| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 28,193 | 14,096 | 0 | 14,096 |
| 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 | L | 0 | 0 | 0 | |||
| CABIN BEDS | 1994-12-31 | 36,653 | 36,653 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| STAFF HOUSING | 1984-12-31 | 50,712 | 34,646 | NC | 18.000000000000 | 0 | 0 | 0 | |
| ST. JOHNS HALL | 1984-08-01 | 29,211 | 18,402 | NC | 18.000000000000 | 0 | 0 | 0 | |
| CABINS | 1984-11-30 | 219,448 | 134,488 | NC | 18.000000000000 | 0 | 0 | 0 | |
| DINING HALL | 1984-11-30 | 181,288 | 131,515 | NC | 18.000000000000 | 0 | 0 | 0 | |
| POOL, BOILER & EQUIP | 1986-07-15 | 124,946 | 58,945 | NC | 19.000000000000 | 0 | 0 | 0 | |
| WATER SYSTEM | 1990-02-05 | 73,428 | 65,138 | SL | 31.500000000000 | 2,331 | 0 | 2,331 | |
| CHAPEL | 1991-09-27 | 6,237 | 5,954 | SL | 31.500000000000 | 198 | 0 | 198 | |
| BOATHOUSE | 1998-09-24 | 17,343 | 8,583 | SL | 39.000000000000 | 445 | 0 | 445 | |
| STATUE | 1986-11-17 | 41,874 | 23,322 | NC | 19.000000000000 | 0 | 0 | 0 | |
| BRANDYWINE TRESSLE | 1998-12-08 | 47,962 | 47,962 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| RENTAL UNITS | 1985-01-01 | 76,603 | 65,217 | NC | 18.000000000000 | 0 | 0 | 0 | |
| BRANDYWINE 1999 IMPROVEMEMTS | 1999-07-01 | 10,103 | 10,103 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| WATER SYSTEM IMPROVEMENTS 1999 | 1999-07-01 | 22,384 | 22,384 | 150DB | 15.000000000000 | 0 | 0 | 0 | |
| 2002 OFFICE/HEALTH CLINIC | 2002-04-01 | 205,259 | 82,673 | SL | 39.000000000000 | 5,263 | 0 | 5,263 | |
| 2006 F-250 TRUCK | 2006-07-19 | 26,446 | 26,446 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| 2007 YMCA EQUIPMENT | 2007-10-26 | 25,223 | 25,223 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| SNOW PLOW (08) | 2008-11-03 | 5,095 | 2,547 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| 2011 IMPROVEMENTS | 2011-07-01 | 14,003 | 13,378 | 200DB | 7.000000000000 | 625 | 0 | 625 | |
| 2012 IMPROVEMENTS | 2012-07-01 | 7,932 | 6,870 | 200DB | 7.000000000000 | 708 | 0 | 1,062 | |
| 2013 FORD | 2013-05-02 | 20,714 | 18,471 | 200DB | 5.000000000000 | 2,243 | 0 | 1,381 | |
| 2013 PICKUP | 2013-06-10 | 10,083 | 9,502 | 200DB | 5.000000000000 | 581 | 0 | 581 | |
| FIRETRUCK | 2013-12-18 | 7,500 | 7,068 | 200DB | 5.000000000000 | 432 | 0 | 432 | |
| STEAM WASHER 2013 | 2013-06-05 | 910 | 707 | 200DB | 7.000000000000 | 81 | 0 | 130 | |
| 2014 COMPRESSOR | 2014-05-28 | 1,902 | 926 | 200DB | 7.000000000000 | 279 | 0 | 272 | |
| 2014 COMPUTER | 2014-03-31 | 800 | 491 | 200DB | 5.000000000000 | 206 | 0 | 160 | |
| 2014 ICE DISPENSER | 2014-02-11 | 3,751 | 2,301 | 200DB | 5.000000000000 | 967 | 0 | 750 | |
| SNOW THROWER | 2015-12-10 | 1,034 | 525 | 200DB | 7.000000000000 | 145 | 0 | 148 | |
| PLOW - 06 FORD | 2016-02-04 | 5,619 | 2,179 | 200DB | 7.000000000000 | 983 | 0 | 803 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY | 3,400,367 | 2,939,658 |
| SSG | 3,434,072 | 3,434,072 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 107,830 | 0 | 107,830 | |
| CABIN BEDS | 36,653 | 36,653 | 0 | |
| STAFF HOUSING | 50,712 | 34,646 | 16,066 | |
| ST. JOHNS HALL | 29,211 | 18,402 | 10,809 | |
| CABINS | 219,448 | 134,488 | 84,960 | |
| DINING HALL | 181,288 | 131,515 | 49,773 | |
| POOL, BOILER & EQUIP | 124,946 | 58,945 | 66,001 | |
| WATER SYSTEM | 73,428 | 67,469 | 5,959 | |
| CHAPEL | 6,237 | 6,152 | 85 | |
| BOATHOUSE | 17,343 | 9,028 | 8,315 | |
| STATUE | 41,874 | 23,322 | 18,552 | |
| BRANDYWINE TRESSLE | 47,962 | 47,962 | 0 | |
| RENTAL UNITS | 76,603 | 65,217 | 11,386 | |
| BRANDYWINE 1999 IMPROVEMEMTS | 10,103 | 10,103 | 0 | |
| WATER SYSTEM IMPROVEMENTS 1999 | 22,384 | 22,384 | 0 | |
| 2002 OFFICE/HEALTH CLINIC | 205,259 | 87,936 | 117,323 | |
| 2006 F-250 TRUCK | 26,446 | 26,446 | 0 | |
| 2007 YMCA EQUIPMENT | 25,223 | 25,223 | 0 | |
| SNOW PLOW (08) | 5,095 | 2,547 | 2,548 | |
| 2011 IMPROVEMENTS | 14,003 | 14,003 | 0 | |
| 2012 IMPROVEMENTS | 7,932 | 7,578 | 354 | |
| 2013 FORD | 20,714 | 20,714 | 0 | |
| 2013 PICKUP | 10,083 | 10,083 | 0 | |
| FIRETRUCK | 7,500 | 7,500 | 0 | |
| STEAM WASHER 2013 | 910 | 788 | 122 | |
| 2014 COMPRESSOR | 1,902 | 1,205 | 697 | |
| 2014 COMPUTER | 800 | 697 | 103 | |
| 2014 ICE DISPENSER | 3,751 | 3,268 | 483 | |
| SNOW THROWER | 1,034 | 670 | 364 | |
| PLOW - 06 FORD | 5,619 | 3,162 | 2,457 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSETS UNDER CONSTRUCTION | 830,002 | 911,819 | 911,819 |
| WATER RIGHTS | 50,043 | 50,684 | 50,684 |
| Description | Amount |
|---|---|
| SECTION 4940 EXCISE TAXES | 7,945 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 2,765 | 0 | 0 | 2,765 |
| INSURANCE | 31,756 | 0 | 0 | 31,756 |
| UTILITIES | 14,825 | 0 | 0 | 14,825 |
| DIRECTORS EXPENSES | 5,415 | 0 | 0 | 5,415 |
| AUTO EXPENSES | 4,888 | 0 | 0 | 4,888 |
| DUES & SUBSCRIPTIONS | 2,005 | 0 | 0 | 2,005 |
| POSTAGE | 262 | 0 | 0 | 262 |
| TOOLS & EQUIPMENT | 21,900 | 0 | 0 | 21,900 |
| REPAIRS & MAINTENANCE | 5,900 | 0 | 0 | 5,900 |
| PAYROLL EXPENSES | 38 | 0 | 0 | 38 |
| BANK CHARGES | 3,589 | 3,589 | 0 | 0 |
| SUBCONTRACTOR PAY | 994 | 0 | 0 | 994 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASTURE LEASE | 2,446 | 2,446 | 2,446 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 481,583 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DAMAGE DEPOSIT | 3,650 | 4,650 |
| PAYROLL TAXES PAYABLE | 4,666 | 722 |
| CREDIT CARD PAYABLE | 5,324 | 1,647 |
| RETAINAGE PAYABLE | 37,045 | 38,395 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 185 | 185 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 9,589 | 0 | 0 | 9,589 |
| PROPERTY TAXES | 6,261 | 0 | 0 | 6,261 |