Totals
- Total revenue
- $1,350,448
- Total expenses
- $1,264,009
- Contributions and grants received
- $856,063
- Grants paid
- $0
- Program service revenue
- $323,147
- Investment income
- $52,607
- Other revenue
- $118,631
- Total assets, end of year
- $6,388,223
- Total liabilities, end of year
- $492,102
- Net assets or fund balances, end of year
- $5,896,121
- Program services expenses (Part IX)
- $1,006,886
- Management and general expenses
- $127,118
- Fundraising expenses
- $130,005
- Program service expenses (Part III)
- $1,006,886
Program services were 79.7% of total expenses calculated — Part IX's program-services column over total expenses, both as filed.
Line items
Every line the filer filed in Parts VIII, IX and X, as filed and in filed order. Blank columns are left out, and the lines are not forced to add up to the totals above.
Revenue
Part VIII, the statement of revenue.
-
1c · Fundraising events
$3,940
-
1f · All other contributions, gifts and grants
$852,123
-
1g · Noncash contributions included above
$285,557
-
2a · Program service revenue: MASSACHUSETTS WOODLAND
total $214,552 · related or exempt $214,552
-
2b · Program service revenue: SALE OF CONSERVATION R
total $100,000 · related or exempt $100,000
-
2c · Program service revenue: CONSULTING INCOME
total $8,595 · related or exempt $8,595
-
3 · Investment income
total $52,441 · excluded $52,441
-
7a · Gross sales of assets other than inventory
securities $7,380
-
7b · Less cost or other basis and sales expenses
securities $7,214
-
7c · Gain or loss
securities $166
-
7d · Net gain or loss
total $166 · excluded $166
-
8a · Fundraising events: gross income
$245,311
-
8a · Fundraising events: contributions included on line 1c
$3,940
-
8b · Fundraising events: direct expenses
$128,630
-
8c · Net income from fundraising events
total $116,681 · excluded $116,681
-
11a · Other revenue: OTHER INCOME
total $1,950 · excluded $1,950
-
11e · Other revenue, total
$1,950
Functional expenses
Part IX, the statement of functional expenses.
-
5 · Compensation of officers, directors and key employees
total $106,640 · program services $21,328 · management and general $21,328 · fundraising $63,984
-
7 · Other salaries and wages
total $487,386 · program services $421,402 · management and general $59,386 · fundraising $6,598
-
8 · Pension plan contributions
total $28,075 · program services $20,924 · management and general $3,815 · fundraising $3,336
-
9 · Other employee benefits
total $37,593 · program services $28,018 · management and general $5,108 · fundraising $4,467
-
10 · Payroll taxes
total $53,342 · program services $39,756 · management and general $7,248 · fundraising $6,338
-
11b · Fees: legal
total $28,501 · program services $28,396 · management and general $105
-
11c · Fees: accounting
total $17,500 · management and general $17,500
-
12 · Advertising and promotion
total $18,584 · program services $9,292 · fundraising $9,292
-
13 · Office expenses
total $36,338 · program services $10,776 · management and general $6,177 · fundraising $19,385
-
14 · Information technology
total $9,550 · program services $7,926 · management and general $382 · fundraising $1,242
-
16 · Occupancy
total $37,113 · program services $29,690 · management and general $1,856 · fundraising $5,567
-
17 · Travel
total $5,558 · program services $4,446 · management and general $278 · fundraising $834
-
19 · Conferences, conventions and meetings
total $384 · program services $384
-
22 · Depreciation, depletion and amortization
total $18,360 · program services $14,688 · management and general $918 · fundraising $2,754
-
23 · Insurance
total $19,012 · program services $14,125 · management and general $2,981 · fundraising $1,906
-
24a · Other expenses: CONSERVATION RESTRICTIO
total $265,000 · program services $265,000
-
24b · Other expenses: LAND DONATED TO OTHER O
total $42,200 · program services $42,200
-
24c · Other expenses: STEWARDSHIP
total $26,119 · program services $26,119
-
24d · Other expenses: DIRECT PROJECT EXPENSES
total $19,036 · program services $19,036
-
24e · All other expenses
total $7,718 · program services $3,380 · management and general $36 · fundraising $4,302
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $200 · end of year $200
-
2 · Savings and temporary cash investments
beginning of year $1,466,993 · end of year $804,724
-
4 · Accounts receivable
beginning of year $150,246 · end of year $113,195
-
7 · Other notes and loans receivable
beginning of year $200,000 · end of year $300,000
-
9 · Prepaid expenses and deferred charges
beginning of year $20,316 · end of year $17,597
-
10a · Land, buildings and equipment: cost or other basis
$3,124,699
-
10b · Land, buildings and equipment: accumulated depreciation
$245,006
-
10c · Land, buildings and equipment, net
beginning of year $1,964,230 · end of year $2,879,693
-
11 · Investments: publicly traded securities
beginning of year $1,865,596 · end of year $2,132,514
-
15 · Other assets
beginning of year $290,300 · end of year $140,300
-
17 · Accounts payable and accrued expenses
beginning of year $63,637 · end of year $69,165
-
19 · Deferred revenue
beginning of year $169,336 · end of year $222,937
-
24 · Unsecured notes and loans payable
beginning of year $100,000 · end of year $200,000
-
27 · Net assets without donor restrictions
beginning of year $4,372,422 · end of year $5,477,784
-
28 · Net assets with donor restrictions
beginning of year $1,252,486 · end of year $418,337
Mission and programs · 2023
Mission
THE FRANKLIN LAND TRUST WORKS TO CONSERVE FARMS, FORESTS, WILDLANDS, AND OTHER NATURAL RESOURCES SIGNIFICANT TO THE QUALITY OF THE ENVIRONMENT, ECONOMY, AND RURAL CHARACTER OF WESTERN MASSACHUSETTS.
Activities or mission (Part I)
THE FRANKLIN LAND TRUST WORKS TO CONSERVE FARMS, FORESTS, WILDLANDS, AND OTHER NATURAL RESOURCES
-
DURING FISCAL YEAR 2024, FLT ASSISTED IN THE PROTECTION OF 8 PROPERTIES TOTALING 702 ACRES. AT THE CLOSE OF FISCAL YEAR 2024, FLT HAD COMPLETED 463 TOTAL PROJECTS, TOTALLING 35,518 ACRES OF CONSERVED LAND THROUGHOUT 36 TOWNS IN WESTERN MASSACHUSETTS.FLT'S ACCOMPLISHMENTS IN PERMANENTLY PROTECTING THESE LANDS BENEFITS THE PUBLIC BY PROVIDING WILDLIFE HABITAT, CLEAN AIR AND WATER, PRODUCTIVE FARMS AND WOODLANDS, AND RECREATIONAL OPPORTUNITIES. SUPPORT FROM FLT MEMBERS, DONORS, AND FOUNDATIONS IS CRITICAL TO CONSERVING THESE VITAL RESOURCES FOR FUTURE GENERATIONS.
Expenses $1,006,886 · Revenue $323,147
As filed on the 2023 return.
Listed in Part VII
-
Barbara MillerBARBARA MILLER
PRESIDENT
- Total calculated
- $0
- Hours/week
- 0.5
-
Thomas LuckTHOMAS LUCK
VICE PRESIDENT
- Total calculated
- $0
- Hours/week
- 0.5
-
Jacobus MolenaarJACOBUS MOLENAAR
TREASURER
- Total calculated
- $0
- Hours/week
- 0.5
-
Lloyd CrawfordLLOYD CRAWFORD
CLERK
- Total calculated
- $0
- Hours/week
- 0.5
-
Jan CarrJAN CARR
DIRECTOR "PAST"
- Total calculated
- $0
- Hours/week
- 0.3
-
Nina ColerNINA COLER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.3
-
Brian DonahueBRIAN DONAHUE
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.3
-
Ruah DonnellyRUAH DONNELLY
DIRECTOR "PAST"
- Total calculated
- $0
- Hours/week
- 0.3
-
Steve HowlandSTEVE HOWLAND
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.3
-
Tom McCrummTOM MCCRUMM
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.3
-
Nicolas MillerNICOLAS MILLER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.3
-
Alex ParkerALEX PARKER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.3
-
William Pastuszek JrWILLIAM PASTUSZEK JR
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.3
-
Cindy SkellyCINDY SKELLY
DIRECTOR
- Total calculated
- $0
- Hours/week
- 0.3
-
Mary Lynn SabourinMARY LYNN SABOURIN
EXECUTIVE DIRECTOR
- Total calculated
- $102,947
- From this org
- $102,947
- From related orgs
- $0
- Other
- $0
- Hours/week
- 40
Compensation is as filed in Part VII: reportable pay from this organization and from related organizations, other compensation, and hours per week. The total, marked calculated, is our sum of the three dollar columns, with a blank column counted as $0; the form itself has no total. On a Form 990-EZ the columns are Part IV's instead, and on a Form 990-PF Part VIII's — compensation, contributions to benefit plans, and expense account — and the total sums those.
Grants on this return
No itemized grants to organizations on this return.
Related organizations on this return
Schedule R Part II: tax-exempt organizations related to the filer by control. It does not record shared board members or money.
-
MASSACHUSETTS WOODLANDS INSTITUTE
501(C)(3) · ECONOMIC DEVELOPMENT · MA
Provenance
- Return type
- form_990
- Tax year
- 2023
- Filed
- 13 November 2024
- IRS schema version
- 2023v5.1
- Source object
- 202433209349305263
Check it against the return as filed: the GivingTuesday Data Lake hosts a public copy of the original XML.
The source document this was parsed from is served over the API, which is where bulk and document access live.