| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 26,050 | 0 | 0 | 26,050 |
| Contractor | Explanation |
|---|---|
| PRW ASSOCIATES INC | |
| BROWN BROTHERS HARRIMAN & CO |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND IMPROVEMENTS | 2011-07-30 | 72,742 | 67 | 3.33 % | 2,422 | ||||
| BUILDING IMPROVEMENTS | 2010-08-19 | 161,525 | 1,555 | 87 | 2.56 % | 4,142 | |||
| COMPUTER | 2009-05-12 | 1,995 | 1,098 | 53 | 18.00 % | 359 | |||
| RAILING | 2002-04-04 | 2,402 | 284 | 66 | 5.90 % | 142 | |||
| ROOF | 2009-09-30 | 12,682 | 420 | 87 | 2.56 % | 325 | |||
| LAND IMPROVEMENTS - TREES | 2009-11-06 | 11,344 | 851 | 67 | 6.67 % | 757 | |||
| COMPUTERS | 2008-11-21 | 8,950 | 3,804 | 54 | 20.00 % | 1,790 | |||
| TELEPHONE EQUIPMENT | 2008-07-11 | 500 | 238 | 54 | 20.00 % | 100 | |||
| NEW BOILER | 2008-12-05 | 3,310 | 1,407 | 54 | 20.00 % | 662 | |||
| STONE WALL& DRIVEWAY EXPN | 2005-11-02 | 9,250 | 2,392 | 91 | 20.0000 | 463 | |||
| IRRIGATION INSTALLATION | 2007-10-25 | 6,946 | 580 | 87 | 2.56 % | 178 | |||
| BUILDING IMPROVEMENTS | 2007-11-26 | 52,816 | 4,288 | 87 | 2.56 % | 1,354 | |||
| WALL FENCE | 2006-09-08 | 14,527 | 4,195 | 91 | 15.0000 | 968 | |||
| ROOF REPAIRS | 2006-08-10 | 19,056 | 5,609 | 91 | 15.0000 | 1,270 | |||
| FIX SHED, PORCH & RAMP | 2006-07-07 | 4,200 | 1,260 | 91 | 15.0000 | 280 | |||
| BUILDING IMPROVEMENTS-CTC | 2005-07-01 | 147,898 | 20,856 | 87 | 2.56 % | 3,792 | |||
| BUILDING IMPROVEMENTS-CTC | 2004-07-01 | 467,213 | 77,866 | 87 | 2.56 % | 11,979 | |||
| NEW DOORS | 2004-09-10 | 6,526 | 1,058 | 87 | 2.56 % | 167 | |||
| BUILDING IMPROVEMENTS | 2003-12-15 | 154,978 | 28,149 | 87 | 2.56 % | 3,974 | |||
| BUILDING - 1183 RANDOLPH | 2001-04-30 | 300,000 | 74,999 | 87 | 2.56 % | 7,692 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 28,267 | 24,066 | 4,201 | |
| Land | 2,584,000 | 2,584,000 | ||
| Improvements | 93,336 | 6,885 | 86,451 | |
| Buildings | 1,350,769 | 257,382 | 1,093,387 | 3,769,802 |
| Machinery and Equipment | 20,878 | 19,320 | 1,558 | |
| Furniture and Fixtures | 24,238 | 24,033 | 205 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 38,059 | 0 | 0 | 38,059 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN COPELAND PROPERTIES, LP | 2,013,332 | 2,001,393 | 2,001,393 |
| INVESTMENT IN COPELAND PROPERTIES, INC. | 28,966 | 28,838 | 28,838 |
| Description | Amount |
|---|---|
| AJUSTMENT TO UNREALIZED GAINS | 1,498,992 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 4,849 | 4,849 | ||
| TELEPHONE | 1,288 | 1,288 | ||
| REPAIRS & MAINTENANCE | 47,337 | 47,337 | ||
| OFFICE EXPENSES | 1,913 | 1,913 | ||
| INSURANCE | 87,413 | 87,413 | ||
| DUES & SUBSCRIPTIONS | 945 | 945 | ||
| COMPUTER ANNUAL MAINTENANCE | 4,900 | 4,900 | ||
| BANK SERVICE CHARGES | 277 | 277 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 25,286 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 1,373 | 0 | 0 | 1,373 |
| INVESTMENT ADVICE | 137,403 | 137,403 | 0 | 0 |
| CONSULTING & OTHER | 380 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 8,239 | 8,239 | ||
| PAYROLL TAXES | 23,383 | 11,692 | 11,692 | |
| FOREIGN TAXES | 12,109 | 12,109 | ||
| FEDERAL TAXES | 16,943 |