| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PaPi Accounting | 12,204 | |||
| PaPi Audits | 180 | |||
| PaPi Tax Preparation | 4,835 |
| 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 | 51,325 | SL | 31.50 | 2,296 | |||
| Chapel | 1991-09-27 | 6,237 | 5,368 | SL | 31.50 | 78 | |||
| Boathouse | 1998-09-24 | 17,343 | 5,915 | SL | 39.00 | 445 | |||
| Statue | 1986-11-17 | 41,874 | 23,322 | PRE | 19.00 | ||||
| Brandywine Tressle | 1998-12-08 | 47,962 | 43,495 | 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 | 8,612 | 150DB | 15.00 | 596 | |||
| Water System Improvements 1999 | 1999-07-01 | 22,384 | 19,080 | 150DB | 15.00 | 1,322 | |||
| 2000 Improvements | 2000-01-01 | 23,321 | 23,321 | 200DB | 7.00 | ||||
| 2000 Truck | 2000-10-05 | 27,258 | 26,885 | 200DB | 5.00 | 373 | |||
| Snow Plow (Dodge) | 2001-11-02 | 3,652 | 3,652 | 200DB | 7.00 | ||||
| 2001 Improvements | 2001-07-01 | 30,842 | 22,645 | 150DB | 15.00 | 1,822 | |||
| 2002 Office/Health Clinic | 2002-04-01 | 205,259 | 51,095 | 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 | 136,701 | 200DB | 7.00 | ||||
| 2005 Improvements | 2005-07-01 | 86,877 | 83,000 | 200DB | 7.00 | 3,877 | |||
| 2006 Improvements | 2006-12-31 | 94,934 | 79,393 | 200DB | 7.00 | 8,289 | |||
| 2006 F-250 Truck | 2006-07-19 | 26,446 | 26,446 | 200DB | 5.00 | ||||
| 2007 Improvements | 2007-12-31 | 24,216 | 18,137 | 200DB | 7.00 | 2,114 | |||
| 2007 YMCA Equipment | 2007-10-26 | 25,223 | 18,892 | 200DB | 7.00 | 2,202 | |||
| Snow Plow (08) | 2008-11-03 | 5,095 | 1,652 | 200DB | 7.00 | 256 | |||
| 2011 Improvements | 2011-07-01 | 14,003 | 2,000 | 200DB | 7.00 | 3,429 | |||
| 2012 Improvements | 2012-07-01 | 7,932 | 200DB | 7.00 | 1,133 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Eaton | 5,418 | 5,418 |
| SSG International | 157,177 | 226,477 |
| SSG Stock | 1,371,386 | 1,709,160 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Fixed Assets | 1,899,043 | 1,420,063 | 478,980 | |
| 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 | 50,043 |
| Water Rights | 50,043 | 50,043 | 50,043 |
| Water Rights | 50,043 | 50,043 | 50,043 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Water Rights | 50,043 | 50,043 | 50,043 |
| Water Rights | 50,043 | 50,043 | 50,043 |
| Water Rights | 50,043 | 50,043 | 50,043 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Water Rights | 50,043 | 50,043 | 50,043 |
| Water Rights | 50,043 | 50,043 | 50,043 |
| Water Rights | 50,043 | 50,043 | 50,043 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto:Fuel | 5,959 | 5,959 | ||
| Auto:License & Fees | 341 | 341 | ||
| Auto:Service | 3,049 | 3,049 | ||
| Bank Chrg | 37 | 37 | ||
| Cleaning | 80 | 80 | ||
| Dues | 462 | 462 | ||
| Equipment Rental | ||||
| Insurance:HSA Medical Reimbursments | 6,925 | 6,925 | ||
| Insurance:Ins Health | 17,359 | 17,359 | ||
| Insurance:Ins Liability | 29,432 | 29,432 | ||
| Insurance:Life Insurance | ||||
| Insurance:Workman's Comp. | 3,988 | 3,988 | ||
| Licenses and Fees | 1,117 | 1,117 | ||
| Maintenance and Repairs:Camp | 6,875 | 6,875 | ||
| Maintenance and Repairs:Phantom Ranch | ||||
| Maintenance and Repairs:Rental #5 | ||||
| Materials | 18,895 | 18,895 | ||
| Meeting Expense | 27 | 27 | ||
| Office Supplies | 598 | 598 | ||
| Payroll:Capital Projects | -4,616 | -4,616 | ||
| Postage and Freight | 349 | 349 | ||
| Amortization | ||||
| Rent:Post Office Box | 236 | 236 | ||
| Telephone | 2,363 | 2,363 | ||
| Tools & Eqpt | 1,218 | 1,218 | ||
| Utilities:Gas & Electric | 4,241 | 4,241 | ||
| Utilities:Propane | 14,008 | 14,008 | ||
| Utilities:Trash Removal | 293 | 293 | ||
| Utilities:Water | -990 | -990 | ||
| Maintenance and Repairs:Rental #2 | 422 | 422 | ||
| Supplies | 3,048 | 3,048 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Misc. Income | 3,430 |
| Description | Amount |
|---|---|
| Change in Unrealized capital gains | -106,254 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Damage Deposit | 6,570 | 8,645 |
| Payroll Taxes:941 | 535 | 1,899 |
| Payroll Taxes:Colorado Unemployment | 119 | 72 |
| Payroll Taxes:Colorado Withholding | 655 | 692 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Retirement Payable | 863 | |
| Wells Fargo Visa8657 (Dave) | 614 | 272 |
| Wells Fargo Visa8673 (Sharon) | ||
| Damage Deposit | 6,570 | 8,645 |
| Payroll Taxes:941 | 535 | 1,899 |
| Payroll Taxes:Colorado Unemployment | 119 | 72 |
| Payroll Taxes:Colorado Withholding | 655 | 692 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Retirement Payable | 863 | |
| Wells Fargo Visa8657 (Dave) | 614 | 272 |
| Wells Fargo Visa8673 (Sharon) |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Damage Deposit | 6,570 | 8,645 |
| Payroll Taxes:941 | 535 | 1,899 |
| Payroll Taxes:Colorado Unemployment | 119 | 72 |
| Payroll Taxes:Colorado Withholding | 655 | 692 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Retirement Payable | 863 | |
| Wells Fargo Visa8657 (Dave) | 614 | 272 |
| Wells Fargo Visa8673 (Sharon) | ||
| Damage Deposit | 6,570 | 8,645 |
| Payroll Taxes:941 | 535 | 1,899 |
| Payroll Taxes:Colorado Unemployment | 119 | 72 |
| Payroll Taxes:Colorado Withholding | 655 | 692 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Retirement Payable | 863 | |
| Wells Fargo Visa8657 (Dave) | 614 | 272 |
| Wells Fargo Visa8673 (Sharon) |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TASC Admin | 572 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax Expense | 10,582 | 10,582 | ||
| Tax:Prop | 4,536 | 4,536 | ||
| Tax:Capital Gains | 766 | 766 | ||
| Tax:Other |