| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PaPi Accounting | 14,340 | |||
| PaPi Audits | 269 | |||
| 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 | PRE | 50.00 | |||||
| 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 | ||||
| Water System | 1990-02-05 | 73,428 | 55,917 | SL | 31.50 | 2,297 | |||
| Chapel | 1991-09-27 | 6,237 | 5,523 | SL | 31.50 | 78 | |||
| Boathouse | 1998-09-24 | 17,343 | 6,805 | SL | 39.00 | 444 | |||
| Statue | 1986-11-17 | 41,874 | 23,322 | PRE | 19.00 | ||||
| Brandywine Tressle | 1998-12-08 | 47,962 | 47,962 | 150DB | 15.00 | ||||
| Rental Units | 1985-01-01 | 76,603 | 65,217 | PRE | 18.00 | ||||
| Brandywine 1999 Improvememts | 1999-07-01 | 10,103 | 9,805 | 150DB | 15.00 | 298 | |||
| Water System Improvements 1999 | 1999-07-01 | 22,384 | 21,723 | 150DB | 15.00 | 661 | |||
| 2002 Office/Health Clinic | 2002-04-01 | 205,259 | 61,621 | SL | 39.00 | 5,263 | |||
| 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 | 94,934 | 200DB | 7.00 | ||||
| 2006 F-250 Truck | 2006-07-19 | 26,446 | 26,446 | 200DB | 5.00 | ||||
| 2007 Improvements | 2007-12-31 | 24,216 | 22,366 | 200DB | 7.00 | 1,850 | |||
| 2007 YMCA Equipment | 2007-10-26 | 25,223 | 23,296 | 200DB | 7.00 | 1,927 | |||
| Snow Plow (08) | 2008-11-03 | 5,095 | 2,130 | 200DB | 7.00 | 222 | |||
| 2011 Improvements | 2011-07-01 | 14,003 | 7,879 | 200DB | 7.00 | 1,750 | |||
| 2012 Improvements | 2012-07-01 | 7,932 | 3,076 | 200DB | 7.00 | 1,387 | |||
| 2013 Ford | 2013-05-02 | 20,714 | 3,360 | 200DB | 5.00 | 5,400 | |||
| 2013 Pickup | 2013-06-10 | 10,083 | 2,017 | 200DB | 5.00 | 3,226 | |||
| Firetruck | 2013-12-18 | 7,500 | 1,500 | 200DB | 5.00 | 2,400 | |||
| Steam Washer 2013 | 2013-06-05 | 910 | 130 | 200DB | 7.00 | 223 | |||
| 2014 Compressor | 2014-05-28 | 1,902 | 200DB | 7.00 | 136 | ||||
| 2014 Computer | 2014-03-31 | 800 | 200DB | 5.00 | 80 | ||||
| 2014 Ice Dispensor | 2014-02-11 | 3,751 | 200DB | 5.00 | 375 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Investments | 6,975,914 | 7,288,686 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Fixed Assets | 1,610,537 | 1,151,397 | 459,140 |
| 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 | 5,601 | 5,601 | ||
| Auto:License & Fees | 793 | 793 | ||
| Auto:Service | 171 | 171 | ||
| Bank Chrg | 313 | 313 | ||
| Board of Directors Expenses:Supplies | 79 | 79 | ||
| Capital Improvements | 18,056 | 18,056 | ||
| Cleaning | -137 | -137 | ||
| Dues | 894 | 894 | ||
| Equipment | 847 | 847 | ||
| Insurance:HSA Medical Reimbursments | 183 | 183 | ||
| Insurance:Ins Health | 20,661 | 20,661 | ||
| Insurance:Ins Liability | 27,145 | 27,145 | ||
| Insurance:Workman's Comp. | 11,110 | 11,110 | ||
| Licenses and Fees | 1,271 | 1,271 | ||
| Maintenance and Repairs:Camp | 4,603 | 4,603 | ||
| Maintenance and Repairs:Phantom Ranch | 1,020 | 1,020 | ||
| Maintenance and Repairs:Rental #3 | 658 | 658 | ||
| Materials | 16,435 | 16,435 | ||
| Office Equipment | 1,172 | 1,172 | ||
| Office Supplies | 917 | 917 | ||
| Postage and Freight | 735 | 735 | ||
| Printing and Reproduction | 531 | 531 | ||
| Rent:Post Office Box | 258 | 258 | ||
| Supplies | 5,441 | 5,441 | ||
| Telephone | 2,431 | 2,431 | ||
| Tools & Eqpt | 971 | 971 | ||
| Utilities:Gas & Electric | 3,963 | 3,963 | ||
| Utilities:Propane | 12,466 | 12,466 | ||
| Utilities:Trash Removal | 855 | 855 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Misc. Income | 4,946 | ||
| Pasture Lease | 1,250 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 2,200 | ||
| 2,476 | ||
| Payroll Taxes:Colorado Unemployment | 22 | |
| 896 | ||
| Payroll Taxes:State Withholding | 869 | |
| 2,956 | ||
| Wells Fargo Visa8665 (Elaine) | 431 | |
| Wells Fargo Visa8673 (Sharon) | 10 | |
| Wells Fargo Visa8657 (Dave) | 921 | |
| Damage Deposit | 1,850 | |
| Payroll Taxes:941 | 2,585 | |
| Payroll Taxes:Colorado Withholding | 1,298 | |
| 2,200 | ||
| 2,476 | ||
| Payroll Taxes:Colorado Unemployment | 22 | |
| 896 | ||
| Payroll Taxes:State Withholding | 869 | |
| 2,956 | ||
| Wells Fargo Visa8665 (Elaine) | 431 | |
| Wells Fargo Visa8673 (Sharon) | 10 | |
| Wells Fargo Visa8657 (Dave) | 921 | |
| Damage Deposit | 1,850 | |
| Payroll Taxes:941 | 2,585 | |
| Payroll Taxes:Colorado Withholding | 1,298 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 2,200 | ||
| 2,476 | ||
| Payroll Taxes:Colorado Unemployment | 22 | |
| 896 | ||
| Payroll Taxes:State Withholding | 869 | |
| 2,956 | ||
| Wells Fargo Visa8665 (Elaine) | 431 | |
| Wells Fargo Visa8673 (Sharon) | 10 | |
| Wells Fargo Visa8657 (Dave) | 921 | |
| Damage Deposit | 1,850 | |
| Payroll Taxes:941 | 2,585 | |
| Payroll Taxes:Colorado Withholding | 1,298 | |
| 2,200 | ||
| 2,476 | ||
| Payroll Taxes:Colorado Unemployment | 22 | |
| 896 | ||
| Payroll Taxes:State Withholding | 869 | |
| 2,956 | ||
| Wells Fargo Visa8665 (Elaine) | 431 | |
| Wells Fargo Visa8673 (Sharon) | 10 | |
| Wells Fargo Visa8657 (Dave) | 921 | |
| Damage Deposit | 1,850 | |
| Payroll Taxes:941 | 2,585 | |
| Payroll Taxes:Colorado Withholding | 1,298 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TASC HSA Admin | 1,600 | |||
| Fidelity Fiancial Adv | 6,704 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax Expense | 10,000 | 10,000 | ||
| Tax:Capital Gains | 9,718 | 9,718 | ||
| Tax:Prop | 4,716 | 4,716 |