| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 37,744 | 18,872 | 18,872 |
| 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 | ||||||
| CABIN BEDS | 1994-12-31 | 36,653 | 36,653 | M7 | |||||
| STAFF HOUSING | 1984-12-31 | 50,712 | 34,646 | SL | 20 | ||||
| ST. JOHNS HALL | 1984-08-01 | 29,211 | 18,402 | SL | 20 | ||||
| CABINS | 1984-11-30 | 219,448 | 134,488 | SL | 20 | ||||
| DINING HALL | 1984-11-30 | 181,288 | 131,515 | SL | 20 | ||||
| POOL, BOILER & EQU | 1986-07-15 | 124,946 | 58,945 | A19 | |||||
| WATER SYSTEM | 1990-02-05 | 73,428 | 73,428 | SL | 31 | ||||
| CHAPEL | 1991-09-27 | 6,237 | 6,237 | SL | 31 | ||||
| BOATHOUSE | 1998-09-24 | 17,343 | 11,253 | SL | 39 | 445 | |||
| STATUE | 1986-11-17 | 41,874 | 23,322 | M7 | |||||
| BRANDYWINE TRESSLE | 1998-12-08 | 47,962 | 47,962 | M15 | |||||
| RENTAL UNITS | 1985-01-01 | 76,603 | 65,217 | SL | 19 | ||||
| BRANDYWINE 1999 IM | 1999-07-01 | 10,103 | 10,103 | M15 | |||||
| WATER SYSTEM IMPRO | 1999-07-01 | 22,384 | 22,384 | M15 | |||||
| 2002 OFFICE/HEALTH | 2002-04-01 | 205,259 | 114,251 | SL | 39 | 5,263 | |||
| 2006 F-250 TRUCK | 2006-07-19 | 26,446 | 26,446 | M5 | |||||
| 2007 YMCA EQUIPMEN | 2007-10-26 | 25,223 | 25,223 | M7 | |||||
| SNOW PLOW (08) | 2008-11-03 | 5,095 | 2,547 | M7 | |||||
| 2011 IMPROVEMENTS | 2011-07-01 | 14,003 | 14,003 | M7 | |||||
| 2012 IMPROVEMENTS | 2012-07-01 | 7,932 | 7,932 | M7 | |||||
| 2013 FORD | 2013-05-02 | 20,714 | 20,714 | M5 | |||||
| 2013 PICKUP | 2013-06-10 | 10,083 | 10,083 | M5 | |||||
| STEAM WASHER 2013 | 2013-06-05 | 910 | 910 | M7 | |||||
| 2014 COMPRESSOR | 2014-05-28 | 1,902 | 1,739 | M7 | |||||
| 2014 COMPUTER | 2014-03-31 | 800 | 800 | M5 | |||||
| 2014 ICE DISPENSER | 2014-02-11 | 3,751 | 3,751 | M5 | |||||
| SNOW THROWER | 2015-12-10 | 1,034 | 1,033 | M7 | |||||
| PLOW - 06 FORD | 2016-02-04 | 5,619 | 5,619 | M7 | |||||
| FURNACE DUCT WORK | 2022-06-28 | 37,387 | 19,441 | M5 | 7,178 | ||||
| OFFICE CONSTRUCTIO | 2023-10-10 | 108,801 | 582 | M39 | 2,790 | ||||
| SEWAGE PLANT | 2023-01-01 | 960,391 | 23,635 | M39 | 24,624 | ||||
| BATH HOUSE | 2024-11-20 | 2,400 | SL | 15 | 13 | ||||
| DRINKING WATER SYS | 2024-10-03 | 63,703 | M39 | 341 | |||||
| OFFICE CONSTRUCTIO | 2024-06-06 | 128,654 | M39 | 1,790 | |||||
| LAWN MOWER | 2024-06-26 | 4,799 | M5 | 960 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY | 4,225,363 | 4,225,363 |
| SSG | 8,301,246 | 8,301,246 |
| MT. GUNNISON FUEL COMPANY | 1,097,760 | 1,097,760 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 107,830 | 107,830 | ||
| CABIN BEDS | 36,653 | 36,653 | ||
| 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 & EQU | 124,946 | 58,945 | 66,001 | |
| WATER SYSTEM | 73,428 | 73,428 | ||
| CHAPEL | 6,237 | 6,237 | ||
| BOATHOUSE | 17,343 | 11,698 | 5,645 | |
| STATUE | 41,874 | 23,322 | 18,552 | |
| BRANDYWINE TRESSLE | 47,962 | 47,962 | ||
| RENTAL UNITS | 76,603 | 65,217 | 11,386 | |
| BRANDYWINE 1999 IM | 10,103 | 10,103 | ||
| WATER SYSTEM IMPRO | 22,384 | 22,384 | ||
| 2002 OFFICE/HEALTH | 205,259 | 119,514 | 85,745 | |
| 2006 F-250 TRUCK | ||||
| 2007 YMCA EQUIPMEN | 25,223 | 25,223 | ||
| SNOW PLOW (08) | 5,095 | 2,547 | 2,548 | |
| 2011 IMPROVEMENTS | 14,003 | 14,003 | ||
| 2012 IMPROVEMENTS | 7,932 | 7,932 | ||
| 2013 FORD | 20,714 | 20,714 | ||
| 2013 PICKUP | 10,083 | 10,083 | ||
| STEAM WASHER 2013 | 910 | 910 | ||
| 2014 COMPRESSOR | 1,902 | 1,739 | 163 | |
| 2014 COMPUTER | 800 | 800 | ||
| 2014 ICE DISPENSER | 3,751 | 3,751 | ||
| SNOW THROWER | 1,034 | 1,033 | 1 | |
| PLOW - 06 FORD | 5,619 | 5,619 | ||
| FURNACE DUCT WORK | 37,387 | 26,619 | 10,768 | |
| OFFICE CONSTRUCTIO | 108,801 | 3,372 | 105,429 | |
| SEWAGE PLANT | 960,391 | 48,259 | 912,132 | |
| BATH HOUSE | 2,400 | 13 | 2,387 | |
| DRINKING WATER SYS | 63,703 | 341 | 63,362 | |
| OFFICE CONSTRUCTIO | 128,654 | 1,790 | 126,864 | |
| LAWN MOWER | 4,799 | 960 | 3,839 |
| 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 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 28,266 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES AND FEES | 3,829 | 3,829 | ||
| INSURANCE | 126,096 | 126,096 | ||
| UTILITIES | 68,567 | 68,567 | ||
| DIRECTORS EXPENSES | 6,603 | 6,603 | ||
| AUTO EXPENSES | 1,511 | 1,511 | ||
| DUES & SUBSCRIPTIONS | 1,497 | 1,497 | ||
| OFFICE SUPPLIES & POSTAGE | 784 | 784 | ||
| TOOLS & EQUIPMENT | 552 | 552 | ||
| REPAIRS & MAINTENANCE | 64,684 | 38,000 | 26,684 | |
| MISCELLANEOUS EXPENSES | 88 | 88 | ||
| BANK FEES | 3,376 | 3,376 | ||
| SUPPLIES | 5,169 | 5,169 | ||
| TELEPHONE | 1,321 | 1,321 | ||
| INSPECTIONS | 10,059 | 10,059 | ||
| LODGING & MEALS | 209 | 209 | ||
| SUBCONTRACTORS | 24,000 | 24,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| camp revenue | 105,167 | 105,167 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 1,585,449 |
| INCREASE IN PLEDGE ASSETS | 5,759 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DAMAGE DEPOSIT | 4,650 | 4,650 |
| RETAINAGE PAYABLE | 38,395 | 38,395 |
| INSURANCE CLAIMS | 24,970 | 24,970 |
| SECURITY DEPOSIT PAYABLE | 2,050 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STRATEGIC PLANNING | 14,719 | 14,719 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 9,871 | 9,871 | ||
| PROPERTY TAXES | 10,940 | 10,940 | ||
| FOREIGN TAXES | 5,561 | 5,561 | ||
| 990-PF TAXES | 12,041 |