| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,291 | 2,291 |
| Person Name | Explanation |
|---|---|
| MATT SCHLEIN | |
| ELAINE PENTALERI | |
| KRISTEN JOHNSON | |
| BRITTANY GRAHAM | |
| BARBARA YERRICK |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| COMPUTER EQUIPMENT | 2003-01-15 | 1,764 | 1,764 | S/L | 5.0000 | ||||
| BUILDING IMPROVEMENTS | 2006-05-26 | 2,965 | 754 | S/L | 20.0000 | 148 | |||
| LAND | 2005-08-01 | 423,401 | |||||||
| BARN IMPROVEMENTS | 2006-07-31 | 14,361 | 3,530 | S/L | 20.0000 | 718 | |||
| DIGITAL CAMERA | 2007-05-04 | 340 | 283 | S/L | 5.0000 | 57 | |||
| WATER & SEWER IMPROVEMENTS | 2009-03-09 | 29,641 | 1,729 | S/L | 40.0000 | 741 | |||
| BARN IMPROVEMENTS | 2009-07-15 | 1,500 | 150 | S/L | 20.0000 | 75 | |||
| WATER & SEWER IMPROVEMENTS | 2010-06-08 | 2,394 | 65 | S/L | 40.0000 | 60 | |||
| WATER IMPROVEMENTS | 2011-06-10 | 14,575 | 30 | S/L | 40.0000 | 365 | |||
| WATER IMPROVEMENTS | 2012-05-30 | 13,059 | S/L | 40.0000 | 27 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 80,599 | 10,496 | 70,103 | 67,540 | |
| LAND | 423,401 | 423,401 | 423,401 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,926 |
| Item No. | 1 |
|---|---|
| Lender's Name | VERMONT COMMUNITY LOAN FUND |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 128988 |
| Balance Due | 272560 |
| Date of Note | 2009-11 |
| Maturity Date | 2016-05 |
| Repayment Terms | 3,134/MONTH; START 5/2012 |
| Interest Rate | 0.0650 |
| Security Provided by Borrower | MORTGAGE ON REAL ESTATE |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 300 | 300 | 300 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 225 | 225 | ||
| MAINTENANCE | 35 | 35 | ||
| PROFESSIONAL DEVELOPMENT | 284 | 284 | ||
| INSURANCE | 8,875 | 8,875 | ||
| OFFICE SUPPLIES | 991 | 991 | ||
| POSTAGE | 976 | 976 | ||
| TELEPHONE | 778 | 778 | ||
| MISCELLANEOUS | 60 | 60 | ||
| DUES | 250 | 250 | ||
| EQUIPMENT RENTAL | 1,495 | 1,495 | ||
| FUNDRAISING | 5,246 | 5,246 | ||
| PROGRAM EXPENSES | 24,397 | 2,014 | 22,383 | |
| MATERIALS | 19,343 | 19,343 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SCHOOL CONTRIBUTIONS | 10,000 | 10,000 | |
| PROGRAM FEES | 18,125 | 18,125 | |
| WASHINGTON CTY YOUTH SERVICE | 9,706 | 9,706 | |
| OTHER PROGRAMS | 3,551 | 3,551 | |
| MERCHANDISE SALES | 4,957 | 4,957 | |
| LAND RENTAL | 8,000 | 8,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAND MANAGEMENT | 45,659 | 45,659 | ||
| WEBSITE DESIGN | 6,160 | 6,160 | ||
| KEEPING TRACK PROFESSIONAL FEES | 4,528 | 4,528 | ||
| CONSULTING | 13,356 | 13,356 | ||
| GARDEN MANAGER | 1,193 | 1,193 | ||
| EVENT ARTIST | 1,400 | 1,400 | ||
| SCULPTOR | 4,027 | 4,027 | ||
| TEACHING CONSULTANTS | 8,138 | 8,138 | ||
| VISTA MEMBER | 6,800 | 6,800 | ||
| OTHER PROFESSIONAL FEES | 350 | 350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,416 | 6,416 | ||
| PAYROLL TAXES - EMPLOYER PORTION | 3,964 | 3,964 | ||
| PERMITS | 105 | 105 |