| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 2,155 | 2,155 |
| 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 | 1,199 | S/L | 20.0000 | 148 | |||
| LAND | 2005-08-01 | 423,401 | |||||||
| BARN IMPROVEMENTS | 2006-07-31 | 14,361 | 5,685 | S/L | 20.0000 | 718 | |||
| DIGITAL CAMERA | 2007-05-04 | 340 | 340 | S/L | 5.0000 | ||||
| WATER & SEWER IMPROVEMENTS | 2009-03-09 | 29,641 | 3,952 | S/L | 40.0000 | 741 | |||
| BARN IMPROVEMENTS | 2009-07-15 | 1,500 | 375 | S/L | 20.0000 | 75 | |||
| WATER & SEWER IMPROVEMENTS | 2010-06-08 | 2,394 | 244 | S/L | 40.0000 | 60 | |||
| WATER IMPROVEMENTS | 2011-06-10 | 14,575 | 1,124 | S/L | 40.0000 | 364 | |||
| WATER IMPROVEMENTS | 2012-05-30 | 13,059 | 680 | S/L | 40.0000 | 327 | |||
| WATER IMPROVEMENTS | 2013-05-13 | 5,299 | 155 | S/L | 40.0000 | 132 | |||
| SAILBOAT - CERES | 2013-06-30 | 15,244 | 1,524 | S/L | 10.0000 | 1,525 | |||
| SAILBOAT - CERES | 2013-09-30 | 13,262 | 995 | S/L | 10.0000 | 1,326 | |||
| SAILBOAT ENGINE | 2013-10-20 | 2,330 | 222 | S/L | 7.0000 | 333 | |||
| SAILS | 2013-07-31 | 1,038 | 136 | S/L | 7.0000 | 148 | |||
| WATER IMPROVEMENTS | 2014-04-09 | 10,724 | 67 | S/L | 40.0000 | 268 | |||
| WATER & SEWER IMPROV. | 2014-08-20 | 798 | S/L | 39.0000 | 18 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 129,294 | 24,643 | 104,651 | 104,651 | |
| LAND | 423,401 | 423,401 | 423,401 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 24,314 | 24,314 |
| Item No. | 1 |
|---|---|
| Lender's Name | VERMONT COMMUNITY LOAN FUND |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 270000 |
| Balance Due | 265824 |
| 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 | 525 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VT SAIL PROJECT | ||||
| COST OF GOODS SOLD | 1,231 | 1,231 | ||
| EXPENSES | ||||
| INSURANCE | 7,873 | 6,088 | 1,785 | |
| PROGRAM EXPENSES | 41,279 | 2,393 | 38,886 | |
| EQUIPMENT RENTAL | 1,495 | 1,495 | ||
| MATERIALS | 7,055 | 1,223 | 5,832 | |
| FUNDRAISING | 2,342 | 815 | 1,527 | |
| MAINTENANCE | 525 | 525 | ||
| ADVERTISING | 949 | 425 | 524 | |
| BANK SERVICE CHARGES | 450 | 128 | 322 | |
| MISCELLANEOUS | 216 | 216 | ||
| POSTAGE | 242 | 242 | ||
| OFFICE SUPPLIES | 364 | 364 | ||
| DUES | 750 | 750 | ||
| TELEPHONE | 2,356 | 2,356 | ||
| PAYROLL FEE | 6 | 6 | ||
| EQUIPMENT REPAIRS | 450 | 450 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM FEES | 45,657 | 45,657 | |
| SCHOOL CONSULTANTS | 2,500 | 2,500 | |
| VT SAIL PROJECT | 4,831 | 4,831 | |
| LAND RENTAL | 8,000 | 8,000 | |
| KEEPING TRACK | 1,200 | 1,200 | |
| MERCHANDISE SALES | 361 | 361 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAND MANAGEMENT | 3,488 | 3,488 | ||
| KEEPING TRACK PROFESSIONAL FEES | 2,569 | 1,183 | 1,386 | |
| CONSULTING | 8,667 | 4,237 | 4,430 | |
| GARDEN MANAGER | 1,264 | 1,264 | ||
| TEACHING CONSULTANTS | 14,012 | 14,012 | ||
| VISTA MEMBER | 5,200 | 5,200 | ||
| CONSTRUCTION DESIGN | 300 | 300 | ||
| TEACHER EXCHANGE | 3,680 | 3,680 |
| Name | Address |
|---|---|
| REBECCA POHLAND |
981 HANNAH RD FRIDAY HARBOR,WA98250 |
| BAY AND PAUL FOUNDATIONS |
17 WEST 94TH ST 1ST FL NEW YORK,NY10025 |
| JEAN EISENSTEIN |
499 N BROADWAY APT 8H WHITE PLAINS,NY10603 |
| DALE SCHLEIN |
20 SCHOOLHOUSE RD WACCABUC,NY10597 |
| ALEX GORDON ESTATE |
PO BOX 244 WACCABUC,NY10597 |
|
|
3133 NORTH HALSTED CHICAGO,IL60657 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,882 | 6,882 | ||
| LICENSE AND PERMIT | 85 | 85 |