| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PaPi Accounting | 13,498 | |||
| PaPi Audits | 161 | |||
| PaPi Tax Preparation | 4,996 |
| 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 | none | 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 | 53,621 | SL | 31.50 | 2,296 | |||
| Chapel | 1991-09-27 | 6,237 | 5,446 | SL | 31.50 | 77 | |||
| Boathouse | 1998-09-24 | 17,343 | 6,360 | SL | 39.00 | 445 | |||
| Statue | 1986-11-17 | 41,874 | 23,322 | PRE | 19.00 | ||||
| Brandywine Tressle | 1998-12-08 | 47,962 | 46,473 | 150DB | 15.00 | 1,489 | |||
| 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 | 9,208 | 150DB | 15.00 | 597 | |||
| Water System Improvements 1999 | 1999-07-01 | 22,384 | 20,402 | 150DB | 15.00 | 1,321 | |||
| 2000 Improvements | 2000-01-01 | 23,321 | 23,321 | 200DB | 7.00 | ||||
| 2000 Truck | 2000-10-05 | 27,258 | 27,258 | 200DB | 5.00 | ||||
| Snow Plow (Dodge) | 2001-11-02 | 3,652 | 3,652 | 200DB | 7.00 | ||||
| 2001 Improvements | 2001-07-01 | 30,842 | 24,467 | 150DB | 15.00 | 911 | |||
| 2002 Office/Health Clinic | 2002-04-01 | 205,259 | 56,358 | 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 | 86,877 | 200DB | 7.00 | ||||
| 2006 Improvements | 2006-12-31 | 94,934 | 87,682 | 200DB | 7.00 | 7,252 | |||
| 2006 F-250 Truck | 2006-07-19 | 26,446 | 26,446 | 200DB | 5.00 | ||||
| 2007 Improvements | 2007-12-31 | 24,216 | 20,251 | 200DB | 7.00 | 2,115 | |||
| 2007 YMCA Equipment | 2007-10-26 | 25,223 | 21,094 | 200DB | 7.00 | 2,202 | |||
| Snow Plow (08) | 2008-11-03 | 5,095 | 1,908 | 200DB | 7.00 | 222 | |||
| 2011 Improvements | 2011-07-01 | 14,003 | 5,429 | 200DB | 7.00 | 2,450 | |||
| 2012 Improvements | 2012-07-01 | 7,932 | 1,133 | 200DB | 7.00 | 1,943 | |||
| 2013 Ford | 2013-05-02 | 20,714 | 200DB | 5.00 | 3,360 | ||||
| 2013 Pickup | 2013-06-10 | 10,083 | 200DB | 5.00 | 2,017 | ||||
| Firetruck | 2013-12-18 | 7,500 | 200DB | 5.00 | 1,500 | ||||
| Steam Washer 2013 | 2013-06-05 | 910 | 200DB | 7.00 | 130 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SSG International | 260,551 | 260,551 |
| SSG Stock | 2,161,251 | 2,161,251 |
| Osborne Holdings | 4,533,022 | 4,533,022 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Fixed Assets | 1,604,085 | 1,114,689 | 489,396 | |
| 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 | 5,981 | 5,981 | ||
| Auto:License & Fees | 440 | 440 | ||
| Auto:Service | 492 | 492 | ||
| Bank Chrg | 121 | 121 | ||
| Cleaning | 300 | 300 | ||
| Dues | 1,383 | 1,383 | ||
| Equipment | 619 | 619 | ||
| Insurance:HSA Medical Reimbursments | 2,196 | 2,196 | ||
| Insurance:Ins Health | 15,881 | 15,881 | ||
| Insurance:Ins Liability | 19,579 | 19,579 | ||
| Insurance:Workman's Comp. | 6,448 | 6,448 | ||
| Interest Expense | 76 | 76 | ||
| Licenses and Fees | 2,011 | 2,011 | ||
| Maintenance and Repairs:Camp | 7,544 | 7,544 | ||
| Maintenance and Repairs:Rental #2 | 614 | 614 | ||
| Maintenance and Repairs:Rental #5 | 44 | 44 | ||
| Maintenance and Repairs:Rental #6 | 290 | 290 | ||
| Materials | 11,498 | 11,498 | ||
| Meeting Expense | 300 | 300 | ||
| Misc | -312 | -312 | ||
| Office Supplies | 241 | 241 | ||
| Postage and Freight | 419 | 419 | ||
| Printing and Reproduction | 85 | 85 | ||
| Rent:Post Office Box | 336 | 336 | ||
| Subcontractors | 228 | 228 | ||
| Supplies | 8,659 | 8,659 | ||
| Telephone | 2,340 | 2,340 | ||
| Tools & Eqpt | 562 | 562 | ||
| Utilities:Gas & Electric | 3,965 | 3,965 | ||
| Utilities:Propane | 10,046 | 10,046 | ||
| Utilities:Trash Removal | 290 | 290 | ||
| Utilities:Water | -222 | -222 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Misc. Income | 2,940 |
| Description | Amount |
|---|---|
| Change in Unrealized capital gains | 123,653 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Damage Deposit | 8,645 | 2,200 |
| Payroll Taxes:941 | 1,899 | 2,476 |
| Payroll Taxes:Colorado Unemployment | 72 | 22 |
| Payroll Taxes:Colorado Withholding | 692 | 896 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Wells Fargo Visa8657 (Dave) | 272 | 2,956 |
| Wells Fargo Visa8665 (Elaine) | 431 | |
| Wells Fargo Visa8673 (Sharon) | 10 | |
| Damage Deposit | 8,645 | 2,200 |
| Payroll Taxes:941 | 1,899 | 2,476 |
| Payroll Taxes:Colorado Unemployment | 72 | 22 |
| Payroll Taxes:Colorado Withholding | 692 | 896 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Wells Fargo Visa8657 (Dave) | 272 | 2,956 |
| Wells Fargo Visa8665 (Elaine) | 431 | |
| Wells Fargo Visa8673 (Sharon) | 10 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Damage Deposit | 8,645 | 2,200 |
| Payroll Taxes:941 | 1,899 | 2,476 |
| Payroll Taxes:Colorado Unemployment | 72 | 22 |
| Payroll Taxes:Colorado Withholding | 692 | 896 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Wells Fargo Visa8657 (Dave) | 272 | 2,956 |
| Wells Fargo Visa8665 (Elaine) | 431 | |
| Wells Fargo Visa8673 (Sharon) | 10 | |
| Damage Deposit | 8,645 | 2,200 |
| Payroll Taxes:941 | 1,899 | 2,476 |
| Payroll Taxes:Colorado Unemployment | 72 | 22 |
| Payroll Taxes:Colorado Withholding | 692 | 896 |
| Payroll Taxes:State Withholding | 869 | 869 |
| Wells Fargo Visa8657 (Dave) | 272 | 2,956 |
| Wells Fargo Visa8665 (Elaine) | 431 | |
| Wells Fargo Visa8673 (Sharon) | 10 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TASC Admin | 583 | 583 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax Expense | 12,322 | 12,322 | ||
| Tax:Prop | 4,482 | 4,482 | ||
| Tax:Capital Gains | 1,059 | 1,059 |