| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,000 | 0 | 0 | 19,000 |
| 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 | 144,227 | SL | 2.56 % | 7,692 | |||
| BUILDING IMPROVEMENTS | 2003-12-15 | 154,978 | 63,915 | SL | 2.56 % | 3,974 | |||
| NEW DOORS | 2004-09-10 | 6,526 | 2,561 | SL | 2.56 % | 167 | |||
| BUILDING IMPROVEMENTS-CTC | 2004-07-01 | 467,213 | 185,677 | SL | 2.56 % | 11,979 | |||
| BUILDING IMPROVEMENTS-CTC | 2005-07-01 | 147,898 | 54,984 | SL | 2.56 % | 3,792 | |||
| FIX SHED, PORCH & RAMP | 2006-07-07 | 4,200 | 3,780 | SL | 15.0000 | 280 | |||
| ROOF REPAIRS | 2006-08-10 | 19,056 | 17,039 | SL | 15.0000 | 1,270 | |||
| WALL FENCE | 2006-09-08 | 14,527 | 12,907 | SL | 15.0000 | 968 | |||
| BUILDING IMPROVEMENTS | 2007-11-26 | 52,816 | 16,474 | SL | 2.56 % | 1,354 | |||
| IRRIGATION INSTALLATION | 2007-10-25 | 6,946 | 2,182 | SL | 2.56 % | 178 | |||
| STONE WALL& DRIVEWAY EXPN | 2005-11-02 | 9,250 | 6,559 | SL | 20.0000 | 463 | |||
| LAND IMPROVEMENTS - TREES | 2009-11-06 | 11,344 | 7,664 | SL | 6.67 % | 757 | |||
| ROOF | 2009-09-30 | 12,682 | 3,345 | SL | 2.56 % | 325 | |||
| BUILDING IMPROVEMENTS | 2010-08-19 | 161,525 | 38,833 | SL | 2.56 % | 4,142 | |||
| LAND IMPROVEMENTS | 2011-07-30 | 72,742 | 41,238 | SL | 6.67 % | 4,852 | |||
| BATHROOM REMODEL | 2019-06-01 | 67,050 | 933 | SL | 2.56 % | 1,719 |
| 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 | 20,872 | 6 | |
| Buildings | 1,417,819 | 585,904 | 831,915 | 1,750,000 |
| Improvements | 93,336 | 61,533 | 31,803 | 75,000 |
| Land | 2,584,000 | 2,584,000 | 3,000,000 | |
| Miscellaneous | 38,287 | 38,287 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,494 | 0 | 0 | 3,494 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COPELAND INC | 30,000 | ||
| COPELAND PROPERTIES, LP | 2,750,000 | ||
| INVESTMENT IN COPELAND PROPERTIES, INC. | 29,738 | 29,854 | |
| INVESTMENT IN COPELAND PROPERTIES, LP | 2,085,684 | 2,096,454 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 354 | 354 | ||
| COMPUTER ANNUAL MAINTENANCE | 5,600 | 5,600 | ||
| DUES AND SUBSCRIPTIONS | 1,280 | 1,280 | ||
| INSURANCE | 75,124 | 18,974 | 56,150 | |
| OFFICE EXPENSES | 1,355 | 677 | 678 | |
| REPAIRS & MAINTENANCE | 37,761 | 37,761 | ||
| UTILITIES | 6,020 | 6,020 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Rounding | 5 | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVICE | 166,860 | 166,830 | 0 | 0 |
| PAYROLL SERVICE FEES | 1,881 | 0 | 0 | 1,881 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 23,548 | 11,774 | 11,774 | |
| FOREIGN TAXES | 5,956 | 5,956 | ||
| PAYROLL TAXES | 26,325 | 13,163 | 13,162 | |
| REAL ESTATE TAXES | 9,316 | 9,316 |