| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,004 | 884 | 5,723 | 4,281 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG IMPROV-INFRASTRUCTURE | 1999-09-03 | 4,262 | 1,816 | SL | 50.000000000000 | 85 | 0 | 85 | |
| BLDG IMPROV-LODGE | 1999-09-03 | 19,528 | 8,335 | SL | 50.000000000000 | 391 | 0 | 391 | |
| TRACTOR | 2001-01-18 | 12,890 | 12,890 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND | 1998-01-01 | 295,000 | L | 0 | 0 | 0 | |||
| SAUNA | 2016-06-01 | 6,889 | 2,105 | SL | 15.000000000000 | 459 | 0 | 459 | |
| GOLF CART | 2016-07-26 | 5,695 | 3,594 | SL | 7.000000000000 | 814 | 0 | 814 | |
| WELL | 2017-06-13 | 2,160 | 516 | SL | 15.000000000000 | 144 | 0 | 144 | |
| WATER FILTRATION SYSTEM | 2020-07-08 | 15,950 | 1,139 | SL | 7.000000000000 | 2,279 | 0 | 2,279 | |
| 2002 DODGE RAM 2500 | 2002-11-25 | 23,299 | 23,299 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND-SWAP W/TELLER CTY, CLOSING COSTS | 2005-08-12 | 2,941 | L | 0 | 0 | 0 | |||
| LAND-SWAP W/TELLER CTY, LEGAL COSTS | 2005-07-01 | 59,778 | L | 0 | 0 | 0 | |||
| LAND (35 A DONATED) | 2005-07-01 | 300,000 | L | 0 | 0 | 0 | |||
| POTABLE WATER SYSTEM | 2013-12-19 | 64,398 | 30,052 | SL | 15.000000000000 | 4,293 | 0 | 4,293 | |
| ASPEN STOVE | 2014-12-12 | 1,450 | 1,260 | SL | 7.000000000000 | 190 | 0 | 190 | |
| BLDG IMPROV | 2005-04-05 | 7,106 | 2,239 | SL | 50.000000000000 | 142 | 0 | 142 | |
| BLDG IMPROVMENTS | 2000-06-30 | 150,321 | 61,629 | SL | 50.000000000000 | 3,006 | 0 | 3,006 | |
| WASTE WATER & POTABLE WATER SYSTEMS | 2002-06-30 | 32,350 | 32,350 | SL | 15.000000000000 | 0 | 0 | 0 | |
| CARPET | 2002-06-04 | 1,305 | 1,305 | SL | 15.000000000000 | 0 | 0 | 0 | |
| BLDG IMPROV-DINING | 2001-06-30 | 42,460 | 16,559 | SL | 50.000000000000 | 849 | 0 | 849 | |
| WATER TREATMENT SYSTEM | 2010-10-08 | 2,695 | 2,695 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BLDG IMPROVEMENTS-DINING | 1999-08-19 | 9,850 | 8,668 | SL | 50.000000000000 | 197 | 0 | 197 | |
| WATER TREATMENT SYSTEM 2 | 2013-05-24 | 60,697 | 30,685 | SL | 15.000000000000 | 4,046 | 0 | 4,046 | |
| FURNITURE | 2014-06-20 | 5,694 | 5,287 | SL | 7.000000000000 | 407 | 0 | 407 | |
| MOUNTAIN LODGE DORM | 2014-06-20 | 710,633 | 92,383 | SL | 50.000000000000 | 14,213 | 0 | 14,213 | |
| YURT | 2015-10-15 | 63,446 | 22,203 | SL | 15.000000000000 | 4,230 | 0 | 4,230 | |
| DORM - 2015 IMPROVEMENTS | 2015-04-15 | 11,467 | 1,318 | SL | 50.000000000000 | 229 | 0 | 229 | |
| WINDOW REPLACEMENT - CARETAKERS HOUSE | 2016-03-01 | 10,022 | 3,229 | SL | 15.000000000000 | 668 | 0 | 668 | |
| YURT HEATER | 2017-12-15 | 8,500 | 1,748 | SL | 15.000000000000 | 567 | 0 | 567 | |
| WATER HEATER - ASPEN LODGE | 2017-06-15 | 1,801 | 430 | SL | 15.000000000000 | 120 | 0 | 120 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 2018-01-08 | 7,000 | 531 | SL | 39.000000000000 | 179 | 0 | 179 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 2018-03-10 | 7,400 | 530 | SL | 39.000000000000 | 190 | 0 | 190 | |
| ASPEN DECK | 2018-08-24 | 15,289 | 931 | SL | 39.000000000000 | 392 | 0 | 392 | |
| BUILDING | 1998-01-01 | 77,500 | 35,650 | SL | 50.000000000000 | 1,550 | 0 | 1,550 | |
| BLDG IMPROV-INFRASTRUCTURE | 1999-01-01 | 9,500 | 4,180 | SL | 50.000000000000 | 190 | 0 | 190 | |
| WATER TREATEMENT SYSTEM 1 | 2012-06-30 | 75,085 | 42,549 | SL | 15.000000000000 | 5,006 | 0 | 5,006 | |
| LIMBER DINING HALL | 2015-08-15 | 143,290 | 15,523 | SL | 50.000000000000 | 2,866 | 0 | 2,866 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOT LABORATORIES 135 SHARES | 19,000 | 19,000 |
| ABBVIE INC 69 SHARES | 9,343 | 9,343 |
| ALPHABET INC, CLASS A, 13 SHARES | 37,662 | 37,662 |
| ALPHABET INC, CLASS C, 13 SHARES | 37,617 | 37,617 |
| AMERICAN WATER WORKS 133 SHARES | 25,118 | 25,118 |
| APPLE INC, 454 SHARES | 80,617 | 80,617 |
| CORNING INC, 498 SHARES | 18,541 | 18,541 |
| COSTCO WHOLESALE CO. 54 SHARES | 30,656 | 30,656 |
| DANAHER CORP, 87 SHARES | 28,624 | 28,624 |
| ECOLAB INC, 44 SHARES | 10,322 | 10,322 |
| FORTIVE CORPORATION 43 SHARES | 3,280 | 3,280 |
| GILEAD SCIENCES INC, 147 SHARES | 10,674 | 10,674 |
| ILLINOIS TOOL WORKS 60 SHARES | 14,808 | 14,808 |
| LINDE PLC 11 SHARES | 3,811 | 3,811 |
| MC MORMICK & CO INC, 190 SHARES | 18,356 | 18,356 |
| MCKESSON CORPORATION, 76 SHARES | 18,891 | 18,891 |
| MONDELEZ INTL, CLASS A, 185 SHARES | 12,267 | 12,267 |
| NIKON CORP PLC, 4,474 SHARES | 48,095 | 48,095 |
| STARBUCKS CORP, 368 SHARES | 43,045 | 43,045 |
| TAIWAN SEMICONDUCTOR 236 SHARES | 28,393 | 28,393 |
| TARGET CORP 135 SHARES | 31,244 | 31,244 |
| THOMSON REUTERS CORP F, 239 SHARES | 28,589 | 28,589 |
| TOYOTA MOTOR CORP, 270 SHARES | 50,031 | 50,031 |
| VONTIER CORP 17 SHARES | 522 | 522 |
| WALT DISNEY CO, 185 SHARES | 28,655 | 28,655 |
| WW GRAINGER INC, 41 SHARES | 21,248 | 21,248 |
| FIRST TRUST GLOBAL WIND, 1491 SHARES | 30,178 | 30,178 |
| INVESCO GLOBAL CLEAN ENERGY ETF, 1,180 SHARES | 31,659 | 31,659 |
| INVESCO MSCI SUSTAIN FUT ETF IV, 602 SHARES | 40,153 | 40,153 |
| HANNON ARMSTRONG SUS REIT | 53,120 | 53,120 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG IMPROV-INFRASTRUCTURE | 4,262 | 1,901 | 2,361 | |
| BLDG IMPROV-LODGE | 19,528 | 8,726 | 10,802 | |
| TRACTOR | 12,890 | 12,890 | 0 | |
| LAND | 295,000 | 0 | 295,000 | |
| SAUNA | 6,889 | 2,564 | 4,325 | |
| GOLF CART | 5,695 | 4,408 | 1,287 | |
| WELL | 2,160 | 660 | 1,500 | |
| WATER FILTRATION SYSTEM | 15,950 | 3,418 | 12,532 | |
| 2002 DODGE RAM 2500 | 23,299 | 23,299 | 0 | |
| LAND-SWAP W/TELLER CTY, CLOSING COSTS | 2,941 | 0 | 2,941 | |
| LAND-SWAP W/TELLER CTY, LEGAL COSTS | 59,778 | 0 | 59,778 | |
| LAND (35 A DONATED) | 300,000 | 0 | 300,000 | |
| POTABLE WATER SYSTEM | 64,398 | 34,345 | 30,053 | |
| ASPEN STOVE | 1,450 | 1,450 | 0 | |
| BLDG IMPROV | 7,106 | 2,381 | 4,725 | |
| BLDG IMPROVMENTS | 150,321 | 64,635 | 85,686 | |
| WASTE WATER & POTABLE WATER SYSTEMS | 32,350 | 32,350 | 0 | |
| CARPET | 1,305 | 1,305 | 0 | |
| BLDG IMPROV-DINING | 42,460 | 17,408 | 25,052 | |
| WATER TREATMENT SYSTEM | 2,695 | 2,695 | 0 | |
| BLDG IMPROVEMENTS-DINING | 9,850 | 8,865 | 985 | |
| WATER TREATMENT SYSTEM 2 | 60,697 | 34,731 | 25,966 | |
| FURNITURE | 5,694 | 5,694 | 0 | |
| MOUNTAIN LODGE DORM | 710,633 | 106,596 | 604,037 | |
| YURT | 63,446 | 26,433 | 37,013 | |
| DORM - 2015 IMPROVEMENTS | 11,467 | 1,547 | 9,920 | |
| WINDOW REPLACEMENT - CARETAKERS HOUSE | 10,022 | 3,897 | 6,125 | |
| YURT HEATER | 8,500 | 2,315 | 6,185 | |
| WATER HEATER - ASPEN LODGE | 1,801 | 550 | 1,251 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 7,000 | 710 | 6,290 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 7,400 | 720 | 6,680 | |
| ASPEN DECK | 15,289 | 1,323 | 13,966 | |
| BUILDING | 77,500 | 37,200 | 40,300 | |
| BLDG IMPROV-INFRASTRUCTURE | 9,500 | 4,370 | 5,130 | |
| WATER TREATEMENT SYSTEM 1 | 75,085 | 47,555 | 27,530 | |
| LIMBER DINING HALL | 143,290 | 18,389 | 124,901 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WATER CONTRACT WITH COLORADO SPRINGS | 524,620 | 524,620 | 524,620 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 1,316 | 0 | 757 | 559 |
| INSURANCE | 12,403 | 0 | 7,131 | 5,272 |
| REPAIRS & OTHER SITE EXPENSES | 37,826 | 0 | 21,747 | 16,079 |
| OFFICE EXPENSES AND POSTAGE | 287 | 0 | 165 | 122 |
| SITE PROGRAM EXPENSES | 29,723 | 7,704 | 17,087 | 12,635 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM INCOME | 102,672 | 102,672 | |
| SITE INCOME | 3,000 | 3,000 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN | 106,346 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - OTHER | 16,738 | 8,236 | 12,747 | 3,991 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 3,984 | 0 | 2,114 | 1,870 |