| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 3,325 | 3,325 |
| 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 | 1,347 | S/L | 20.0000 | 149 | |||
| LAND | 2005-08-01 | 423,401 | |||||||
| BUILDING IMPROVEMENTS | 2006-07-31 | 14,361 | 6,403 | S/L | 20.0000 | 718 | |||
| DIGITAL CAMERA | 2007-05-04 | 340 | 340 | S/L | 5.0000 | ||||
| WATER & SEWER IMPROVEMENTS | 2009-03-09 | 29,641 | 4,693 | S/L | 40.0000 | 741 | |||
| BARN IMPROVEMENTS | 2009-07-15 | 1,500 | 413 | S/L | 40.0000 | 37 | |||
| WATER & SEWER IMPROVEMENTS | 2010-06-08 | 2,394 | 304 | S/L | 40.0000 | 60 | |||
| WATER IMPROVEMENTS | 2011-06-10 | 14,575 | 1,488 | S/L | 40.0000 | 365 | |||
| WATER IMPROVEMENTS | 1959-01-30 | 13,059 | 1,006 | S/L | 40.0000 | 327 | |||
| WATER IMPROVEMENTS | 2013-05-13 | 5,299 | 287 | S/L | 40.0000 | 133 | |||
| SAILBOAT - CERES | 2013-06-30 | 15,244 | 3,048 | S/L | 10.0000 | 1,525 | |||
| SAILBOAT - CERES | 2013-09-30 | 13,262 | 2,321 | S/L | 10.0000 | 1,326 | |||
| SAILBOAT ENGINE | 2013-10-20 | 2,330 | 688 | S/L | 5.0000 | 466 | |||
| SAILS | 2013-07-31 | 1,038 | 344 | S/L | 5.0000 | 207 | |||
| WATER IMPROVEMENTS | 2014-04-09 | 10,724 | 335 | S/L | 40.0000 | 268 | |||
| WATER & SEWER IMPROVEMENTS | 2014-08-20 | 798 | 18 | S/L | 39.0000 | 20 | |||
| ADJUSTMENT | 156 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 129,294 | 31,141 | 98,153 | ||
| 423,401 | 423,401 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 12,590 | 6,125 | 6,465 |
| Item No. | 1 |
|---|---|
| Lender's Name | VERMONT COMMUNITY LOAN FUND |
| Lender's Title | |
| Original Amount of Loan | 276000 |
| Balance Due | 260597 |
| Date of Note | 2009-11 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 0.0650 |
| Security Provided by Borrower | |
| 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 | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 7,740 | 4,673 | 3,067 | |
| PROGRAM EXPENSES | 24,948 | 24,948 | ||
| EQUIPMENT RENTAL | 1,380 | 1,380 | ||
| MATERIALS | 7,759 | 7,759 | ||
| FUNDRAISING | 2,065 | 1,065 | 1,000 | |
| MAINTENANCE | 140 | 140 | ||
| ADVERTISING | 452 | 452 | ||
| BANK SERVICE CHARGES | 483 | 5 | 478 | |
| MISCELLANEOUS | 349 | 104 | 245 | |
| POSTAGE | 230 | 230 | ||
| OFFICE SUPPLIES | 441 | 441 | ||
| DUES | 595 | 249 | 346 | |
| TELEPHONE | 1,252 | 1,110 | 142 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM FEES | 67,653 | 67,653 | |
| LAND RENTAL | 8,000 | 8,000 | |
| MERCHANDISE SALES | 505 | 505 | |
| GARDEN PRODUCE SALES | 57 | 57 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING | 2,875 | 2,875 | ||
| TEACHING CONSULTANTS | 16,645 | 16,645 | ||
| VISTA MEMBER | 8,500 | 8,500 | ||
| CONSTRUCTION DESIGN | 2,463 | 2,463 | ||
| OTHER | 1,300 | 1,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE AND PERMIT | 102 | 102 | ||
| PROPERTY TAXES | 6,806 | 3,403 | 3,403 |