| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit | 12,000 | 1,250 | 2,294 | 8,456 |
| Bookkeeping | 12,203 | 1,250 | 2,294 | 8,659 |
| 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 | 2024-06 | 1,177 | Cost | 1,177 | ||||
| Forestry sales | 2010-01 | Purchase | 2024-06 | 530 | Cost | 530 | ||||
| Stumpage & logs | 2010-01 | Purchase | 2024-06 | 6,194 | Cost | 6,194 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Corporate bonds | 1,439,475 | 1,444,405 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Common stocks | 2,098,055 | 3,147,948 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 5,890,270 | 5,890,270 | 5,890,270 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investments - Berkshire Taconic Comm Fnd | AT COST | 2,840,870 | 4,096,885 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 76,668 | 50,601 | 26,067 | 26,067 |
| Furniture and Fixtures | 8,259 | 6,968 | 1,291 | 1,291 |
| Machinery and Equipment | 171,896 | 136,826 | 35,070 | 35,070 |
| Buildings | 568,865 | 235,832 | 333,033 | 333,033 |
| Improvements | 221,649 | 85,261 | 136,388 | 136,388 |
| Miscellaneous | 3,495 | 3,348 | 147 | 147 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 1,503 | 0 | 0 | 1,503 |
| 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 | Amount |
|---|---|
| Adjustment to cost basis | 16,412 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Credit card fees | 532 | 532 | ||
| Insurance | 41,339 | 4,500 | 36,839 | |
| Intern program | 18,181 | 18,181 | ||
| Library donation | 200 | 200 | ||
| Miscellaneous | 243 | 127 | 116 | |
| Office expenses | 5,449 | 5,449 | ||
| Payroll service | 986 | 986 | ||
| Promotional and programs | 7,170 | 7,170 | ||
| Promotional film | 6,670 | 6,670 | ||
| Software and computer expenses | 3,142 | 3,142 | ||
| Special Event Expenses | 2,364 | 2,364 | ||
| Subscriptions and dues | 4,636 | 4,636 | ||
| Supplies | 16,971 | 873 | 16,098 | |
| Supplies maple syrup in cost of sales | -8,881 | -8,881 | ||
| Supplies promotion in cost of sales | -1,212 | -1,212 | ||
| Unreimbursed loss | 1,743 | 1,743 | ||
| Vehicle expenses | 9,869 | 4,194 | 5,675 | |
| Yale Camp reimbursed expenses | 43,217 | 43,217 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Carbon credits | 45,973 | 45,973 | |
| Program fees | 5,272 | 5,272 | |
| Rental Income - Noninvestment Property | 10,001 | 10,001 | |
| Yale Camp Income | 80,407 | 80,407 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Federal excise tax payable | 1,809 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consultants and other | 5,569 | 0 | 5,569 | 0 |
| Instructors | 2,329 | 0 | 2,329 | 0 |
| Investment management fees | 58,073 | 58,073 | 0 | 0 |
| Personnel search | 39,877 | 0 | 39,877 | 0 |
| Program coordinator | 7,634 | 0 | 7,634 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Maple syrup sales | 5,144 | 8,974 | -3,830 |
| Promotional items | 1,131 | 1,212 | -81 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Net investment income tax | 7,009 | |||
| Real estate taxes | 198 | 198 |