| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 20,400 | 10,400 | 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 | 182,687 | SL | 2.56 % | 7,692 | |||
| BUILDING IMPROVEMENTS | 2003-12-15 | 154,978 | 83,785 | SL | 2.56 % | 3,974 | |||
| NEW DOORS | 2004-09-10 | 6,526 | 3,396 | SL | 2.56 % | 167 | |||
| BUILDING IMPROVEMENTS-CTC | 2004-07-01 | 467,213 | 245,572 | SL | 2.56 % | 11,979 | |||
| BUILDING IMPROVEMENTS-CTC | 2005-07-01 | 147,898 | 73,944 | SL | 2.56 % | 3,792 | |||
| BUILDING IMPROVEMENTS | 2007-11-26 | 52,816 | 23,244 | SL | 2.56 % | 1,354 | |||
| IRRIGATION INSTALLATION | 2007-10-25 | 6,946 | 3,072 | SL | 2.56 % | 178 | |||
| STONE WALL& DRIVEWAY EXPN | 2005-11-02 | 9,250 | 8,874 | SL | 20.0000 | 376 | |||
| ROOF | 2009-09-30 | 12,682 | 4,970 | SL | 2.56 % | 325 | |||
| BUILDING IMPROVEMENTS | 2010-08-19 | 161,525 | 59,543 | SL | 2.56 % | 4,142 | |||
| LAND IMPROVEMENTS | 2011-07-30 | 72,742 | 65,498 | SL | 6.67 % | 4,852 | |||
| BATHROOM REMODEL | 2019-06-01 | 67,050 | 9,528 | SL | 2.56 % | 1,719 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,417,819 | 764,053 | 653,766 | |
| Improvements | 93,336 | 90,944 | 2,392 | |
| 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 | 2,396 | 0 | 0 | 2,396 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| COPELAND INC | 30,000 | ||
| COPELAND PROPERTIES, LP | 1,978,082 | ||
| INVESTMENT IN COPELAND PROPERTIES, INC. | 30,000 | 30,000 | |
| INVESTMENT IN COPELAND PROPERTIES, LP | 2,056,662 | 1,978,082 | |
| Rounding | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 10 | 10 | ||
| DUES AND SUBSCRIPTIONS | 1,119 | 1,119 | ||
| INSURANCE | 110,268 | 44,107 | 66,161 | |
| OFFICE EXPENSES | 6,000 | 3,000 | 3,000 | |
| REPAIRS & MAINTENANCE | 18,453 | 18,453 | ||
| UTILITIES | 9,272 | 3,708 | 5,564 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVICE | 134,944 | 134,944 | 0 | 0 |
| PAYROLL SERVICE FEES | 2,038 | 0 | 0 | 2,038 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 11,015 | 5,507 | 5,508 | |
| FOREIGN TAXES | 4,763 | 4,763 | ||
| PAYROLL TAXES | 26,431 | 11,716 | 11,715 | |
| REAL ESTATE TAXES | 9,787 | 4,893 | 4,894 |