OtherRevenueDescribedGrp>
        <SubtotalsIncmProducingActyGrp>
          <ExclusionAmt>30094</ExclusionAmt>
          <RelatedOrExemptFunctionIncmAmt>19928</RelatedOrExemptFunctionIncmAmt>
        </SubtotalsIncmProducingActyGrp>
        <TotalIncomeProducingActyAmt>50022</TotalIncomeProducingActyAmt>
      </AnalysisIncomeProducingActyGrp>
      <RlnOfActyToAccomOfExmptPrpsGrp>
        <RlnOfActyToAccomOfExmptPrpsGrp>
          <LineNumberTxt>1a</LineNumberTxt>
          <RelationshipStatementTxt>Admissions open house events are used to cover costs of layouts and to operate the museum. Both open houses were held in March and December 2023.</RelationshipStatementTxt>
        </RlnOfActyToAccomOfExmptPrpsGrp>
        <RlnOfActyToAccomOfExmptPrpsGrp>
          <LineNumberTxt>11a</LineNumberTxt>
          <RelationshipStatementTxt>Membership revenue is used to cover costs of layouts and to operate the museum. (Same as Line 2.)</RelationshipStatementTxt>
        </RlnOfActyToAccomOfExmptPrpsGrp>
      </RlnOfActyToAccomOfExmptPrpsGrp>
      <TrnsfrTransRlnNonchrtblEOGrp>
        <TrnsfrOfCashToNonchrtblEOInd>false</TrnsfrOfCashToNonchrtblEOInd>
        <TrnsfrOtherAssetNonchrtblEOInd>false</TrnsfrOtherAssetNonchrtblEOInd>
        <SalesOrExchangesOfAssetsInd>false</SalesOrExchangesOfAssetsInd>
        <PurchaseOfAssetsNonchrtblEOInd>false</PurchaseOfAssetsNonchrtblEOInd>
        <RentalOfFacilitiesOthAssetsInd>false</RentalOfFacilitiesOthAssetsInd>
        <ReimbursementArrangementsInd>false</ReimbursementArrangementsInd>
        <LoansOrLoanGuaranteesInd>false</LoansOrLoanGuaranteesInd>
        <PerformanceOfServicesEtcInd>false</PerformanceOfServicesEtcInd>
        <SharingOfFacilitiesEtcInd>false</SharingOfFacilitiesEtcInd>
        <RelationshipsNonchrtblEOInd>false</RelationshipsNonchrtblEOInd>
      </TrnsfrTransRlnNonchrtblEOGrp>
    </IRS990PF>
    <AccountingFeesSchedule documentId="AccountingFeesSchedule" softwareId="23017517" softwareVersionNum="2023v5.0">
      <AccountingFeesDetail>
        <CategoryTxt>Adam P. Cohen CPA, LLC</CategoryTxt>
        <Amt>1100</Amt>
        <NetInvestmentIncomeAmt>0</NetInvestmentIncomeAmt>
        <AdjustedNetIncomeAmt>1100</AdjustedNetIncomeAmt>
        <DisbursementsCharitablePrpsAmt>0</DisbursementsCharitablePrpsAmt>
      </AccountingFeesDetail>
    </AccountingFeesSchedule>
    <DepreciationSchedule documentId="DepreciationSchedule" softwareId="23017517" softwareVersionNum="2023v5.0">
      <DepreciationPropertyGrp>
        <PropertyDesc>Gardener's floor</PropertyDesc>
        <AcquiredDt>2005-06-15</AcquiredDt>
        <CostOrOtherBasisAmt>1423</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>633</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <Rt>0.0256</Rt>
        <CurrentYearExpenseAmt>36</CurrentYearExpenseAmt>
        <NetInvestmentIncomeAmt>36</NetInvestmentIncomeAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Siding</PropertyDesc>
        <AcquiredDt>2005-12-31</AcquiredDt>
        <CostOrOtherBasisAmt>10552</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>4607</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <Rt>0.0256</Rt>
        <CurrentYearExpenseAmt>271</CurrentYearExpenseAmt>
        <NetInvestmentIncomeAmt>271</NetInvestmentIncomeAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Building improvements</PropertyDesc>
        <AcquiredDt>2006-06-15</AcquiredDt>
        <CostOrOtherBasisAmt>10313</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>4378</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <Rt>0.0256</Rt>
        <CurrentYearExpenseAmt>264</CurrentYearExpenseAmt>
        <NetInvestmentIncomeAmt>264</NetInvestmentIncomeAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Building improvements</PropertyDesc>
        <AcquiredDt>2007-06-15</AcquiredDt>
        <CostOrOtherBasisAmt>4597</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>1839</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <Rt>0.0256</Rt>
        <CurrentYearExpenseAmt>118</CurrentYearExpenseAmt>
        <NetInvestmentIncomeAmt>118</NetInvestmentIncomeAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>HVAC - upstairs museum</PropertyDesc>
        <AcquiredDt>2009-06-15</AcquiredDt>
        <CostOrOtherBasisAmt>16742</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>5827</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <Rt>0.0256</Rt>
        <CurrentYearExpenseAmt>429</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Windows - Rental Property</PropertyDesc>
        <AcquiredDt>2013-03-01</AcquiredDt>
        <CostOrOtherBasisAmt>6802</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>1704</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <Rt>0.0256</Rt>
        <CurrentYearExpenseAmt>174</CurrentYearExpenseAmt>
        <NetInvestmentIncomeAmt>174</NetInvestmentIncomeAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Windows - Museum</PropertyDesc>
        <AcquiredDt>2013-03-01</AcquiredDt>
        <CostOrOtherBasisAmt>6802</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>3343</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>20.0000</LifeRt>
        <CurrentYearExpenseAmt>340</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Ceiling - Museum</PropertyDesc>
        <AcquiredDt>2014-12-03</AcquiredDt>
        <CostOrOtherBasisAmt>33417</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>13507</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>20.0000</LifeRt>
        <CurrentYearExpenseAmt>1671</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Ceiling - Museum</PropertyDesc>
        <AcquiredDt>2015-01-01</AcquiredDt>
        <CostOrOtherBasisAmt>7940</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>3209</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>20.0000</LifeRt>
        <CurrentYearExpenseAmt>397</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Ceiling/Lighting Ph II</PropertyDesc>
        <AcquiredDt>2015-10-10</AcquiredDt>
        <CostOrOtherBasisAmt>25218</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>9169</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>20.0000</LifeRt>
        <CurrentYearExpenseAmt>1261</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Phillips Room</PropertyDesc>
        <AcquiredDt>2016-10-01</AcquiredDt>
        <CostOrOtherBasisAmt>42709</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>13344</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>20.0000</LifeRt>
        <CurrentYearExpenseAmt>2135</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Oil tank</PropertyDesc>
        <AcquiredDt>2016-11-18</AcquiredDt>
        <CostOrOtherBasisAmt>3062</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>931</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>20.0000</LifeRt>
        <CurrentYearExpenseAmt>153</CurrentYearExpenseAmt>
        <NetInvestmentIncomeAmt>153</NetInvestmentIncomeAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Tenant improvements</PropertyDesc>
        <AcquiredDt>2018-01-15</AcquiredDt>
        <CostOrOtherBasisAmt>6820</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>3410</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>10.0000</LifeRt>
        <CurrentYearExpenseAmt>682</CurrentYearExpenseAmt>
        <NetInvestmentIncomeAmt>682</NetInvestmentIncomeAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>HVAC - Museum</PropertyDesc>
        <AcquiredDt>2019-12-15</AcquiredDt>
        <CostOrOtherBasisAmt>16376</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>5050</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>10.0000</LifeRt>
        <CurrentYearExpenseAmt>1638</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>AED</PropertyDesc>
        <AcquiredDt>2019-08-16</AcquiredDt>
        <CostOrOtherBasisAmt>1448</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>967</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>5.0000</LifeRt>
        <CurrentYearExpenseAmt>290</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Bathroom renovation</PropertyDesc>
        <AcquiredDt>2020-05-15</AcquiredDt>
        <CostOrOtherBasisAmt>19675</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>5248</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>10.0000</LifeRt>
        <CurrentYearExpenseAmt>1968</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Roof replacement - Museum</PropertyDesc>
        <AcquiredDt>2021-09-14</AcquiredDt>
        <CostOrOtherBasisAmt>16850</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>1124</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>20.0000</LifeRt>
        <CurrentYearExpenseAmt>843</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Roof replacement - Rentals</PropertyDesc>
        <AcquiredDt>2021-09-14</AcquiredDt>
        <CostOrOtherBasisAmt>16850</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>1124</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>20.0000</LifeRt>
        <CurrentYearExpenseAmt>843</CurrentYearExpenseAmt>
        <NetInvestmentIncomeAmt>843</NetInvestmentIncomeAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Rear Stairway replacement - Museum</PropertyDesc>
        <AcquiredDt>2022-03-30</AcquiredDt>
        <CostOrOtherBasisAmt>5680</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>426</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>10.0000</LifeRt>
        <CurrentYearExpenseAmt>568</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
      <DepreciationPropertyGrp>
        <PropertyDesc>Stair lift - US Mechanical</PropertyDesc>
        <AcquiredDt>2022-09-09</AcquiredDt>
        <CostOrOtherBasisAmt>3024</CostOrOtherBasisAmt>
        <PriorYearDepreciationAmt>101</PriorYearDepreciationAmt>
        <ComputationMethodTxt>SL</ComputationMethodTxt>
        <LifeRt>10.0000</LifeRt>
        <CurrentYearExpenseAmt>302</CurrentYearExpenseAmt>
      </DepreciationPropertyGrp>
    </DepreciationSchedule>
    <LandEtcSchedule2 documentId="LandEtcSchedule2" softwareId="23017517" softwareVersionNum="2023v5.0">
      <LandEtcGrp>
        <CategoryOrItemTxt>Furniture and Fixtures</CategoryOrItemTxt>
        <CostOrOtherBasisAmt>4939</CostOrOtherBasisAmt>
        <AccumulatedDepreciationAmt>4848</AccumulatedDepreciationAmt>
        <BookValueAmt>91</BookValueAmt>
        <EOYFMVAmt>2812</EOYFMVAmt>
      </LandEtcGrp>
      <LandEtcGrp>
        <CategoryOrItemTxt>Improvements</CategoryOrItemTxt>
        <CostOrOtherBasisAmt>259223</CostOrOtherBasisAmt>
        <AccumulatedDepreciationAmt>97339</AccumulatedDepreciationAmt>
        <BookValueAmt>161884</BookValueAmt>
        <EOYFMVAmt>791100</EOYFMVAmt>
      </LandEtcGrp>
    </LandEtcSchedule2>
    <LegalFeesSchedule documentId="LegalFeesSchedule" softwareId="23017517" softwareVersionNum="2023v5.0">
      <LegalFeesGrp>
        <CategoryTxt>Legal fees</CategoryTxt>
        <LegalFeesAmt>227</LegalFeesAmt>
        <NetInvestmentIncomeAmt>0</NetInvestmentIncomeAmt>
        <AdjustedNetIncomeAmt>227</AdjustedNetIncomeAmt>
        <DisbursementsCharitablePrpsAmt>0</DisbursementsCharitablePrpsAmt>
      </LegalFeesGrp>
    </LegalFeesSchedule>
    <OtherExpensesSchedule documentId="OtherExpensesSchedule" softwareId="23017517" softwareVersionNum="2023v5.0">
      <OtherExpensesScheduleGrp>
        <Desc>Computer and web expenses</Desc>
        <RevenueAndExpensesPerBooksAmt>1640</RevenueAndExpensesPerBooksAmt>
        <AdjustedNetIncomeAmt>1640</AdjustedNetIncomeAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>Insurance</Desc>
        <RevenueAndExpensesPerBooksAmt>5119</RevenueAndExpensesPerBooksAmt>
        <AdjustedNetIncomeAmt>5119</AdjustedNetIncomeAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>Office and miscellaneous</Desc>
        <RevenueAndExpensesPerBooksAmt>1623</RevenueAndExpensesPerBooksAmt>
        <AdjustedNetIncomeAmt>1623</AdjustedNetIncomeAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>Rental Expenses</Desc>
        <RevenueAndExpensesPerBooksAmt>23292</RevenueAndExpensesPerBooksAmt>
        <NetInvestmentIncomeAmt>23292</NetInvestmentIncomeAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>Scale layout expenses</Desc>
        <RevenueAndExpensesPerBooksAmt>4663</RevenueAndExpensesPerBooksAmt>
        <DisbursementsCharitablePrpsAmt>4663</DisbursementsCharitablePrpsAmt>
      </OtherExpensesScheduleGrp>
      <OtherExpensesScheduleGrp>
        <Desc>Telephone</Desc>
        <RevenueAndExpensesPerBooksAmt>2643</RevenueAndExpensesPerBooksAmt>
        <AdjustedNetIncomeAmt>2643</AdjustedNetIncomeAmt>
      </OtherExpensesScheduleGrp>
    </OtherExpensesSchedule>
    <OtherIncomeSchedule2 documentId="OtherIncomeSchedule2" softwareId="23017517" softwareVersionNum="2023v5.0">
      <OtherIncomeDetail>
        <Desc>Membership dues/assessmts</Desc>
        <RevenueAndExpensesPerBooksAmt>10789</RevenueAndExpensesPerBooksAmt>
      </OtherIncomeDetail>
      <OtherIncomeDetail>
        <Desc>Open house events</Desc>
        <RevenueAndExpensesPerBooksAmt>9139</RevenueAndExpensesPerBooksAmt>
        <AdjustedNetIncomeAmt>9139</AdjustedNetIncomeAmt>
      </OtherIncomeDetail>
    </OtherIncomeSchedule2>
    <TaxesSchedule documentId="TaxesSchedule" softwareId="23017517" softwareVersionNum="2023v5.0">
      <TaxesDetail>
        <CategoryTxt>Excise tax - investment income</CategoryTxt>
        <Amt>300</Amt>
      </TaxesDetail>
      <TaxesDetail>
        <CategoryTxt>Miscellaneous taxes</CategoryTxt>
        <Amt>165</Amt>
        <DisbursementsCharitablePrpsAmt>165</DisbursementsCharitablePrpsAmt>
      </TaxesDetail>
      <TaxesDetail>
        <CategoryTxt>Real estate taxes</CategoryTxt>
        <Amt>10308</Amt>
        <DisbursementsCharitablePrpsAmt>10308</DisbursementsCharitablePrpsAmt>
      </TaxesDetail>
    </TaxesSchedule>
  </ReturnData>
</Return>
