| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| JMM & Associates Accounting & tax | 3,000 | |||
| CYA Solutions Payroll taxes | 569 | 569 | ||
| Kathleen Shangraw Bookkeeping | 3,630 | 3,630 | ||
| Intuit Payroll service | 631 | 631 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 33 Cabins | 2005-07-01 | 814,053 | 447,729 | SL | 10.00 | 81,405 | 81,405 | ||
| 35 Straw bale cabin | 2005-07-01 | 12,432 | 6,837 | SL | 10.00 | 1,243 | 1,243 | ||
| 36 Art Barn improvements | 2005-07-01 | 2,618 | 1,440 | SL | 10.00 | 262 | 262 | ||
| 37 Bathhouse | 2005-07-01 | 1,321 | 727 | SL | 10.00 | 132 | 132 | ||
| 38 Kid Barn improvements | 2005-07-01 | 2,148 | 1,181 | SL | 10.00 | 215 | 215 | ||
| 39 Main house improvements | 2005-07-01 | 10,255 | 5,640 | SL | 10.00 | 1,026 | 1,026 | ||
| 40 Trails | 2005-07-01 | 6,069 | 3,338 | SL | 10.00 | 607 | 607 | ||
| 41 Septic improvements | 2005-07-01 | 149,752 | 32,945 | SL | 25.00 | 5,990 | 5,990 | ||
| 43 Design Work - Arro | 2006-09-12 | 109,065 | 18,905 | SL | 25.00 | 4,398 | 4,398 | ||
| 44 Landscaping | 2006-11-28 | 5,204 | 2,125 | SL | 10.00 | 560 | 560 | ||
| 45 Forest management | 2006-06-16 | 1,973 | 888 | SL | 10.00 | 197 | 197 | ||
| 46 Sewer improvements | 2006-06-30 | 1,323 | 595 | SL | 10.00 | 132 | 132 | ||
| 47 Architectual Services | 2006-10-18 | 29,212 | 6,086 | SL | 20.00 | 1,492 | 1,492 | ||
| 48 Construction management | 2006-09-01 | 5,266 | 1,141 | SL | 20.00 | 266 | 266 | ||
| 49 Permits | 2006-12-07 | 2,701 | 552 | SL | 20.00 | 139 | 139 | ||
| 50 Site Improvements - Arro | 2006-08-27 | 119,120 | 25,809 | SL | 20.00 | 6,020 | 6,020 | ||
| 51 Bridge | 2006-03-02 | 989 | 478 | SL | 10.00 | 93 | 93 | ||
| 52 Trailer | 2006-06-08 | 1,125 | 1,031 | SL | 5.00 | 94 | 94 | ||
| 53 Tent Platforms | 2006-08-27 | 1,805 | 782 | SL | 10.00 | 186 | 186 | ||
| 54 Trees | 2006-11-08 | 1,272 | 265 | SL | 20.00 | 65 | 65 | ||
| 55 Outdoor Bread Oven | 2006-10-12 | 7,053 | 2,998 | SL | 10.00 | 737 | 737 | ||
| 56 Kid Barn | 2006-06-08 | 34,003 | 7,792 | SL | 20.00 | 1,691 | 1,691 | ||
| 57 Dry Hydrant | 2006-07-31 | 4,105 | 1,813 | SL | 10.00 | 417 | 417 | ||
| 58 Art Barn | 2006-06-08 | 155,486 | 35,632 | SL | 20.00 | 7,733 | 7,733 | ||
| 59 2006 Cabins | 2006-09-11 | 66,895 | 14,494 | SL | 20.00 | 3,381 | 3,381 | ||
| 60 Straw Bale Cabin | 2006-08-01 | 2,576 | 1,138 | SL | 10.00 | 261 | 261 | ||
| 61 Straw Bale Cabin | 2006-08-01 | 1,591 | 703 | SL | 10.00 | 161 | 161 | ||
| 71 Straw Bale Cabin | 2007-06-11 | 3,577 | 1,282 | SL | 10.00 | 353 | 353 | ||
| 72 Butterfly Cabin | 2007-07-09 | 5,743 | 2,010 | SL | 10.00 | 574 | 574 | ||
| 73 Composting Toilet | 2007-09-14 | 3,707 | 1,236 | SL | 10.00 | 380 | 380 | ||
| 74 Dining Hall Covered Deck | 2007-10-23 | 50,990 | 16,147 | SL | 10.00 | 5,360 | 5,360 | ||
| 75 Dining Hall Bathroom | 2007-05-09 | 17,715 | 6,496 | SL | 10.00 | 1,726 | 1,726 | ||
| 76 Hay Barn | 2007-10-23 | 188,426 | 29,834 | SL | 20.00 | 9,612 | 9,612 | ||
| 78 Kid Barn | 2007-06-01 | 6,082 | 2,179 | SL | 10.00 | 600 | 600 | ||
| 79 Inprovements (T. Perry) | 2007-06-28 | 25,012 | 8,754 | SL | 10.00 | 2,501 | 2,501 | ||
| 80 Stone Work | 2007-08-31 | 7,726 | 2,575 | SL | 10.00 | 792 | 792 | ||
| 81 Trees and Landscaping | 2007-07-27 | 3,770 | 1,288 | SL | 10.00 | 382 | 382 | ||
| 82 Heater - Breen House | 2007-01-09 | 3,500 | 1,400 | SL | 10.00 | 323 | 323 | ||
| 83 Overhead Door | 2007-07-11 | 4,783 | 1,674 | SL | 10.00 | 478 | 478 | ||
| 84 Site Excavation (Hendee) | 2007-08-20 | 49,135 | 16,378 | SL | 10.00 | 5,040 | 5,040 | ||
| 85 Site Improvements (Hendee) | 2007-06-21 | 75,004 | 13,126 | SL | 20.00 | 3,750 | 3,750 | ||
| 98 Dining Hall Improvments | 2008-02-25 | 943 | 267 | SL | 10.00 | 90 | 90 | ||
| 99 Cabins | 2008-12-31 | 56,546 | 11,309 | SL | 10.00 | 6,032 | 6,032 | ||
| 100 Deposit on Awnings | 2008-12-31 | 1,700 | SL | 0.00 | |||||
| 101 Overhead Doors | 2008-12-31 | 8,015 | 1,603 | SL | 10.00 | 855 | 855 | ||
| 102 Vinyl Siding | 2008-12-31 | 2,500 | 500 | SL | 10.00 | 267 | 267 | ||
| 118 Brick Oven Sink | 2009-07-31 | 4,539 | 643 | SL | 10.00 | 458 | 458 | ||
| 120 Creekside Electrical | 2009-05-14 | 1,458 | 243 | SL | 10.00 | 143 | 143 | ||
| 122 Kid Barn Deck | 2009-07-31 | 13,993 | 1,982 | SL | 10.00 | 1,413 | 1,413 | ||
| 123 Canvas Shed Electricity | 2009-12-15 | 3,378 | 366 | SL | 10.00 | 354 | 354 | ||
| 124 Kid Barn Improvements | 2009-07-01 | 9,988 | 1,498 | SL | 10.00 | 999 | 999 | ||
| 132 Canvas Shed Electricity | 2010-01-08 | 514 | 51 | SL | 10.00 | 49 | 49 | ||
| 4 Office Furniture | 1994-12-22 | 468 | 468 | 200DB | 7.00 | ||||
| 5 Sports equipment | 1995-09-08 | 1,260 | 1,260 | 200DB | 5.00 | ||||
| 6 2 Campers | 1998-01-01 | 1,114 | 1,114 | SL | 5.00 | ||||
| 7 Office Furniture | 1998-01-01 | 300 | 300 | SL | 5.00 | ||||
| 8 Kitchen Equipment | 2001-03-31 | 508 | 508 | SL | 7.00 | ||||
| 14 Kitchen Equipment | 2000-03-31 | 16,386 | 16,386 | SL | 7.00 | ||||
| 16 Trailer | 2001-10-01 | 1,653 | 661 | SL | 10.00 | 992 | 992 | ||
| 17 Computer | 2001-09-30 | 1,593 | 1,593 | SL | 5.00 | ||||
| 18 Dell Computer | 2003-01-31 | 2,421 | 2,421 | SL | 3.00 | ||||
| 19 Big Printer | 2003-04-25 | 3,562 | 3,562 | SL | 3.00 | ||||
| 23 Donated Computer | 2003-10-30 | 900 | 900 | SL | 3.00 | ||||
| 25 Dell Power Edge Server | 2004-03-12 | 1,986 | 1,986 | SL | 3.00 | ||||
| 26 Concrete Mixer | 2004-06-09 | 2,100 | 1,383 | SL | 10.00 | 205 | 205 | ||
| 27 Dell Server | 2004-07-28 | 1,784 | 1,784 | SL | 3.00 | ||||
| 28 Trailer | 2004-07-22 | 1,000 | 642 | SL | 10.00 | 102 | 102 | ||
| 29 Yamaha Generator | 2004-10-19 | 2,014 | 1,242 | SL | 10.00 | 221 | 221 | ||
| 31 Bunk Beds | 2005-07-01 | 7,737 | 6,079 | SL | 7.00 | 1,105 | 1,105 | ||
| 32 Wood Chipper | 2005-07-25 | 1,500 | 1,500 | SL | 3.00 | ||||
| 34 Kitchen | 2005-07-01 | 9,738 | 9,738 | SL | 5.00 | ||||
| 62 Kitchen Equipment | 2006-07-20 | 649 | 573 | SL | 5.00 | 76 | 76 | ||
| 63 Furniture | 2006-05-15 | 6,781 | 6,329 | SL | 5.00 | 452 | 452 | ||
| 64 Water Heater - Breen House | 2006-04-11 | 1,228 | 1,167 | SL | 5.00 | 61 | 61 | ||
| 65 Tractor | 2006-06-20 | 6,000 | 5,400 | SL | 5.00 | 600 | 600 | ||
| 66 Mower | 2006-06-29 | 4,465 | 2,009 | SL | 10.00 | 447 | 447 | ||
| 67 Bunk Beds | 2007-05-21 | 3,766 | 1,349 | SL | 10.00 | 372 | 372 | ||
| 68 Zero Radius Mower | 2007-06-12 | 4,830 | 1,731 | SL | 10.00 | 477 | 477 | ||
| 69 Ice Machine | 2007-08-20 | 1,836 | 1,224 | SL | 5.00 | 408 | 408 | ||
| 70 IMAC Computer | 2007-07-31 | 2,835 | 2,835 | SL | 3.00 | ||||
| 77 Playground | 2007-09-13 | 1,500 | 1,000 | SL | 5.00 | 333 | 333 | ||
| 86 Storage Shed | 2007-07-31 | 2,838 | 970 | SL | 10.00 | 287 | 287 | ||
| 88 Kitchen Equipment | 2008-02-01 | 7,121 | 2,077 | SL | 10.00 | 673 | 673 | ||
| 89 Kitchen Equipment | 2008-02-22 | 5,000 | 1,417 | SL | 10.00 | 478 | 478 | ||
| 90 Kitchen Equipment | 2008-03-04 | 1,575 | 446 | SL | 10.00 | 151 | 151 | ||
| 91 Freezer | 2008-03-27 | 773 | 213 | SL | 10.00 | 75 | 75 | ||
| 92 Refrigerator | 2008-03-27 | 665 | 183 | SL | 10.00 | 64 | 64 | ||
| 93 Copier | 2008-06-23 | 995 | 498 | SL | 5.00 | 199 | 199 | ||
| 94 Kitchen Equipment | 2008-07-18 | 525 | 127 | SL | 10.00 | 53 | 53 | ||
| 95 2 Furnaces | 2008-09-14 | 4,925 | 1,149 | SL | 10.00 | 503 | 503 | ||
| 96 Phone Systems | 2008-10-20 | 1,270 | 550 | SL | 5.00 | 288 | 288 | ||
| 97 Raft | 2008-12-31 | 1,756 | 351 | SL | 10.00 | 187 | 187 | ||
| 103 Chairs | 2008-06-06 | 520 | 134 | SL | 10.00 | 51 | 51 | ||
| 119 Kitchen Bussing Shelf | 2009-03-20 | 625 | 109 | SL | 10.00 | 61 | 61 | ||
| 121 Bathhouse Fans & Curtain | 2009-03-20 | 2,280 | 399 | SL | 10.00 | 221 | 221 | ||
| 129 Bunk Beds | 2009-06-03 | 2,087 | 330 | SL | 10.00 | 207 | 207 | ||
| 133 John Deere Tractor | 2010-09-08 | 13,374 | 892 | SL | 5.00 | 2,774 | 2,774 | ||
| 134 Bunk Beds | 2010-11-09 | 3,602 | 60 | SL | 10.00 | 373 | 373 | ||
| 104 Stone Platforms | 2008-04-12 | 3,351 | 922 | SL | 10.00 | 324 | 324 | ||
| 105 Electrical Work | 2008-04-17 | 1,490 | 397 | SL | 10.00 | 146 | 146 | ||
| 106 Water System - Dining Hall | 2008-05-02 | 2,265 | 604 | SL | 10.00 | 221 | 221 | ||
| 107 Water System - Bath House | 2008-05-14 | 2,265 | 604 | SL | 10.00 | 221 | 221 | ||
| 108 Landscaping | 2008-10-29 | 16,473 | 3,569 | SL | 10.00 | 1,721 | 1,721 | ||
| 109 Playground Slide | 2008-06-05 | 800 | 207 | SL | 10.00 | 79 | 79 | ||
| 110 Solar Panel Electrical | 2008-06-26 | 6,915 | 1,729 | SL | 10.00 | 691 | 691 | ||
| 111 Tennis Courts | 2008-08-31 | 62,537 | 7,296 | SL | 20.00 | 3,157 | 3,157 | ||
| 112 Land Improvements | 2008-09-26 | 39,500 | 4,444 | SL | 20.00 | 2,003 | 2,003 | ||
| 113 Wheelchair Access - Pond | 2008-10-29 | 3,500 | 758 | SL | 10.00 | 366 | 366 | ||
| 114 Silo | 2008-12-31 | 3,000 | 600 | SL | 10.00 | 320 | 320 | ||
| 115 Walking Path | 2008-12-31 | 3,200 | 640 | SL | 10.00 | 341 | 341 | ||
| 116 Electrical Work | 2008-12-31 | 5,800 | 1,160 | SL | 10.00 | 619 | 619 | ||
| 117 Solar Trackers | 2008-12-31 | 9,020 | 1,804 | SL | 10.00 | 962 | 962 | ||
| 125 New Parking Area | 2009-05-29 | 2,600 | 412 | SL | 10.00 | 257 | 257 | ||
| 126 Basketball Court | 2009-07-31 | 43,939 | 6,225 | SL | 10.00 | 4,437 | 4,437 | ||
| 127 Recreation Field | 2009-07-31 | 20,000 | 2,833 | SL | 10.00 | 2,020 | 2,020 | ||
| 128 Lounge/Library | 2009-06-30 | 6,985 | 1,048 | SL | 10.00 | 698 | 698 | ||
| 130 Pumphouse Pumps | 2009-07-19 | 2,800 | 397 | SL | 10.00 | 283 | 283 | ||
| 131 Soundproofing | 2010-06-03 | 1,858 | 108 | SL | 10.00 | 184 | 184 | ||
| 135 Kidville Sink | 2010-05-27 | 1,650 | 96 | SL | 10.00 | 164 | 164 | ||
| 136 Heater | 2010-02-16 | 850 | 71 | SL | 10.00 | 82 | 82 | ||
| 137 Tennis Shed | 2010-07-23 | 4,729 | 197 | SL | 10.00 | 477 | 477 | ||
| 140 Heater - commercial kitchen | 2011-06-06 | 1,910 | SL | 7.00 | 136 | 136 | |||
| 141 Grill | 2011-06-06 | 2,729 | SL | 7.00 | 195 | 195 | |||
| 142 Bunn tea/coffee brewer | 2011-07-08 | 828 | SL | 7.00 | 59 | 59 | |||
| 143 Chest freezer | 2011-07-21 | 731 | SL | 7.00 | 52 | 52 | |||
| 144 One door glass refrigerator | 2011-08-13 | 1,650 | SL | 7.00 | 118 | 118 | |||
| 145 Bunk beds & mattresses | 2011-02-15 | 11,127 | SL | 5.00 | 1,113 | 1,113 | |||
| 146 Furnace- Farmhouse | 2011-02-15 | 4,200 | SL | 10.00 | 210 | 210 | |||
| 147 Eco-Lodge furniture | 2011-07-15 | 17,542 | SL | 7.00 | 1,253 | 1,253 | |||
| 148 Utility trailer | 2011-06-13 | 1,771 | SL | 5.00 | 177 | 177 | |||
| 149 Golf cart | 2011-07-13 | 3,500 | SL | 5.00 | 350 | 350 | |||
| 150 275 gallon tank | 2011-08-13 | 550 | SL | 10.00 | 28 | 28 | |||
| 151 95 3940 Ford Tractor | 2011-10-16 | 13,500 | SL | 7.00 | 964 | 964 | |||
| 152 Water system expansion | 2011-04-25 | 16,306 | SL | 15.00 | 544 | 544 | |||
| 154 Eco-Lodge linens | 2011-07-15 | 11,641 | SL | 5.00 | 1,164 | 1,164 | |||
| 155 Firewood box | 2011-12-09 | 640 | SL | 5.00 | 64 | 64 | |||
| 156 Basin harbor chairs | 2011-09-22 | 2,088 | SL | 7.00 | 149 | 149 | |||
| 158 Benches | 2011-09-22 | 1,202 | SL | 7.00 | 86 | 86 | |||
| 159 Artwork | 2011-05-13 | 1,107 | SL | 7.00 | 79 | 79 | |||
| 157 Kidbarn cubbies | 2011-09-22 | 2,076 | SL | 7.00 | 148 | 148 | |||
| Storage shed | 2011-07-01 | 56,104 | SL | 0.00 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 2,100,232 | 907,487 | 1,192,745 | |
| Leasehold improvements | 259,033 | 55,758 | 203,275 | |
| Furniture & equipment | 219,661 | 106,425 | 113,236 | |
| Other | 56,103 | 56,103 | ||
| Deposit | 1,701 | 1,701 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Information technology | 6,345 | 5,964 | 380 | |
| Insurance | 17,744 | 3,944 | 11,830 | |
| Marketing & promotion | 30,427 | 640 | 29,787 | |
| Miscellaneous | 3,227 | 1 | 1,200 | 1,000 |
| Office expenses | 16,928 | 8,049 | 8,007 | |
| Supplies | 47,413 | 47,331 | ||
| Rental expenses | 2,066 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program income | 160,472 | 160,472 | |
| Facility rentals | 55,388 | 55,388 |
| Description | Amount |
|---|---|
| Cancellation of rent payable | 245,309 |
| Prior period adjustments | 48,074 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Short term loan | 11,147 | 4,458 |
| Short term loan | 11,147 | 4,458 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Short term loan | 11,147 | 4,458 |
| Short term loan | 11,147 | 4,458 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| C.X. Silver Gallery Workshops | 700 | 700 | ||
| Marc Gussen Program services | 750 | 750 | ||
| Jeh Kulu Dance & Drum Theater Dance/workshops | 750 | 750 | ||
| Jim Scott Music workshops | 500 | 500 | ||
| Marc Kornbluh Workshops | 900 | 900 | ||
| Craig Myers Concert/workshop | 800 | 800 | ||
| So. VT Family Consulting Advocacy workshop | 435 | 435 | ||
| Tom Verner Magician | 300 | 300 | ||
| Helen Weston Piano tuning | 120 | 120 | ||
| National Background Investigations Background checks | 284 | 284 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Camp store | 4,322 | 1,086 | 3,236 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 28,559 | 4,306 | 23,134 |