| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Outside Accounting Firm Tax, Attest and Advisory Services | 10,200 | 5,100 | 5,100 | 5,100 |
| Outside Accounting Firm Accounting and Bookkeeping Services | 8,554 | 4,277 | 4,277 | 4,277 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Publicly-Traded Securities | Purchased | 2018-05 | Unrelated Third Party | 67,993 | 67,244 | FMV | 0 | 749 | ||
| Agricultural Investment Property | Purchased | 2018-07 | Unrelated Third Party | 1,200,000 | FMV | 1,194,330 | 5,670 | |||
| Note Receivable & Accrued Interest | Purchased | Loss on Satisfaction of Notes Recei | 0 | 175,272 | FMV | 0 | -175,272 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Form 990-PF Page 7 Parts IX-A and IX-B | Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1:Part IX-A Line 1: |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Office equipment and furniture | 11,231 | 11,231 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Outside Legal Firm Corporate & Project Legal Counsel | 10,143 | 8,114 | 8,114 | 2,029 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI: 5% Mortgage Recievable; secured by farm land | 244,200 | 0 | 0 |
| PRI: Agricultural Land at Cost, Net of Impairment | 1,168,170 | 0 | 0 |
| PRI: 6% Note Receivable - High Mowing Seed Co. | 76,864 | 55,714 | 55,714 |
| PRI: Investment in LLC - The Cellars at Jasper Hill | 527,449 | 600,967 | 600,967 |
| PRI: Investment in Flexible Capital Fund - VSJF | 121,902 | 96,193 | 96,193 |
| PRI: Investment in Low-Profit LLC - Taproot Capital Fund | 186,722 | 293,985 | 293,985 |
| PRI: Note Receivable - Shelburne Farms | 1,500,000 | 1,500,000 | 1,500,000 |
| PRI: 6% Subordinated Convertible Note - GMOC | 33,334 | 0 | 0 |
| PRI: 6% Subordinated Note - GMOC | 16,666 | 0 | 0 |
| PRI: 4% Subordinated Convertible Notes - Farmers to You | 75,000 | 0 | 0 |
| PRI: 3% Mortgage Receivable - Unrelated Individuals | 119,397 | 107,283 | 107,283 |
| PRI: 3.5% Note Receivable - Unrelated Individuals | 186,432 | 162,917 | 162,917 |
| PRI: 1.0% Note Receivable - VCLF | 100,000 | 100,000 | 100,000 |
| PRI: 4.0% Note Receivable - Agric. Cooperative | 9,383 | 0 | 0 |
| PRI: Investment in Agricultural LLC | 76,397 | 35,767 | 35,767 |
| PRI: 1.25% Note Receivable - VCLF | 6,000 | 6,000 | 6,000 |
| Accrued Interest & Preferred Dividends Receivable | 55,650 | 8,995 | 8,995 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 0 | 0 | 0 | 0 |
| Change in accruals | 0 | 0 | 0 | -1,809 |
| Change in prepaid expenses | 0 | 0 | 0 | 4,671 |
| Insurance | 6,735 | 3,368 | 3,368 | 3,367 |
| Miscellaneous | 7,916 | 3,958 | 3,958 | 3,958 |
| Supplies | 4,182 | 2,091 | 2,091 | 2,091 |
| Postage | 380 | 190 | 190 | 190 |
| Telephone & Internet | 4,582 | 2,290 | 2,290 | 2,292 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Income / (Loss) from PIs | -38,767 | -38,767 | -38,767 |
| Management Fees | 12,125 | 12,125 | 12,125 |
| Miscellaneous Income | 2,112 | 2,112 | 2,112 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deposits received | 15,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 17,880 | 8,940 | 8,940 | 8,940 |
| Property Taxes | 14,209 | 14,209 | 14,209 | 0 |