| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit | 11,500 | 1,000 | 1,000 | 9,500 |
| Bookkeeping | 9,722 | 1,000 | 3,500 | 5,222 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Lumber & boughs | 2010-01 | Purchase | 2022-06 | 624 | Cost | 624 | ||||
| Forestry sales | 2010-01 | Purchase | 2022-06 | 540 | Cost | 540 | ||||
| 1 1965 Mack R600 Log Truck | 2014-10 | Purchase | 2021-07 | Judy Wilson Richard Schenk | 2,500 | 6,278 | Cost | 2,500 | 6,278 | |
| Ford F550 truck | 2010-01 | Purchase | 2021-07 | 750 | Cost | 750 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate bonds | 474,992 | 423,344 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Common stocks | 1,104,198 | 1,525,659 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 5,875,598 | 5,875,598 | 5,875,598 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investments - Berkshire Taconic Comm Fnd | AT COST | 4,413,115 | 5,567,007 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 42,668 | 42,668 | 1 | |
| Furniture and Fixtures | 8,259 | 6,832 | 1,427 | 1,427 |
| Machinery and Equipment | 171,896 | 131,616 | 40,280 | 40,280 |
| Buildings | 555,865 | 203,187 | 352,678 | 352,678 |
| Improvements | 209,324 | 63,739 | 145,585 | 145,584 |
| Miscellaneous | 3,495 | 2,760 | 735 | 735 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Murtha Cullina LLP | 4,365 | 0 | 0 | 4,365 |
| Item No. | 1 |
|---|---|
| Lender's Name | National Iron Bank |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 43,905 |
| Balance Due | |
| Date of Note | 2020-04 |
| Maturity Date | 2022-04 |
| Repayment Terms | To be forgiven by SBA |
| Interest Rate | 1.0000 |
| Security Provided by Borrower | None |
| Purpose of Loan | Paycheck Protection Act |
| Description of Lender Consideration | Cash |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 46,499 | 2,000 | 44,499 | |
| Intern program | 4,749 | 4,749 | ||
| Miscellaneous | 360 | 360 | ||
| Office expenses | 5,155 | 5,155 | ||
| Rental Expenses | 1,306 | 1,306 | ||
| Software and computer expenses | 4,612 | 4,612 | ||
| Special Event Expenses | 9,470 | 9,470 | ||
| Supplies | 14,936 | 14,936 | ||
| Supplies - to cost of sales | -2,742 | -2,742 | ||
| Vehicle expenses | 7,685 | 1,937 | 5,748 | |
| Weather station | 160 | 160 | ||
| Yale Camp reimbursed expenses | 23,186 | 23,186 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income From Special Events | 24,000 | 24,000 | |
| Program fees | 1,607 | 1,607 | |
| Yale Camp Income | 54,957 | 54,957 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative | 31,033 | 0 | 0 | 31,033 |
| Development consultant | 3,125 | 0 | 0 | 3,125 |
| Education and training | 2,000 | 0 | 2,000 | 0 |
| Forestry courses | 345 | 0 | 345 | 0 |
| Instructors | 1,155 | 0 | 1,155 | 0 |
| Investment management fees | 95,643 | 95,643 | 95,643 | 0 |
| Maps | 544 | 0 | 0 | 544 |
| Newsletter | 1,800 | 0 | 0 | 1,800 |
| Payroll service | 833 | 0 | 0 | 833 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Maple syrup sales | 1,562 | 2,742 | -1,180 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Net investment income tax | 8,294 |