| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Mazur Business Consulting Bookkeeping | 7,035 | 3,500 | ||
| Kathleen Shangraw Bookkeeping | 2,363 | |||
| Wallace W. Tapia, PC Accounting & tax | 14,751 | 2,950 | 5,703 | 80 |
| 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 | 610,539 | SL | 10.00 | 81,406 | 11,804 | 81,406 | |
| 35 Straw bale cabin | 2005-07-01 | 12,432 | 9,323 | SL | 10.00 | 1,244 | 180 | 1,244 | |
| 36 Art Barn improvements | 2005-07-01 | 2,618 | 1,964 | SL | 10.00 | 262 | 38 | 262 | |
| 37 Bathhouse | 2005-07-01 | 1,321 | 991 | SL | 10.00 | 132 | 19 | 132 | |
| 38 Kid Barn improvements | 2005-07-01 | 2,148 | 1,611 | SL | 10.00 | 215 | 21 | 215 | |
| 39 Main house improvements | 2005-07-01 | 10,255 | 7,691 | SL | 10.00 | 1,026 | 1,026 | ||
| 40 Trails | 2005-07-01 | 6,069 | 4,552 | SL | 10.00 | 607 | 88 | 607 | |
| 41 Septic improvements | 2005-07-01 | 149,752 | 44,925 | SL | 25.00 | 5,990 | 869 | 5,990 | |
| 43 Design Work - Arro | 2006-09-12 | 109,065 | 27,701 | SL | 25.00 | 4,398 | 638 | 4,398 | |
| 44 Landscaping | 2006-11-28 | 5,204 | 3,245 | SL | 10.00 | 560 | 81 | 560 | |
| 45 Forest management | 2006-06-16 | 1,973 | 1,282 | SL | 10.00 | 197 | 28 | 197 | |
| 46 Sewer improvements | 2006-06-30 | 1,323 | 859 | SL | 10.00 | 133 | 19 | 133 | |
| 47 Architectual Services | 2006-10-18 | 29,212 | 9,070 | SL | 20.00 | 1,492 | 1,492 | ||
| 48 Construction management | 2006-09-01 | 5,266 | 1,673 | SL | 20.00 | 266 | 266 | ||
| 49 Permits | 2006-12-07 | 2,701 | 830 | SL | 20.00 | 139 | 139 | ||
| 50 Site Improvements - Arro | 2006-08-27 | 119,120 | 37,849 | SL | 20.00 | 6,020 | 873 | 6,020 | |
| 51 Bridge | 2006-03-02 | 989 | 664 | SL | 10.00 | 93 | 13 | 93 | |
| 52 Trailer | 2006-06-08 | 1,125 | 1,125 | SL | 5.00 | ||||
| 53 Tent Platforms | 2006-08-27 | 1,805 | 1,154 | SL | 10.00 | 186 | 27 | 186 | |
| 54 Trees | 2006-11-08 | 1,272 | 395 | SL | 20.00 | 65 | 9 | 65 | |
| 55 Outdoor Bread Oven | 2006-10-12 | 7,053 | 4,472 | SL | 10.00 | 737 | 107 | 737 | |
| 56 Kid Barn | 2006-06-08 | 34,003 | 11,174 | SL | 20.00 | 1,691 | 163 | 1,691 | |
| 57 Dry Hydrant | 2006-07-31 | 4,105 | 2,647 | SL | 10.00 | 417 | 60 | 417 | |
| 58 Art Barn | 2006-06-08 | 155,486 | 51,097 | SL | 20.00 | 7,733 | 1,121 | 7,733 | |
| 59 2006 Cabins | 2006-09-11 | 66,895 | 21,256 | SL | 20.00 | 3,381 | 490 | 3,381 | |
| 60 Straw Bale Cabin | 2006-08-01 | 2,576 | 1,661 | SL | 10.00 | 261 | 38 | 261 | |
| 61 Straw Bale Cabin | 2006-08-01 | 1,591 | 1,026 | SL | 10.00 | 161 | 23 | 161 | |
| 71 Straw Bale Cabin | 2007-06-11 | 3,577 | 1,988 | SL | 10.00 | 353 | 51 | 353 | |
| 72 Butterfly Cabin | 2007-07-09 | 5,743 | 3,158 | SL | 10.00 | 574 | 83 | 574 | |
| 73 Composting Toilet | 2007-09-14 | 3,707 | 1,996 | SL | 10.00 | 380 | 55 | 380 | |
| 74 Dining Hall Covered Deck | 2007-10-23 | 50,990 | 26,868 | SL | 10.00 | 5,360 | 777 | 5,360 | |
| 75 Dining Hall Bathroom | 2007-05-09 | 17,715 | 9,948 | SL | 10.00 | 1,726 | 250 | 1,726 | |
| 76 Hay Barn | 2007-10-23 | 188,426 | 49,058 | SL | 20.00 | 9,612 | 1,394 | 9,612 | |
| 78 Kid Barn | 2007-06-01 | 6,082 | 3,380 | SL | 10.00 | 600 | 87 | 600 | |
| 79 Inprovements (T. Perry) | 2007-06-28 | 25,012 | 13,756 | SL | 10.00 | 2,501 | 363 | 2,501 | |
| 80 Stone Work | 2007-08-31 | 7,726 | 4,160 | SL | 10.00 | 792 | 115 | 792 | |
| 81 Trees and Landscaping | 2007-07-27 | 3,770 | 2,052 | SL | 10.00 | 382 | 55 | 382 | |
| 82 Heater - Breen House | 2007-01-09 | 3,500 | 2,046 | SL | 10.00 | 323 | 323 | 323 | |
| 83 Overhead Door | 2007-07-11 | 4,783 | 2,630 | SL | 10.00 | 478 | 69 | 478 | |
| 84 Site Excavation (Hendee) | 2007-08-20 | 49,135 | 26,457 | SL | 10.00 | 5,040 | 731 | 5,040 | |
| 85 Site Improvements (Hendee) | 2007-06-21 | 75,004 | 20,626 | SL | 20.00 | 3,750 | 544 | 3,750 | |
| 98 Dining Hall Improvments | 2008-02-25 | 943 | 447 | SL | 10.00 | 90 | 13 | 90 | |
| 99 Cabins | 2008-12-31 | 56,546 | 23,373 | SL | 10.00 | 6,031 | 874 | 6,031 | |
| Awnings | 2012-12-31 | 1,700 | 243 | SL | 7.00 | 224 | 32 | 224 | |
| 101 Overhead Doors | 2008-12-31 | 8,015 | 3,313 | SL | 10.00 | 855 | 124 | 855 | |
| 102 Vinyl Siding | 2008-12-31 | 2,500 | 1,034 | SL | 10.00 | 267 | 39 | 267 | |
| 118 Brick Oven Sink | 2009-07-31 | 4,539 | 1,559 | SL | 10.00 | 458 | 66 | 458 | |
| 120 Creekside Electrical | 2009-05-14 | 1,458 | 529 | SL | 10.00 | 143 | 14 | 143 | |
| 122 Kid Barn Deck | 2009-07-31 | 13,993 | 4,808 | SL | 10.00 | 1,413 | 205 | 1,413 | |
| 123 Canvas Shed Electricity | 2009-12-15 | 3,378 | 1,074 | SL | 10.00 | 354 | |||
| 124 Kid Barn Improvements | 2009-07-01 | 9,988 | 3,496 | SL | 10.00 | 999 | 97 | 999 | |
| 132 Canvas Shed Electricity | 2010-01-08 | 514 | 149 | SL | 10.00 | 49 | 7 | 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 | 1,653 | SL | 10.00 | ||||
| 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 | ||||
| 25 Dell Power Edge Server | 2004-03-12 | 1,986 | 1,986 | SL | 3.00 | ||||
| 26 Concrete Mixer | 2004-06-09 | 2,100 | 1,793 | 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 | 846 | SL | 10.00 | 103 | 15 | 103 | |
| 29 Yamaha Generator | 2004-10-19 | 2,014 | 1,683 | SL | 10.00 | 221 | 32 | 221 | |
| 31 Bunk Beds | 2005-07-01 | 7,737 | 7,737 | SL | 7.00 | ||||
| 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 | 649 | SL | 5.00 | ||||
| 63 Furniture | 2006-05-15 | 6,781 | 6,781 | SL | 5.00 | ||||
| 64 Water Heater - Breen House | 2006-04-11 | 1,228 | 1,228 | SL | 5.00 | ||||
| 65 Tractor | 2006-06-20 | 6,000 | 6,000 | SL | 5.00 | ||||
| 66 Mower | 2006-06-29 | 4,465 | 2,902 | SL | 10.00 | 447 | 447 | ||
| 67 Bunk Beds | 2007-05-21 | 3,766 | 2,093 | SL | 10.00 | 372 | 54 | 372 | |
| 68 Zero Radius Mower | 2007-06-12 | 4,830 | 2,685 | SL | 10.00 | 477 | 477 | ||
| 69 Ice Machine | 2007-08-20 | 1,836 | 1,836 | SL | 5.00 | ||||
| 70 IMAC Computer | 2007-07-31 | 2,835 | 2,835 | SL | 3.00 | ||||
| 77 Playground | 2007-09-13 | 1,500 | 1,500 | SL | 5.00 | ||||
| 86 Storage Shed | 2007-07-31 | 2,838 | 1,544 | SL | 10.00 | 288 | |||
| 88 Kitchen Equipment | 2008-02-01 | 7,121 | 3,422 | SL | 10.00 | 673 | 98 | 673 | |
| 89 Kitchen Equipment | 2008-02-22 | 5,000 | 2,373 | SL | 10.00 | 478 | 69 | 478 | |
| 90 Kitchen Equipment | 2008-03-04 | 1,575 | 747 | SL | 10.00 | 151 | 22 | 151 | |
| 91 Freezer | 2008-03-27 | 773 | 363 | SL | 10.00 | 75 | 11 | 75 | |
| 92 Refrigerator | 2008-03-27 | 665 | 311 | SL | 10.00 | 64 | 9 | 64 | |
| 93 Copier | 2008-06-23 | 995 | 896 | SL | 5.00 | 99 | 99 | ||
| 94 Kitchen Equipment | 2008-07-18 | 525 | 233 | SL | 10.00 | 53 | 8 | 53 | |
| 95 2 Furnaces | 2008-09-14 | 4,925 | 2,156 | SL | 10.00 | 503 | 73 | 503 | |
| 96 Phone Systems | 2008-10-20 | 1,270 | 1,126 | SL | 5.00 | 144 | 21 | 144 | |
| 97 Raft | 2008-12-31 | 1,756 | 725 | SL | 10.00 | 187 | 27 | 187 | |
| 103 Chairs | 2008-06-06 | 520 | 237 | SL | 10.00 | 51 | 7 | 51 | |
| 119 Kitchen Bussing Shelf | 2009-03-20 | 625 | 231 | SL | 10.00 | 61 | 9 | 61 | |
| 121 Bathhouse Fans & Curtain | 2009-03-20 | 2,280 | 841 | SL | 10.00 | 221 | 32 | 221 | |
| 129 Bunk Beds | 2009-06-03 | 2,087 | 744 | SL | 10.00 | 207 | 30 | 207 | |
| 133 John Deere Tractor | 2010-09-08 | 13,374 | 6,440 | SL | 5.00 | 2,774 | 2,774 | ||
| 134 Bunk Beds | 2010-11-09 | 3,602 | 806 | SL | 10.00 | 373 | 54 | 373 | |
| 104 Stone Platforms | 2008-04-12 | 3,351 | 1,570 | SL | 10.00 | 324 | 47 | 324 | |
| 105 Electrical Work | 2008-04-17 | 1,490 | 689 | SL | 10.00 | 146 | 21 | 146 | |
| 106 Water System - Dining Hall | 2008-05-02 | 2,265 | 1,047 | SL | 10.00 | 221 | 32 | 221 | |
| 107 Water System - Bath House | 2008-05-14 | 2,265 | 1,047 | SL | 10.00 | 221 | 32 | 221 | |
| 108 Landscaping | 2008-10-29 | 16,473 | 7,010 | SL | 10.00 | 1,721 | 250 | 1,721 | |
| 109 Playground Slide | 2008-06-05 | 800 | 365 | SL | 10.00 | 79 | 11 | 79 | |
| 110 Solar Panel Electrical | 2008-06-26 | 6,915 | 3,112 | SL | 10.00 | 691 | 100 | 691 | |
| 111 Tennis Courts | 2008-08-31 | 62,537 | 13,610 | SL | 20.00 | 3,157 | 458 | 3,157 | |
| 112 Land Improvements | 2008-09-26 | 39,500 | 8,450 | SL | 20.00 | 2,003 | 290 | 2,003 | |
| 113 Wheelchair Access - Pond | 2008-10-29 | 3,500 | 1,490 | SL | 10.00 | 365 | 53 | 365 | |
| 114 Silo | 2008-12-31 | 3,000 | 1,240 | SL | 10.00 | 320 | 46 | 320 | |
| 115 Walking Path | 2008-12-31 | 3,200 | 1,322 | SL | 10.00 | 341 | 49 | 341 | |
| 116 Electrical Work | 2008-12-31 | 5,800 | 2,398 | SL | 10.00 | 619 | 90 | 619 | |
| 117 Solar Trackers | 2008-12-31 | 9,020 | 3,728 | SL | 10.00 | 962 | 139 | 962 | |
| 125 New Parking Area | 2009-05-29 | 2,600 | 926 | SL | 10.00 | 258 | 37 | 258 | |
| 126 Basketball Court | 2009-07-31 | 43,939 | 15,099 | SL | 10.00 | 4,437 | 643 | 4,437 | |
| 127 Recreation Field | 2009-07-31 | 20,000 | 6,873 | SL | 10.00 | 2,020 | 293 | 2,020 | |
| 128 Lounge/Library | 2009-06-30 | 6,985 | 2,445 | SL | 10.00 | 698 | 101 | 698 | |
| 130 Pumphouse Pumps | 2009-07-19 | 2,800 | 963 | SL | 10.00 | 283 | 41 | 283 | |
| 131 Soundproofing | 2010-06-03 | 1,858 | 476 | SL | 10.00 | 184 | 27 | 184 | |
| 135 Kidville Sink | 2010-05-27 | 1,650 | 424 | SL | 10.00 | 163 | 24 | 163 | |
| 136 Heater | 2010-02-16 | 850 | 235 | SL | 10.00 | 82 | 12 | 82 | |
| 137 Tennis Shed | 2010-07-23 | 4,729 | 1,151 | SL | 10.00 | 477 | 69 | 477 | |
| 140 Heater - commercial kitchen | 2011-06-06 | 1,910 | 409 | SL | 7.00 | 273 | 40 | 273 | |
| 141 Grill | 2011-06-06 | 2,729 | 585 | SL | 7.00 | 390 | 57 | 390 | |
| 142 Bunn tea/coffee brewer | 2011-07-08 | 828 | 177 | SL | 7.00 | 118 | 17 | 118 | |
| 143 Chest freezer | 2011-07-21 | 731 | 156 | SL | 7.00 | 105 | 15 | 105 | |
| 144 One door glass refrigerator | 2011-08-13 | 1,650 | 354 | SL | 7.00 | 236 | 34 | 236 | |
| 145 Bunk beds & mattresses | 2011-02-15 | 11,127 | 3,338 | SL | 5.00 | 2,225 | 324 | 2,225 | |
| 146 Furnace- Farmhouse | 2011-02-15 | 4,200 | 630 | SL | 10.00 | 420 | 105 | ||
| 147 Eco-Lodge furniture | 2011-07-15 | 17,542 | 3,759 | SL | 7.00 | 2,506 | 363 | 2,506 | |
| 148 Utility trailer | 2011-06-13 | 1,771 | 531 | SL | 5.00 | 354 | 354 | ||
| 149 Golf cart | 2011-07-13 | 3,500 | 1,050 | SL | 5.00 | 700 | 102 | 700 | |
| 150 275 gallon tank | 2011-08-13 | 550 | 83 | SL | 10.00 | 55 | 8 | 55 | |
| 151 95 3940 Ford Tractor | 2011-10-16 | 13,500 | 2,893 | SL | 7.00 | 1,929 | 1,929 | ||
| 152 Water system expansion | 2011-04-25 | 16,306 | 1,631 | SL | 15.00 | 1,087 | 158 | 1,087 | |
| 154 Eco-Lodge linens | 2011-07-15 | 11,641 | 3,492 | SL | 5.00 | 2,328 | 338 | 2,328 | |
| 155 Firewood box | 2011-12-09 | 640 | 192 | SL | 5.00 | 128 | 19 | 128 | |
| 156 Basin harbor chairs | 2011-09-22 | 2,088 | 447 | SL | 7.00 | 298 | 43 | 298 | |
| 158 Benches | 2011-09-22 | 1,202 | 258 | SL | 7.00 | 172 | 25 | 172 | |
| 159 Artwork | 2011-05-13 | 1,107 | 237 | SL | 7.00 | 158 | 23 | 158 | |
| 157 Kidbarn cubbies | 2011-09-22 | 2,076 | 445 | SL | 7.00 | 297 | 43 | 297 | |
| 160 Storage shed | 2012-03-13 | 71,835 | 1,796 | SL | 20.00 | 3,592 | 3,592 | ||
| 161 Water heater | 2012-07-06 | 1,585 | 113 | SL | 7.00 | 226 | 33 | 226 | |
| 162 2 Sun tents | 2012-04-24 | 1,448 | 103 | SL | 7.00 | 207 | 30 | 207 | |
| 163 Breen House: porch curtains | 2013-10-24 | 1,690 | SL | 5.00 | 42 | 42 | 42 | ||
| 164 Curb stop for Kid Barn water service | 2013-10-31 | 750 | SL | 10.00 | 9 | 9 | 9 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,178,397 | 829,949 | 348,448 | |
| Leasehold improvements | 1,285,494 | 524,004 | 761,490 | |
| Furniture & equipment | 190,445 | 126,788 | 63,657 | |
| Other | 1,107 | 395 | 712 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Wells,Jaworski & Liebman Legal fees | 10,498 | 496 | 29 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 5,786 | 167 | 2,884 | 148 |
| Marketing & promotion | 16,719 | 279 | 14,509 | 799 |
| Office expenses | 16,254 | 2,615 | 8,715 | 224 |
| Supplies | 52,890 | 2,590 | 47,688 | 2,541 |
| Miscellaneous | 437 | 275 | 1,644 | 55 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program income | 238,220 | 238,220 | |
| Facility rental | 138,015 | 138,015 |
| Description | Amount |
|---|---|
| Prior period adjustment | 76 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposits | 1,000 | |
| Security deposits | 1,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Security deposits | 1,000 | |
| Security deposits | 1,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Jeh Kulu Dance & Drum Theater Dance & Music | 560 | 407 | 153 | |
| Gordon, Sam Music | 100 | 100 | ||
| Weston, Helen Piano tuner | 125 | 125 | ||
| National Background Investigation Background checks | 350 | 46 | 225 | |
| Entis, Jill Program director | 1,000 | 1,000 | ||
| O'Brien, Christine Program leader | 875 | 875 | ||
| Gurney, Rebecca Grant writer | 315 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| Camp store | 2,931 | 1,403 | 1,528 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 28,274 | 1,541 | 19,257 | 946 |