| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 20,375 | 10,375 | 0 | 10,000 |
| 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 | 174,995 | SL | 2.56 % | 7,692 | |||
| BUILDING IMPROVEMENTS | 2003-12-15 | 154,978 | 79,811 | SL | 2.56 % | 3,974 | |||
| NEW DOORS | 2004-09-10 | 6,526 | 3,229 | SL | 2.56 % | 167 | |||
| BUILDING IMPROVEMENTS-CTC | 2004-07-01 | 467,213 | 233,593 | SL | 2.56 % | 11,979 | |||
| BUILDING IMPROVEMENTS-CTC | 2005-07-01 | 147,898 | 70,152 | SL | 2.56 % | 3,792 | |||
| BUILDING IMPROVEMENTS | 2007-11-26 | 52,816 | 21,890 | SL | 2.56 % | 1,354 | |||
| IRRIGATION INSTALLATION | 2007-10-25 | 6,946 | 2,894 | SL | 2.56 % | 178 | |||
| STONE WALL& DRIVEWAY EXPN | 2005-11-02 | 9,250 | 8,411 | SL | 20.0000 | 463 | |||
| LAND IMPROVEMENTS - TREES | 2009-11-06 | 11,344 | 10,692 | SL | 5.83 % | 652 | |||
| ROOF | 2009-09-30 | 12,682 | 4,645 | SL | 2.56 % | 325 | |||
| BUILDING IMPROVEMENTS | 2010-08-19 | 161,525 | 55,401 | SL | 2.56 % | 4,142 | |||
| LAND IMPROVEMENTS | 2011-07-30 | 72,742 | 60,646 | SL | 6.67 % | 4,852 | |||
| BATHROOM REMODEL | 2019-06-01 | 67,050 | 7,809 | SL | 2.56 % | 1,719 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,417,819 | 728,731 | 689,088 | |
| Improvements | 93,336 | 85,716 | 7,620 | |
| Land | 2,584,000 | 2,584,000 | ||
| Miscellaneous | 10,020 | 10,020 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,930 | 0 | 0 | 2,930 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COPELAND INC | 30,000 | ||
| COPELAND PROPERTIES, LP | 2,056,662 | ||
| INVESTMENT IN COPELAND PROPERTIES, INC. | 30,000 | 30,000 | |
| INVESTMENT IN COPELAND PROPERTIES, LP | 2,101,391 | 2,056,662 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 301 | 301 | ||
| COMPUTER ANNUAL MAINTENANCE | 9,285 | 9,285 | ||
| DUES AND SUBSCRIPTIONS | 1,138 | 1,138 | ||
| INSURANCE | 112,386 | 48,080 | 64,306 | |
| OFFICE EXPENSES | 1,997 | 998 | 999 | |
| REPAIRS & MAINTENANCE | 58,827 | 58,827 | ||
| UTILITIES | 15,412 | 5,137 | 10,275 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVICE | 167,564 | 167,564 | 0 | 0 |
| PAYROLL SERVICE FEES | 2,113 | 0 | 0 | 2,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 24,800 | 12,400 | 12,400 | |
| FOREIGN TAXES | 3,949 | 3,949 | ||
| PAYROLL TAXES | 26,140 | 13,070 | 13,070 | |
| REAL ESTATE TAXES | 8,803 | 4,401 | 4,402 |