| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,492 | 2,492 |
| 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 | 1,050 | S/L | 20.0000 | 149 | |||
| LAND | 2005-08-01 | 423,401 | |||||||
| BARN IMPROVEMENTS | 2006-07-31 | 14,361 | 4,967 | S/L | 20.0000 | 718 | |||
| DIGITAL CAMERA | 2007-05-04 | 340 | 340 | S/L | 5.0000 | ||||
| WATER & SEWER IMPROVEMENTS | 2009-03-09 | 29,641 | 3,211 | S/L | 40.0000 | 741 | |||
| BARN IMPROVEMENTS | 2009-07-15 | 1,500 | 300 | S/L | 20.0000 | 75 | |||
| WATER & SEWER IMPROVEMENTS | 2010-06-08 | 2,394 | 185 | S/L | 40.0000 | 59 | |||
| WATER IMPROVEMENTS | 2011-06-10 | 14,575 | 759 | S/L | 40.0000 | 365 | |||
| WATER IMPROVEMENTS | 2012-05-30 | 13,059 | 354 | S/L | 40.0000 | 326 | |||
| WATER IMPROVEMENTS | 2013-05-13 | 5,299 | 22 | S/L | 40.0000 | 133 | |||
| SAILBOAT - CERES | 2013-06-30 | 15,244 | 200% DB | 10.0000 | 1,524 | ||||
| SAILBOAT - CERES | 2013-09-30 | 13,262 | 200% DB | 10.0000 | 995 | ||||
| SAILBOAT ENGINE | 2013-10-20 | 2,330 | S/L | 7.0000 | 222 | ||||
| SAILS | 2013-07-31 | 1,038 | S/L | 7.0000 | 136 | ||||
| WATER IMPROVEMENTS | 2014-04-09 | 10,724 | S/L | 40.0000 | 67 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 128,496 | 18,460 | 110,036 | ||
| LAND | 423,401 | 423,401 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 28,345 | 28,345 | 28,345 |
| Item No. | 1 |
|---|---|
| Lender's Name | VERMONT COMMUNITY LOAN FUND |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 270000 |
| Balance Due | 270595 |
| 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 | 525 | 525 |
| Description | Amount |
|---|---|
| CHARITABLE DISBURSEMENT | 350 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VT SAIL PROJECT | ||||
| COST OF GOODS SOLD | 62,341 | 62,341 | ||
| EXPENSES | ||||
| PROGRAM EXPENSES | 8,855 | 8,855 | ||
| ADVERTISING | 126 | 126 | ||
| MISCELLANEOUS | 112 | 112 | ||
| MAINTENANCE | 245 | 245 | ||
| POSTAGE | 445 | 445 | ||
| OFFICE SUPPLIES | 1,329 | 87 | 1,329 | |
| BANK SERVICE CHARGES | 871 | 871 | ||
| DUES | 1,111 | 1,111 | ||
| TELEPHONE | 1,253 | 1,253 | ||
| EQUIPMENT RENTAL | 1,475 | 1,475 | ||
| MATERIALS | 3,300 | 3,300 | ||
| FUNDRAISING | 2,899 | 2,899 | ||
| INSURANCE | 23,974 | 23,974 | ||
| ONE LOVE THEATRE | 25,364 | 25,364 | ||
| PAYROLL FEE | 25 | 25 | ||
| MISC. SUPPLIES | 11 | 11 | ||
| ANNUAL REPORT | 20 | 20 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM FEES | 39,754 | 39,754 | |
| SCHOOL CONSULTANTS | 10,000 | 10,000 | |
| VT SAIL PROJECT | 48,275 | 48,275 | |
| GARDEN PRODUCE | 180 | 180 | |
| KEEPING TRACK | 2,165 | 2,165 | |
| MERCHANDISE SALES | 1,044 | 1,044 | |
| LAND RENTAL | 9,500 | 9,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAND MANAGEMENT | 10,647 | 10,647 | ||
| KEEPING TRACK PROFESSIONAL FEES | 4,500 | 4,500 | ||
| CONSULTING | 24,792 | 24,792 | ||
| GARDEN MANAGER | 2,000 | 2,000 | ||
| TEACHING CONSULTANTS | 11,200 | 11,200 | ||
| VISTA MEMBER | 7,000 | 7,000 | ||
| WEB DESIGN | 3,450 | 3,450 |
| 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 | 6,827 | 6,827 | ||
| LICENSE AND PERMIT | 169 | 169 |