| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Wallace W. Tapia, PC Accounting & tax advice | 8,875 | 2,219 | 5,769 |
| Category | Amount |
|---|---|
| Real Pickles Cooperative Inc | 50,000 |
| VSJF Flexible Capital Fund L3C | 28,990 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
AYERS BROOK GOAT DAIRY L3C |
301 VT ROUTE 12 N RANDOLPH,VT05060 |
2013-04-19 | 100,000 | INVESTMENT IN GOAT DAIRY | 100,000 | No | No reports required to date. | NOT APPLICABLE | |
|
NORTHEAST KINGDOM TASTING CENTER |
150 MAIN STREET NEWPORT,VT05855 |
2013-04-10 | 50,000 | INVESTMENT IN TASTING CENTER IN RURAL VERMONT | 50,000 | No | No reports required to date | NOT APPLICABLE | |
|
VSJF FLEXIBLE CAPITAL FUND L3C |
|
2012-12-06 | 28,990 | THE FLEX FUND REMAINS THE FIRST AND ONLY BUSINESS-LENDING PROGRAM IN VERMONT SOLELY FOCUSED ON ROYALTY FINANCING FOR SMALL, GROWTH STAGE BUSINESSES, ONE OF ONLY TWO SUCH INVESTMENT-LENDING PROGRAMS OF ITS SCALE IN NEW ENGLAND. | 28,990 | No | 6/30/13, 9/30/13 | NOT APPLICABLE | |
|
REAL PICKLES COOPERATIVE INC |
311 WELLS STREET GREENFIELD,MA01301 |
2013-04-19 | 50,000 | PREFERRED STOCK IN COMPANY | 50,000 | No | No reports required to date. | NOT APPLICABLE |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
AYERS BROOK GOAT DAIRY L3C |
301 VT ROUTE 12 N RANDOLPH,VT05060 |
2013-04-19 | 100,000 | INVESTMENT IN GOAT DAIRY | 100,000 | No | No reports required to date. | NOT APPLICABLE | |
|
NORTHEAST KINGDOM TASTING CENTER |
150 MAIN STREET NEWPORT,VT05855 |
2013-04-10 | 50,000 | INVESTMENT IN TASTING CENTER IN RURAL VERMONT | 50,000 | No | No reports required to date | NOT APPLICABLE | |
|
VSJF FLEXIBLE CAPITAL FUND L3C |
|
2012-12-06 | 28,990 | THE FLEX FUND REMAINS THE FIRST AND ONLY BUSINESS-LENDING PROGRAM IN VERMONT SOLELY FOCUSED ON ROYALTY FINANCING FOR SMALL, GROWTH STAGE BUSINESSES, ONE OF ONLY TWO SUCH INVESTMENT-LENDING PROGRAMS OF ITS SCALE IN NEW ENGLAND. | 28,990 | No | 6/30/13, 9/30/13 | NOT APPLICABLE | |
|
REAL PICKLES COOPERATIVE INC |
311 WELLS STREET GREENFIELD,MA01301 |
2013-04-19 | 50,000 | PREFERRED STOCK IN COMPANY | 50,000 | No | No reports required to date. | NOT APPLICABLE |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
AYERS BROOK GOAT DAIRY L3C |
301 VT ROUTE 12 N RANDOLPH,VT05060 |
2013-04-19 | 100,000 | INVESTMENT IN GOAT DAIRY | 100,000 | No | No reports required to date. | NOT APPLICABLE | |
|
NORTHEAST KINGDOM TASTING CENTER |
150 MAIN STREET NEWPORT,VT05855 |
2013-04-10 | 50,000 | INVESTMENT IN TASTING CENTER IN RURAL VERMONT | 50,000 | No | No reports required to date | NOT APPLICABLE | |
|
VSJF FLEXIBLE CAPITAL FUND L3C |
|
2012-12-06 | 28,990 | THE FLEX FUND REMAINS THE FIRST AND ONLY BUSINESS-LENDING PROGRAM IN VERMONT SOLELY FOCUSED ON ROYALTY FINANCING FOR SMALL, GROWTH STAGE BUSINESSES, ONE OF ONLY TWO SUCH INVESTMENT-LENDING PROGRAMS OF ITS SCALE IN NEW ENGLAND. | 28,990 | No | 6/30/13, 9/30/13 | NOT APPLICABLE | |
|
REAL PICKLES COOPERATIVE INC |
311 WELLS STREET GREENFIELD,MA01301 |
2013-04-19 | 50,000 | PREFERRED STOCK IN COMPANY | 50,000 | No | No reports required to date. | NOT APPLICABLE |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
AYERS BROOK GOAT DAIRY L3C |
301 VT ROUTE 12 N RANDOLPH,VT05060 |
2013-04-19 | 100,000 | INVESTMENT IN GOAT DAIRY | 100,000 | No | No reports required to date. | NOT APPLICABLE | |
|
NORTHEAST KINGDOM TASTING CENTER |
150 MAIN STREET NEWPORT,VT05855 |
2013-04-10 | 50,000 | INVESTMENT IN TASTING CENTER IN RURAL VERMONT | 50,000 | No | No reports required to date | NOT APPLICABLE | |
|
VSJF FLEXIBLE CAPITAL FUND L3C |
|
2012-12-06 | 28,990 | THE FLEX FUND REMAINS THE FIRST AND ONLY BUSINESS-LENDING PROGRAM IN VERMONT SOLELY FOCUSED ON ROYALTY FINANCING FOR SMALL, GROWTH STAGE BUSINESSES, ONE OF ONLY TWO SUCH INVESTMENT-LENDING PROGRAMS OF ITS SCALE IN NEW ENGLAND. | 28,990 | No | 6/30/13, 9/30/13 | NOT APPLICABLE | |
|
REAL PICKLES COOPERATIVE INC |
311 WELLS STREET GREENFIELD,MA01301 |
2013-04-19 | 50,000 | PREFERRED STOCK IN COMPANY | 50,000 | No | No reports required to date. | NOT APPLICABLE |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Securities | Purchased | OPEN MARKET | 1,951,301 | 1,857,162 | FMV | 94,139 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 100,000 European Inv Bank | 100,322 | 100,200 |
| 200,000 Calvert Social Inv Foundation | 200,000 | 200,000 |
| 100,000 Calvert Social Inv Foundation | 100,000 | 100,000 |
| 75,000 Calvert Social Inv Foundation | 75,000 | 75,000 |
| 50,927 Cooperative Fund of New England | 50,927 | 50,927 |
| 50,000 High Mowing Seed Co | 50,000 | 50,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,000 sh. AGL Resources Inc | 81,478 | 85,720 |
| 3,500 sh. Ameresco Inc Cl A | 46,182 | 31,535 |
| 1,800 sh. Automatic Data Processing | 66,063 | 123,948 |
| 1,500 sh. Badger Meter Inc | 46,337 | 66,825 |
| 800 sh. Brady Corp Cl A | 24,394 | 24,584 |
| 2,300 sh. Camden National Corp | 74,641 | 81,581 |
| 1,150 sh. Canadian National Railway Co | 20,472 | 111,861 |
| 2,600 sh. Clarcor Inc | 17,568 | 135,746 |
| 3,250 sh. Consolidated Comm Holdings Inc | 59,407 | 56,583 |
| 60 sh. Google Inc Cl A | 27,312 | 52,822 |
| 1,800 sh. Hain Celestial Group Inc | 34,794 | 117,018 |
| 1,600 sh. Hubbell Inc Cl B | 48,919 | 158,400 |
| 2,525 sh. Intuit | 34,130 | 154,126 |
| 1,400 sh. Johnson & Johnson | 42,463 | 120,204 |
| 4,000 sh. Johnson Controls Inc | 109,612 | 143,160 |
| 2,300 sh. McCormick & Co Inc | 26,777 | 161,828 |
| 1,500 sh. Medtronic Inc | 56,411 | 77,205 |
| 4,250 sh. Met Pro Corp | 35,158 | 57,120 |
| 2,250 sh. Neogen Corp | 17,267 | 125,010 |
| 2,700 sh. Patterson Companies Inc | 83,132 | 101,520 |
| 937 sh. Sun Hydraulics Corp | 8,817 | 29,309 |
| 3,600 sh. Tennant Co | 69,865 | 173,772 |
| 2,700 sh. Wabtec Corp | 38,124 | 144,261 |
| 1,400 sh. WGL Holdings Inc | 43,159 | 60,508 |
| 2,900 sh. Wiley John & Sons Inc Cl A | 111,568 | 116,261 |
| 909 sh. Equal Exchange Pfd | 24,998 | 24,998 |
| 2,700 sh. Coop Regions of Organic Cl E Ser 1 W Private Placement | 135,000 | 135,000 |
| 3,000 sh. Canon Inc ADR | 105,066 | 98,610 |
| 570 sh. Novo-Nordisk AS ADR | 26,650 | 88,333 |
| 15 sh. Sustaining Technologies LLC | 7,500 | 7,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 3,800 PowerShares Global ETF Trust Global Clean Energy | 53,419 | 37,050 | |
| 7030.075 units Forum Funds Merk Hard Currency Inv | 76,827 | 80,354 | |
| 2,700 units AmeriGas Partners LP | 107,226 | 133,461 | |
| 4,000 units Liberty Property Trust | 156,170 | 147,840 | |
| 8,000 sh. Federal Agric Mtg Corp | 200,009 | 190,160 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Davenport & Dodds Legal services | 28,289 | 14,709 | 9,504 | |
| Dinse, Knapp & McAndrew, PC Legal services | 4,948 | 1,649 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2,000 pref stock Real Pickles Cooperative Inc | 50,000 | 50,000 | |
| Ayers Brook Goat Dairy L3C 3.0% Due 04/01/23 | 100,000 | 100,000 | |
| Carrot Project CD | 25,000 | 25,000 | 25,000 |
| Northeast Kingdom Tasting Center LLC | 50,000 | 50,000 | |
| River Valley Market CD | 10,000 | 10,000 | 10,000 |
| VSJF Flexible Capital Fund L3C | 28,990 | 28,990 | |
| Program related investments | 350,000 | ||
| 2,000 pref stock Real Pickles Cooperative Inc | 50,000 | 50,000 | |
| Ayers Brook Goat Dairy L3C 3.0% Due 04/01/23 | 100,000 | 100,000 | |
| Carrot Project CD | 25,000 | 25,000 | 25,000 |
| Northeast Kingdom Tasting Center LLC | 50,000 | 50,000 | |
| River Valley Market CD | 10,000 | 10,000 | 10,000 |
| VSJF Flexible Capital Fund L3C | 28,990 | 28,990 | |
| Program related investments | 350,000 | ||
| 2,000 pref stock Real Pickles Cooperative Inc | 50,000 | 50,000 | |
| Ayers Brook Goat Dairy L3C 3.0% Due 04/01/23 | 100,000 | 100,000 | |
| Carrot Project CD | 25,000 | 25,000 | 25,000 |
| Northeast Kingdom Tasting Center LLC | 50,000 | 50,000 | |
| River Valley Market CD | 10,000 | 10,000 | 10,000 |
| VSJF Flexible Capital Fund L3C | 28,990 | 28,990 | |
| Program related investments | 350,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2,000 pref stock Real Pickles Cooperative Inc | 50,000 | 50,000 | |
| Ayers Brook Goat Dairy L3C 3.0% Due 04/01/23 | 100,000 | 100,000 | |
| Carrot Project CD | 25,000 | 25,000 | 25,000 |
| Northeast Kingdom Tasting Center LLC | 50,000 | 50,000 | |
| River Valley Market CD | 10,000 | 10,000 | 10,000 |
| VSJF Flexible Capital Fund L3C | 28,990 | 28,990 | |
| Program related investments | 350,000 | ||
| 2,000 pref stock Real Pickles Cooperative Inc | 50,000 | 50,000 | |
| Ayers Brook Goat Dairy L3C 3.0% Due 04/01/23 | 100,000 | 100,000 | |
| Carrot Project CD | 25,000 | 25,000 | 25,000 |
| Northeast Kingdom Tasting Center LLC | 50,000 | 50,000 | |
| River Valley Market CD | 10,000 | 10,000 | 10,000 |
| VSJF Flexible Capital Fund L3C | 28,990 | 28,990 | |
| Program related investments | 350,000 | ||
| 2,000 pref stock Real Pickles Cooperative Inc | 50,000 | 50,000 | |
| Ayers Brook Goat Dairy L3C 3.0% Due 04/01/23 | 100,000 | 100,000 | |
| Carrot Project CD | 25,000 | 25,000 | 25,000 |
| Northeast Kingdom Tasting Center LLC | 50,000 | 50,000 | |
| River Valley Market CD | 10,000 | 10,000 | 10,000 |
| VSJF Flexible Capital Fund L3C | 28,990 | 28,990 | |
| Program related investments | 350,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2,000 pref stock Real Pickles Cooperative Inc | 50,000 | 50,000 | |
| Ayers Brook Goat Dairy L3C 3.0% Due 04/01/23 | 100,000 | 100,000 | |
| Carrot Project CD | 25,000 | 25,000 | 25,000 |
| Northeast Kingdom Tasting Center LLC | 50,000 | 50,000 | |
| River Valley Market CD | 10,000 | 10,000 | 10,000 |
| VSJF Flexible Capital Fund L3C | 28,990 | 28,990 | |
| Program related investments | 350,000 | ||
| 2,000 pref stock Real Pickles Cooperative Inc | 50,000 | 50,000 | |
| Ayers Brook Goat Dairy L3C 3.0% Due 04/01/23 | 100,000 | 100,000 | |
| Carrot Project CD | 25,000 | 25,000 | 25,000 |
| Northeast Kingdom Tasting Center LLC | 50,000 | 50,000 | |
| River Valley Market CD | 10,000 | 10,000 | 10,000 |
| VSJF Flexible Capital Fund L3C | 28,990 | 28,990 | |
| Program related investments | 350,000 | ||
| 2,000 pref stock Real Pickles Cooperative Inc | 50,000 | 50,000 | |
| Ayers Brook Goat Dairy L3C 3.0% Due 04/01/23 | 100,000 | 100,000 | |
| Carrot Project CD | 25,000 | 25,000 | 25,000 |
| Northeast Kingdom Tasting Center LLC | 50,000 | 50,000 | |
| River Valley Market CD | 10,000 | 10,000 | 10,000 |
| VSJF Flexible Capital Fund L3C | 28,990 | 28,990 | |
| Program related investments | 350,000 |
| Description | Amount |
|---|---|
| Adjustment to bring beginning assets to book value | 586,689 |
| Adjustment required to record donated securities (FMV vs. cost) | 871,310 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Memberships | 1,195 | |||
| Insurance | 856 | |||
| Miscellaneous | 1,815 | 460 | 831 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Misc | 9 | ||
| Ordinary business loss | -3,169 |
| Description | Amount |
|---|---|
| Adjustment for Realized Capital Gains based on cost basis | 181,246 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Clean Yield Asset Management Investment advice | 26,968 | 23,958 | 3,010 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise | 1,000 | |||
| Foreign | 847 | 847 |