| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,511 | 2,388 | 9,412 | 7,099 |
| 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 | 1,986 | SL | 50.000000000000 | 85 | 0 | 85 | |
| BLDG IMPROV-LODGE | 1999-09-03 | 19,528 | 9,117 | 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 | 3,023 | SL | 15.000000000000 | 459 | 0 | 459 | |
| GOLF CART | 2016-07-26 | 5,695 | 5,222 | SL | 7.000000000000 | 473 | 0 | 473 | |
| WELL | 2017-06-13 | 2,160 | 804 | SL | 15.000000000000 | 144 | 0 | 144 | |
| WATER FILTRATION SYSTEM | 2020-07-08 | 15,950 | 5,697 | 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 | 38,638 | SL | 15.000000000000 | 4,293 | 0 | 4,293 | |
| ASPEN STOVE | 2014-12-12 | 1,450 | 1,450 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BLDG IMPROV | 2005-04-05 | 7,106 | 2,523 | SL | 50.000000000000 | 142 | 0 | 142 | |
| BLDG IMPROVMENTS | 2000-06-30 | 150,321 | 67,641 | 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 | 18,257 | 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 | 9,062 | SL | 50.000000000000 | 197 | 0 | 197 | |
| WATER TREATMENT SYSTEM 2 | 2013-05-24 | 60,697 | 38,777 | SL | 15.000000000000 | 4,046 | 0 | 4,046 | |
| FURNITURE | 2014-06-20 | 5,694 | 5,694 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MOUNTAIN LODGE DORM | 2014-06-20 | 710,633 | 120,809 | SL | 50.000000000000 | 14,213 | 0 | 14,213 | |
| YURT | 2015-10-15 | 63,446 | 30,663 | SL | 15.000000000000 | 4,230 | 0 | 4,230 | |
| DORM - 2015 IMPROVEMENTS | 2015-04-15 | 11,467 | 1,776 | SL | 50.000000000000 | 229 | 0 | 229 | |
| WINDOW REPLACEMENT - CARETAKERS HOUSE | 2016-03-01 | 10,022 | 4,565 | SL | 15.000000000000 | 668 | 0 | 668 | |
| YURT HEATER | 2017-12-15 | 8,500 | 2,882 | SL | 15.000000000000 | 567 | 0 | 567 | |
| WATER HEATER - ASPEN LODGE | 2017-06-15 | 1,801 | 670 | SL | 15.000000000000 | 120 | 0 | 120 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 2018-01-08 | 7,000 | 889 | SL | 39.000000000000 | 179 | 0 | 179 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 2018-03-10 | 7,400 | 910 | SL | 39.000000000000 | 190 | 0 | 190 | |
| ASPEN DECK | 2018-08-24 | 15,289 | 1,715 | SL | 39.000000000000 | 392 | 0 | 392 | |
| BUILDING | 1998-01-01 | 77,500 | 38,750 | SL | 50.000000000000 | 1,550 | 0 | 1,550 | |
| BLDG IMPROV-INFRASTRUCTURE | 1999-01-01 | 9,500 | 4,560 | SL | 50.000000000000 | 190 | 0 | 190 | |
| WATER TREATEMENT SYSTEM 1 | 2012-06-30 | 75,085 | 52,561 | SL | 15.000000000000 | 5,006 | 0 | 5,006 | |
| LIMBER DINING HALL | 2015-08-15 | 143,290 | 21,255 | SL | 50.000000000000 | 2,866 | 0 | 2,866 | |
| LIMBER REFRIGERATOR | 2022-10-04 | 4,503 | 200DB | 5.000000000000 | 0 | 0 | 901 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOT LABORATORIES 135 SHARES | 14,859 | 14,859 |
| ABBVIE INC 69 SHARES | 10,693 | 10,693 |
| ALPHABET INC, CLASS A, 260 SHARES | 36,319 | 36,319 |
| ALPHABET INC, CLASS C, 260 SHARES | 36,642 | 36,642 |
| AMERICAN WATER WORKS 133 SHARES | 17,555 | 17,555 |
| APPLE INC, 454 SHARES | 87,409 | 87,409 |
| CORNING INC, 498 SHARES | 15,164 | 15,164 |
| COSTCO WHOLESALE CO. 54 SHARES | 35,644 | 35,644 |
| DANAHER CORP, 87 SHARES | 20,127 | 20,127 |
| ECOLAB INC, 44 SHARES | 8,727 | 8,727 |
| FORTIVE CORPORATION 43 SHARES | 3,166 | 3,166 |
| ILLINOIS TOOL WORKS 60 SHARES | 15,716 | 15,716 |
| LINDE PLC 11 SHARES | 4,518 | 4,518 |
| MC MORMICK & CO INC, 190 SHARES | 13,000 | 13,000 |
| MCKESSON CORPORATION, 76 SHARES | 35,186 | 35,186 |
| MONDELEZ INTL, CLASS A, 185 SHARES | 13,400 | 13,400 |
| NIKON CORP PLC, 4,474 SHARES | 43,957 | 43,957 |
| STARBUCKS CORP, 368 SHARES | 35,332 | 35,332 |
| TAIWAN SEMICONDUCTOR 236 SHARES | 24,544 | 24,544 |
| TARGET CORP 135 SHARES | 19,227 | 19,227 |
| THOMSON REUTERS CORP F, 239 SHARES | 33,631 | 33,631 |
| TOYOTA MOTOR CORP, 270 SHARES | 49,513 | 49,513 |
| VONTIER CORP 17 SHARES | 587 | 587 |
| WALT DISNEY CO, 185 SHARES | 16,704 | 16,704 |
| WW GRAINGER INC, 41 SHARES | 33,976 | 33,976 |
| FIRST TRUST GLOBAL WIND, 1491 SHARES | 24,572 | 24,572 |
| INVESCO MSCI SUSTAIN FUT ETF IV, 602 SHARES | 28,436 | 28,436 |
| HANNON ARMSTRONG SUS REIT | 27,580 | 27,580 |
| VERALTO CORP 29 SHARES | 2,386 | 2,386 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG IMPROV-INFRASTRUCTURE | 4,262 | 2,071 | 2,191 | |
| BLDG IMPROV-LODGE | 19,528 | 9,508 | 10,020 | |
| TRACTOR | 12,890 | 12,890 | 0 | |
| LAND | 295,000 | 0 | 295,000 | |
| SAUNA | 6,889 | 3,482 | 3,407 | |
| GOLF CART | 5,695 | 5,695 | 0 | |
| WELL | 2,160 | 948 | 1,212 | |
| WATER FILTRATION SYSTEM | 15,950 | 7,976 | 7,974 | |
| 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 | 42,931 | 21,467 | |
| ASPEN STOVE | 1,450 | 1,450 | 0 | |
| BLDG IMPROV | 7,106 | 2,665 | 4,441 | |
| BLDG IMPROVMENTS | 150,321 | 70,647 | 79,674 | |
| WASTE WATER & POTABLE WATER SYSTEMS | 32,350 | 32,350 | 0 | |
| CARPET | 1,305 | 1,305 | 0 | |
| BLDG IMPROV-DINING | 42,460 | 19,106 | 23,354 | |
| WATER TREATMENT SYSTEM | 2,695 | 2,695 | 0 | |
| BLDG IMPROVEMENTS-DINING | 9,850 | 9,259 | 591 | |
| WATER TREATMENT SYSTEM 2 | 60,697 | 42,823 | 17,874 | |
| FURNITURE | 5,694 | 5,694 | 0 | |
| MOUNTAIN LODGE DORM | 710,633 | 135,022 | 575,611 | |
| YURT | 63,446 | 34,893 | 28,553 | |
| DORM - 2015 IMPROVEMENTS | 11,467 | 2,005 | 9,462 | |
| WINDOW REPLACEMENT - CARETAKERS HOUSE | 10,022 | 5,233 | 4,789 | |
| YURT HEATER | 8,500 | 3,449 | 5,051 | |
| WATER HEATER - ASPEN LODGE | 1,801 | 790 | 1,011 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 7,000 | 1,068 | 5,932 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 7,400 | 1,100 | 6,300 | |
| ASPEN DECK | 15,289 | 2,107 | 13,182 | |
| BUILDING | 77,500 | 40,300 | 37,200 | |
| BLDG IMPROV-INFRASTRUCTURE | 9,500 | 4,750 | 4,750 | |
| WATER TREATEMENT SYSTEM 1 | 75,085 | 57,567 | 17,518 | |
| LIMBER DINING HALL | 143,290 | 24,121 | 119,169 | |
| LIMBER REFRIGERATOR | 4,503 | 4,503 | 0 |
| 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 |
| LAND EASEMENT IN PROCESS | 7,500 | 13,063 | 13,063 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 1,810 | 0 | 1,026 | 784 |
| MARKETING | 343 | 0 | 194 | 148 |
| INSURANCE | 15,328 | 0 | 8,688 | 6,640 |
| REPAIRS & OTHER SITE EXPENSES | 78,744 | 0 | 44,633 | 34,112 |
| OFFICE EXPENSES AND POSTAGE | 316 | 0 | 179 | 137 |
| SITE PROGRAM EXPENSES | 30,358 | 17,538 | 17,207 | 13,151 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM INCOME | 142,120 | 142,120 |
| Description | Amount |
|---|---|
| NET UNREALIZED LOSS | 108,257 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - OTHER | 25,381 | 11,735 | 18,521 | 6,860 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,076 | 0 | 3,519 | 3,557 |