| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PaPi Accounting | 15,310 | |||
| PaPi Audits | 143 | |||
| 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 | 0 | 0.00 | |||||
| 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 | 58,214 | SL | 31.50 | 2,296 | |||
| Chapel | 1991-09-27 | 6,237 | 5,601 | SL | 31.50 | 77 | |||
| Boathouse | 1998-09-24 | 17,343 | 7,249 | SL | 39.00 | 445 | |||
| 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 | 10,103 | 150DB | 15.00 | ||||
| Water System Improvements 1999 | 1999-07-01 | 22,384 | 22,384 | 150DB | 15.00 | ||||
| 2002 Office/Health Clinic | 2002-04-01 | 205,259 | 66,884 | 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 | 24,216 | 200DB | 7.00 | ||||
| 2007 YMCA Equipment | 2007-10-26 | 25,223 | 25,223 | 200DB | 7.00 | ||||
| Snow Plow (08) | 2008-11-03 | 5,095 | 2,352 | 200DB | 7.00 | 195 | |||
| 2011 Improvements | 2011-07-01 | 14,003 | 9,629 | 200DB | 7.00 | 1,250 | |||
| 2012 Improvements | 2012-07-01 | 7,932 | 4,463 | 200DB | 7.00 | 991 | |||
| 2013 Ford | 2013-05-02 | 20,714 | 8,760 | 200DB | 5.00 | 3,250 | |||
| 2013 Pickup | 2013-06-10 | 10,083 | 5,243 | 200DB | 5.00 | 1,936 | |||
| Firetruck | 2013-12-18 | 7,500 | 3,900 | 200DB | 5.00 | 1,440 | |||
| Steam Washer 2013 | 2013-06-05 | 910 | 353 | 200DB | 7.00 | 159 | |||
| 2014 Compressor | 2014-05-28 | 1,902 | 136 | 200DB | 7.00 | 233 | |||
| 2014 Computer | 2014-03-31 | 800 | 80 | 200DB | 5.00 | 128 | |||
| 2014 Ice Dispensor | 2014-02-11 | 3,751 | 375 | 200DB | 5.00 | 600 | |||
| Snow Thrower | 2015-12-10 | 1,034 | 200DB | 7.00 | 37 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Investments | 6,743,276 | 6,743,276 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Fixed Assets | 1,611,572 | 1,172,924 | 438,648 |
| 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 | Amount |
|---|---|
| Gains/Dividends not disbursed | 53,292 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Auto:Fuel | 5,403 | 5,403 | ||
| Auto:License & Fees | 555 | 555 | ||
| Auto:Service | 1,953 | 1,953 | ||
| Bank Chrg | 69 | 69 | ||
| Board of Directors Expenses:Postage | 53 | 53 | ||
| Board of Directors Expenses:Supplies | 87 | 87 | ||
| Cleaning | 400 | 400 | ||
| Dues | 1,181 | 1,181 | ||
| Equipment | 2,200 | 2,200 | ||
| Insurance:HSA Medical Reimbursments | 2,896 | 2,896 | ||
| Insurance:Ins Health | 23,340 | 23,340 | ||
| Insurance:Ins Liability | 26,158 | 26,158 | ||
| Insurance:Workman's Comp. | 10,941 | 10,941 | ||
| Licenses and Fees | 2,276 | 2,276 | ||
| Maintenance and Repairs:Camp | 35,488 | 35,488 | ||
| Maintenance and Repairs:Phantom Ranch | ||||
| Maintenance and Repairs:Rental #1 | 488 | 488 | ||
| Maintenance and Repairs:Rental #3 | ||||
| Maintenance and Repairs:Rental #5 | 3,672 | 3,672 | ||
| Materials | 8,660 | 8,660 | ||
| Office Equipment | ||||
| Office Supplies | 960 | 960 | ||
| Payroll Service Fee | 20 | 20 | ||
| Postage and Freight | 828 | 828 | ||
| Printing and Reproduction | 463 | 463 | ||
| Rent:Post Office Box | 442 | 442 | ||
| Subcontractors | 38,080 | 38,080 | ||
| Supplies | 19,122 | 19,122 | ||
| Telephone | 2,389 | 2,389 | ||
| Tools & Eqpt | 822 | 822 | ||
| Utilities:Gas & Electric | 4,800 | 4,800 | ||
| Utilities:Propane | 9,154 | 9,154 | ||
| Utilities:Trash Removal | 855 | 855 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Misc. Income | 3,380 | 3,380 | |
| Pasture Lease | 977 | 977 | |
| Fidelity Capital Gains | 7,807 | 7,807 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Damage Deposit | 1,850 | 2,850 |
| Payroll Taxes:941 | 2,585 | 2,563 |
| Payroll Taxes:Colorado Unemployment | ||
| Payroll Taxes:Colorado Withholding | 1,298 | 1,356 |
| Payroll Taxes:State Withholding | ||
| Wells Fargo Visa8657 (Dave) | 921 | 4,438 |
| Wells Fargo Visa8665 (Elaine) | ||
| Wells Fargo Visa8673 (Sharon) | ||
| Damage Deposit | 1,850 | 2,850 |
| Payroll Taxes:941 | 2,585 | 2,563 |
| Payroll Taxes:Colorado Unemployment | ||
| Payroll Taxes:Colorado Withholding | 1,298 | 1,356 |
| Payroll Taxes:State Withholding | ||
| Wells Fargo Visa8657 (Dave) | 921 | 4,438 |
| Wells Fargo Visa8665 (Elaine) | ||
| Wells Fargo Visa8673 (Sharon) |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Damage Deposit | 1,850 | 2,850 |
| Payroll Taxes:941 | 2,585 | 2,563 |
| Payroll Taxes:Colorado Unemployment | ||
| Payroll Taxes:Colorado Withholding | 1,298 | 1,356 |
| Payroll Taxes:State Withholding | ||
| Wells Fargo Visa8657 (Dave) | 921 | 4,438 |
| Wells Fargo Visa8665 (Elaine) | ||
| Wells Fargo Visa8673 (Sharon) | ||
| Damage Deposit | 1,850 | 2,850 |
| Payroll Taxes:941 | 2,585 | 2,563 |
| Payroll Taxes:Colorado Unemployment | ||
| Payroll Taxes:Colorado Withholding | 1,298 | 1,356 |
| Payroll Taxes:State Withholding | ||
| Wells Fargo Visa8657 (Dave) | 921 | 4,438 |
| Wells Fargo Visa8665 (Elaine) | ||
| Wells Fargo Visa8673 (Sharon) |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TASC HSA Admin | ||||
| Fidelity Fiancial Adv | 257 | 257 | 257 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Tax Expense | 11,186 | 11,186 | ||
| Tax:Capital Gains | 762 | 762 | ||
| Tax:Prop | 4,867 | 4,867 |