| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,860 | 2,860 |
| Person Name | Explanation |
|---|---|
| MATT SCHLEIN | |
| ELAINE PENTALERI | |
| LYNNE RAPOPORT | |
| KRISTEN JOHNSON | |
| BARBARA YERRICK | |
| JUDY WIGER |
| 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 | 902 | S/L | 20.0000 | 148 | |||
| LAND | 2005-08-01 | 423,401 | |||||||
| BARN IMPROVEMENTS | 2006-07-31 | 14,361 | 4,248 | S/L | 20.0000 | 719 | |||
| DIGITAL CAMERA | 2007-05-04 | 340 | 340 | S/L | 5.0000 | ||||
| WATER & SEWER IMPROVEMENTS | 2009-03-09 | 29,641 | 2,470 | S/L | 40.0000 | 741 | |||
| BARN IMPROVEMENTS | 2009-07-15 | 1,500 | 225 | S/L | 20.0000 | 75 | |||
| WATER & SEWER IMPROVEMENTS | 2010-06-08 | 2,394 | 125 | S/L | 40.0000 | 60 | |||
| WATER IMPROVEMENTS | 2011-06-10 | 14,575 | 395 | S/L | 40.0000 | 364 | |||
| WATER IMPROVEMENTS | 2012-05-30 | 13,059 | 27 | S/L | 40.0000 | 327 | |||
| WATER IMPROVEMENTS | 2013-05-13 | 5,299 | S/L | 40.0000 | 22 | ||||
| SAILBOAT | 2013-06-30 | 15,244 | STRAIGHT LINE | 10.0000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 101,142 | 12,951 | 88,191 | ||
| LAND | 423,401 | 423,401 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 5,670 | 5,670 |
| Item No. | 1 |
|---|---|
| Lender's Name | VERMONT COMMUNITY LOAN FUND |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 270000 |
| Balance Due | 275320 |
| Date of Note | 2009-11 |
| Maturity Date | 2016-05 |
| Repayment Terms | 1863/MONTH; START 5/2013 |
| 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 | 525 | 525 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| PROGRAM EXPENSES | 13,781 | 13,781 | ||
| UTILITIES | 10 | 10 | ||
| ADVERTISING | 95 | 95 | ||
| MISCELLANEOUS | 163 | 163 | ||
| PROFESSIONAL DEVELOPMENT | 176 | 176 | ||
| MAINTENANCE | 280 | 280 | ||
| POSTAGE | 308 | 308 | ||
| OFFICE SUPPLIES | 552 | 552 | ||
| BANK SERVICE CHARGES | 564 | 564 | ||
| DUES | 621 | 621 | ||
| TELEPHONE | 1,084 | 1,084 | ||
| EQUIPMENT RENTAL | 1,495 | 1,495 | ||
| MATERIALS | 3,353 | 3,353 | ||
| FUNDRAISING | 3,674 | 3,674 | ||
| INSURANCE | 6,938 | 6,938 | ||
| ONE LOVE THEATRE | 48,253 | 48,253 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM FEES | 37,600 | 37,600 | |
| SCHOOL CONSULTANTS | 10,000 | 10,000 | |
| MERCHANDISE SALES | 5,759 | 5,759 | |
| LAND RENTAL | 8,000 | 8,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAND MANAGEMENT | 3,190 | 3,190 | ||
| KEEPING TRACK PROFESSIONAL FEES | 3,675 | 3,675 | ||
| CONSULTING | 10,167 | 10,167 | ||
| GARDEN MANAGER | 1,155 | 1,155 | ||
| EVENT ARTIST | 18,908 | 18,908 | ||
| TEACHING CONSULTANTS | 10,461 | 10,461 | ||
| VISTA MEMBER | 8,500 | 8,500 |
| Name | Address |
|---|---|
| REBECCA POHLAND |
981 HANNAH RD FRIDAY HARBOR,WA98250 |
| BAY AND PAUL FOUNDATIONS |
17 WEST 94TH ST 1ST FL NEW YORK,NY10025 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,169 | 6,169 | ||
| FEDERAL TAXES | 2 | 2 |