| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PaPi Accounting | 11,829 | 11,829 | ||
| PaPi Audits | 210 | 210 | ||
| PaPi Tax Preparation | 4,500 | 4,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Land | 1934-01-01 | 107,830 | 0 | 0.00 | |||||
| Land Improvements | 1994-09-21 | 22,598 | 22,598 | 150DB | 15.00 | ||||
| Cabin Beds | 1994-12-31 | 36,653 | 36,653 | 200DB | 7.00 | ||||
| Staff Housing | 1984-12-31 | 50,712 | 28,995 | PRE | 18.00 | ||||
| St. Johns Hall | 1984-08-01 | 29,211 | 18,402 | PRE | 18.00 | ||||
| Cabins | 1984-11-30 | 219,448 | 134,488 | PRE | 18.00 | ||||
| Dining Hall | 1984-11-30 | 181,288 | 131,515 | PRE | 18.00 | ||||
| Pool, Boiler & Equip | 1986-07-15 | 124,946 | 58,945 | PRE | 19.00 | ||||
| Tools & Equip | 1992-01-01 | 3,887 | 3,887 | 200DB | 7.00 | ||||
| Tractors | 1992-03-03 | 70,763 | 70,763 | 200DB | 7.00 | ||||
| Water System | 1990-02-05 | 73,428 | 49,029 | SL | 31.50 | 2,296 | |||
| Chapel | 1991-09-27 | 6,237 | 5,291 | SL | 31.50 | 77 | |||
| Boathouse | 1998-09-24 | 17,343 | 5,470 | SL | 39.00 | 445 | |||
| Statue | 1986-11-17 | 41,874 | 23,322 | PRE | 19.00 | ||||
| Brandywine Tressle | 1998-12-08 | 47,962 | 40,517 | 150DB | 15.00 | 2,978 | |||
| Misc Assets | 1992-05-02 | 10,963 | 10,963 | 200DB | 7.00 | ||||
| Rental Units | 1985-01-01 | 76,603 | 65,217 | PRE | 18.00 | ||||
| Brandywine 1999 Improvememts | 1999-07-01 | 10,103 | 8,015 | 150DB | 15.00 | 597 | |||
| Water System Improvements 1999 | 1999-07-01 | 22,384 | 17,759 | 150DB | 15.00 | 1,321 | |||
| 2000 Improvements | 2000-01-01 | 23,321 | 23,321 | 200DB | 7.00 | ||||
| 2000 Truck | 2000-10-05 | 27,258 | 25,110 | 200DB | 5.00 | 1,775 | |||
| Snow Plow (Dodge) | 2001-11-02 | 3,652 | 3,652 | 200DB | 7.00 | ||||
| 2001 Improvements | 2001-07-01 | 30,842 | 20,824 | 150DB | 15.00 | 1,821 | |||
| 2002 Office/Health Clinic | 2002-04-01 | 205,259 | 45,832 | SL | 39.00 | 5,263 | |||
| 2002 Improvements | 2002-01-01 | 23,488 | 23,488 | 200DB | 7.00 | ||||
| Stump Grinder | 2002-04-12 | 5,500 | 5,500 | 200DB | 7.00 | ||||
| 2003 Improvements | 2003-07-01 | 119,825 | 119,825 | 200DB | 7.00 | ||||
| 2004 Improvements | 2004-07-01 | 136,701 | 130,601 | 200DB | 7.00 | 6,100 | |||
| 2005 Improvements | 2005-07-01 | 86,877 | 75,247 | 200DB | 7.00 | 7,753 | |||
| 2006 Improvements | 2006-12-31 | 94,934 | 71,105 | 200DB | 7.00 | 8,288 | |||
| 2006 F-250 Truck | 2006-07-19 | 26,446 | 24,579 | 200DB | 5.00 | 1,867 | |||
| 2007 Improvements | 2007-12-31 | 24,216 | 15,706 | 200DB | 7.00 | 2,431 | |||
| 2007 YMCA Equipment | 2007-10-26 | 25,223 | 16,359 | 200DB | 7.00 | 2,533 | |||
| Snow Plow (08) | 2008-11-03 | 5,095 | 1,294 | 200DB | 7.00 | 358 | |||
| 2011 Improvements | 2011-07-01 | 14,003 | 200DB | 7.00 | 2,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Investments | 1,660,173 | 1,660,173 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Fixed Assets | 1,899,043 | 1,384,723 | 514,320 | |
| Land | 107,830 | 107,830 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Water Rights | 50,043 | 50,043 | 5,043 |
| Water Rights | 50,043 | 50,043 | 5,043 |
| Water Rights | 50,043 | 50,043 | 5,043 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Water Rights | 50,043 | 50,043 | 5,043 |
| Water Rights | 50,043 | 50,043 | 5,043 |
| Water Rights | 50,043 | 50,043 | 5,043 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Water Rights | 50,043 | 50,043 | 5,043 |
| Water Rights | 50,043 | 50,043 | 5,043 |
| Water Rights | 50,043 | 50,043 | 5,043 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto:Fuel | 7,525 | 7,525 | ||
| Auto:License & Fees | 437 | 437 | ||
| Auto:Service | 2,797 | 2,797 | ||
| Bank Chrg | 65 | 65 | ||
| Cleaning | 653 | 653 | ||
| Dues | 531 | 531 | ||
| Equipment Rental | 1,217 | 1,217 | ||
| Insurance:HSA Medical Reimbursments | -2,274 | -2,274 | ||
| Insurance:Ins Health | 22,048 | 22,048 | ||
| Insurance:Ins Liability | 22,364 | 22,364 | ||
| Insurance:Life Insurance | 992 | 992 | ||
| Insurance:Workman's Comp. | 6,213 | 6,213 | ||
| Licenses and Fees | 1,393 | 1,393 | ||
| Maintenance and Repairs:Camp | 2,413 | 2,413 | ||
| Maintenance and Repairs:Phantom Ranch | 71 | 71 | ||
| Maintenance and Repairs:Rental #5 | 75 | 75 | ||
| Materials | 27,873 | 27,873 | ||
| Meeting Expense | 270 | 270 | ||
| Office Supplies | 300 | 300 | ||
| Payroll:Capital Projects | -3,742 | -3,742 | ||
| Postage and Freight | 479 | 479 | ||
| Printing and Reproduction | 144 | 144 | ||
| Rent:Post Office Box | 210 | 210 | ||
| Telephone | 1,924 | 1,924 | ||
| Tools & Eqpt | 2,092 | 2,092 | ||
| Utilities:Gas & Electric | 3,845 | 3,845 | ||
| Utilities:Propane | 17,362 | 17,362 | ||
| Utilities:Trash Removal | 563 | 563 | ||
| Utilities:Water | -663 | -663 |
| Description | Amount |
|---|---|
| Change in Unrealized capital gains | 294,497 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Damage Deposit | 7,804 | 6,570 |
| Payroll Taxes:941 | 3,478 | 535 |
| Payroll Taxes:Colorado Unemployment | 90 | 119 |
| Payroll Taxes:Colorado Withholding | 693 | 655 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Retirement Payable | 234 | 863 |
| Wells Fargo Visa8657 (Dave) | 495 | 614 |
| Wells Fargo Visa8673 (Sharon) | 17 | |
| Damage Deposit | 7,804 | 6,570 |
| Payroll Taxes:941 | 3,478 | 535 |
| Payroll Taxes:Colorado Unemployment | 90 | 119 |
| Payroll Taxes:Colorado Withholding | 693 | 655 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Retirement Payable | 234 | 863 |
| Wells Fargo Visa8657 (Dave) | 495 | 614 |
| Wells Fargo Visa8673 (Sharon) | 17 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Damage Deposit | 7,804 | 6,570 |
| Payroll Taxes:941 | 3,478 | 535 |
| Payroll Taxes:Colorado Unemployment | 90 | 119 |
| Payroll Taxes:Colorado Withholding | 693 | 655 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Retirement Payable | 234 | 863 |
| Wells Fargo Visa8657 (Dave) | 495 | 614 |
| Wells Fargo Visa8673 (Sharon) | 17 | |
| Damage Deposit | 7,804 | 6,570 |
| Payroll Taxes:941 | 3,478 | 535 |
| Payroll Taxes:Colorado Unemployment | 90 | 119 |
| Payroll Taxes:Colorado Withholding | 693 | 655 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Retirement Payable | 234 | 863 |
| Wells Fargo Visa8657 (Dave) | 495 | 614 |
| Wells Fargo Visa8673 (Sharon) | 17 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TASC Admin | 466 | 466 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax Expense | 10,285 | 10,285 | ||
| Tax:Prop | 4,850 | 4,850 | ||
| Tax:Capital Gains | 431 | 431 | ||
| Tax:Other | 36 | 36 |