| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,000 | 0 | 0 | 18,000 |
| 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 | 2,422 | 67 | 6.67 % | 4,852 | |||
| BUILDING IMPROVEMENTS | 2010-08-19 | 161,525 | 5,697 | 87 | 2.56 % | 4,142 | |||
| COMPUTER | 2009-05-12 | 1,995 | 1,457 | 53 | 11.37 % | 227 | |||
| RAILING | 2002-04-04 | 2,402 | 426 | 66 | 5.91 % | 142 | |||
| ROOF | 2009-09-30 | 12,682 | 745 | 87 | 2.56 % | 325 | |||
| LAND IMPROVEMENTS - TREES | 2009-11-06 | 11,344 | 1,608 | 67 | 6.67 % | 757 | |||
| COMPUTERS | 2008-11-21 | 8,950 | 5,594 | 54 | 20.00 % | 1,790 | |||
| TELEPHONE EQUIPMENT | 2008-07-11 | 500 | 338 | 54 | 20.00 % | 100 | |||
| NEW BOILER | 2008-12-05 | 3,310 | 2,069 | 54 | 20.00 % | 662 | |||
| PHONE SYSTEM | 2003-09-15 | 2,699 | 2,609 | 54 | 5.0000 | 90 | |||
| STONE WALL& DRIVEWAY EXPN | 2005-11-02 | 9,250 | 2,855 | 91 | 20.0000 | 463 | |||
| ANTIQUE FURNITURE | 2002-11-30 | 550 | 524 | 58 | 7.0000 | 26 | |||
| ANTIQUE FURNITURE | 2002-10-11 | 1,350 | 1,302 | 58 | 7.0000 | 48 | |||
| ANTIQUE FURNITURE | 2002-09-20 | 2,055 | 2,006 | 58 | 7.0000 | 49 | |||
| ANTIQUE FURNITURE | 2002-08-30 | 5,550 | 5,484 | 58 | 7.0000 | 66 | |||
| ANTIQUE FURNITURE | 2002-08-02 | 1,350 | 1,334 | 58 | 7.0000 | 16 | |||
| OIL STORAGE TANK | 2004-11-04 | 1,400 | 1,307 | 54 | 5.0000 | 93 | |||
| SNOW BLOWER | 2003-10-23 | 1,249 | 1,187 | 54 | 5.0000 | 62 | |||
| NEW PC, PRINTERS & SERVER | 2005-09-16 | 6,500 | 6,283 | 54 | 5.0000 | 217 | |||
| IRRIGATION INSTALLATION | 2007-10-25 | 6,946 | 758 | 87 | 2.56 % | 178 | |||
| BUILDING IMPROVEMENTS | 2007-11-26 | 52,816 | 5,642 | 87 | 2.56 % | 1,354 | |||
| WALL FENCE | 2006-09-08 | 14,527 | 5,163 | 91 | 15.0000 | 968 | |||
| ROOF REPAIRS | 2006-08-10 | 19,056 | 6,879 | 91 | 15.0000 | 1,270 | |||
| FIX SHED, PORCH & RAMP | 2006-07-07 | 4,200 | 1,540 | 91 | 15.0000 | 280 | |||
| BUILDING IMPROVEMENTS-CTC | 2005-07-01 | 147,898 | 24,648 | 87 | 2.56 % | 3,792 | |||
| BUILDING IMPROVEMENTS-CTC | 2004-07-01 | 467,213 | 89,845 | 87 | 2.56 % | 11,979 | |||
| NEW DOORS | 2004-09-10 | 6,526 | 1,225 | 87 | 2.56 % | 167 | |||
| BUILDING IMPROVEMENTS | 2003-12-15 | 154,978 | 32,123 | 87 | 2.56 % | 3,974 | |||
| BUILDING - 1183 RANDOLPH | 2001-04-30 | 300,000 | 82,691 | 87 | 2.56 % | 7,692 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS - CORPORATE STOCK - BBH | 12,442,453 | |
| INVESTMENTS - CORPORATE STOCK - PRW | 18,727,061 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 28,267 | 26,390 | 1,877 | |
| Land | 2,584,000 | 2,584,000 | ||
| Improvements | 93,336 | 12,957 | 80,379 | |
| Buildings | 1,350,769 | 293,645 | 1,057,124 | 3,724,021 |
| Machinery and Equipment | 20,878 | 20,237 | 641 | |
| Furniture and Fixtures | 24,238 | 24,238 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,851 | 0 | 0 | 8,851 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN COPELAND PROPERTIES, LP | 2,001,393 | 1,995,633 | 1,995,633 |
| INVESTMENT IN COPELAND PROPERTIES, INC. | 28,838 | 28,819 | 28,819 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 5,247 | 5,247 | ||
| TELEPHONE | 1,575 | 1,575 | ||
| REPAIRS & MAINTENANCE | 18,228 | 18,228 | ||
| OFFICE EXPENSES | 1,267 | 1,267 | ||
| INSURANCE | 89,897 | 89,897 | ||
| DUES & SUBSCRIPTIONS | 975 | 975 | ||
| COMPUTER ANNUAL MAINTENANCE | 3,800 | 3,800 | ||
| BANK SERVICE CHARGES | 111 | 111 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 1,332 | 0 | 0 | 1,332 |
| INVESTMENT ADVICE | 143,598 | 143,598 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 8,768 | 8,768 | ||
| PAYROLL TAXES | 23,786 | 11,893 | 11,893 | |
| FOREIGN TAXES | 10,681 | 10,681 | ||
| FEDERAL TAXES | 15,302 |