| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,750 | 0 | 0 | 18,750 |
| Contractor | Explanation |
|---|---|
| BROWN BROTHERS HARRIMAN & CO | |
| PRW ASSOCIATES INC |
| 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 - 1183 RANDOLPH | 2001-04-30 | 300,000 | 90,383 | 87 | 2.56 % | 7,692 | |||
| BUILDING IMPROVEMENTS | 2003-12-15 | 154,978 | 36,097 | 87 | 2.56 % | 3,974 | |||
| NEW DOORS | 2004-09-10 | 6,526 | 1,392 | 87 | 2.56 % | 167 | |||
| BUILDING IMPROVEMENTS-CTC | 2004-07-01 | 467,213 | 101,824 | 87 | 2.56 % | 11,979 | |||
| BUILDING IMPROVEMENTS-CTC | 2005-07-01 | 147,898 | 28,440 | 87 | 2.56 % | 3,792 | |||
| FIX SHED, PORCH & RAMP | 2006-07-07 | 4,200 | 1,820 | 91 | 15.0000 | 280 | |||
| ROOF REPAIRS | 2006-08-10 | 19,056 | 8,149 | 91 | 15.0000 | 1,270 | |||
| WALL FENCE | 2006-09-08 | 14,527 | 6,131 | 91 | 15.0000 | 968 | |||
| BUILDING IMPROVEMENTS | 2007-11-26 | 52,816 | 6,996 | 87 | 2.56 % | 1,354 | |||
| IRRIGATION INSTALLATION | 2007-10-25 | 6,946 | 936 | 87 | 2.56 % | 178 | |||
| STONE WALL& DRIVEWAY EXPN | 2005-11-02 | 9,250 | 3,318 | 91 | 20.0000 | 463 | |||
| NEW BOILER | 2008-12-05 | 3,310 | 2,731 | 54 | 17.50 % | 579 | |||
| TELEPHONE EQUIPMENT | 2008-07-11 | 500 | 438 | 54 | 12.50 % | 62 | |||
| COMPUTERS | 2008-11-21 | 8,950 | 7,384 | 54 | 17.50 % | 1,566 | |||
| LAND IMPROVEMENTS - TREES | 2009-11-06 | 11,344 | 2,365 | 67 | 6.67 % | 757 | |||
| ROOF | 2009-09-30 | 12,682 | 1,070 | 87 | 2.56 % | 325 | |||
| RAILING | 2002-04-04 | 2,402 | 568 | 66 | 5.90 % | 142 | |||
| COMPUTER | 2009-05-12 | 1,995 | 1,684 | 53 | 11.37 % | 227 | |||
| BUILDING IMPROVEMENTS | 2010-08-19 | 161,525 | 9,839 | 87 | 2.56 % | 4,142 | |||
| LAND IMPROVEMENTS | 2011-07-30 | 72,742 | 7,274 | 67 | 6.67 % | 4,852 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 24,238 | 24,238 | ||
| Machinery and Equipment | 20,878 | 20,878 | ||
| Buildings | 1,350,769 | 329,908 | 1,020,861 | 3,679,252 |
| Improvements | 93,336 | 19,029 | 74,307 | |
| Land | 2,584,000 | 2,584,000 | ||
| Miscellaneous | 28,267 | 28,183 | 84 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,342 | 0 | 0 | 3,342 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT IN COPELAND PROPERTIES, INC. | 28,819 | 29,159 | 29,159 |
| INVESTMENT IN COPELAND PROPERTIES, LP | 1,995,633 | 2,022,457 | 2,022,457 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 216 | 216 | ||
| DUES & SUBSCRIPTIONS | 990 | 990 | ||
| INSURANCE | 88,115 | 88,115 | ||
| OFFICE EXPENSES | 1,192 | 1,192 | ||
| REPAIRS & MAINTENANCE | 12,935 | 12,935 | ||
| TELEPHONE | 1,393 | 1,393 | ||
| UTILITIES | 5,611 | 5,611 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVICE | 170,056 | 170,056 | 0 | 0 |
| PAYROLL SERVICE FEES | 1,439 | 0 | 0 | 1,439 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 29,444 | 29,444 | ||
| FOREIGN TAXES | 6,526 | 6,526 | ||
| PAYROLL TAXES | 26,754 | 13,377 | 13,377 | |
| REAL ESTATE TAXES | 8,716 | 8,716 |