| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,800 | 1,400 | 2,171 | 629 |
| 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 | 2,071 | SL | 50.000000000000 | 85 | 0 | 85 | |
| BLDG IMPROV-LODGE | 1999-09-03 | 19,528 | 9,508 | 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 | 3,482 | SL | 15.000000000000 | 459 | 0 | 459 | |
| GOLF CART | 2016-07-26 | 5,695 | 5,695 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WELL | 2017-06-13 | 2,160 | 948 | SL | 15.000000000000 | 144 | 0 | 144 | |
| WATER FILTRATION SYSTEM | 2020-07-08 | 15,950 | 7,976 | 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 | 42,931 | 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 | 2,665 | SL | 50.000000000000 | 142 | 0 | 142 | |
| BLDG IMPROVMENTS | 2000-06-30 | 150,321 | 70,647 | 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 | 19,106 | 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 | 9,259 | SL | 50.000000000000 | 197 | 0 | 197 | |
| WATER TREATMENT SYSTEM 2 | 2013-05-24 | 60,697 | 42,823 | 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 | 135,022 | SL | 50.000000000000 | 14,213 | 0 | 14,213 | |
| YURT | 2015-10-15 | 63,446 | 34,893 | SL | 15.000000000000 | 4,230 | 0 | 4,230 | |
| DORM - 2015 IMPROVEMENTS | 2015-04-15 | 11,467 | 2,005 | SL | 50.000000000000 | 229 | 0 | 229 | |
| WINDOW REPLACEMENT - CARETAKERS HOUSE | 2016-03-01 | 10,022 | 5,233 | SL | 15.000000000000 | 668 | 0 | 668 | |
| YURT HEATER | 2017-12-15 | 8,500 | 3,449 | SL | 15.000000000000 | 567 | 0 | 567 | |
| WATER HEATER - ASPEN LODGE | 2017-06-15 | 1,801 | 790 | SL | 15.000000000000 | 120 | 0 | 120 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 2018-01-08 | 7,000 | 1,068 | SL | 39.000000000000 | 179 | 0 | 179 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 2018-03-10 | 7,400 | 1,100 | SL | 39.000000000000 | 190 | 0 | 190 | |
| ASPEN DECK | 2018-08-24 | 15,289 | 2,107 | SL | 39.000000000000 | 392 | 0 | 392 | |
| BUILDING | 1998-01-01 | 77,500 | 40,300 | SL | 50.000000000000 | 1,550 | 0 | 1,550 | |
| BLDG IMPROV-INFRASTRUCTURE | 1999-01-01 | 9,500 | 4,750 | SL | 50.000000000000 | 190 | 0 | 190 | |
| WATER TREATEMENT SYSTEM 1 | 2012-06-30 | 75,085 | 57,567 | SL | 15.000000000000 | 5,006 | 0 | 5,006 | |
| LIMBER DINING HALL | 2015-08-15 | 143,290 | 24,121 | SL | 50.000000000000 | 2,866 | 0 | 2,866 | |
| LIMBER REFRIGERATOR | 2022-10-04 | 4,503 | 200DB | 5.000000000000 | 0 | 0 | 901 | ||
| USED TRUCK AND PLOW | 2024-05-13 | 4,995 | 200DB | 5.000000000000 | 3,397 | 0 | 666 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOT LABORATORIES 135 SHARES | 15,270 | 15,270 |
| ABBVIE INC 69 SHARES | 12,261 | 12,261 |
| ALPHABET INC, CLASS A, 260 SHARES | 49,218 | 49,218 |
| ALPHABET INC, CLASS C, 260 SHARES | 49,514 | 49,514 |
| AMERICAN WATER WORKS 133 SHARES | 16,557 | 16,557 |
| APPLE INC, 454 SHARES | 113,691 | 113,691 |
| CORNING INC, 498 SHARES | 23,665 | 23,665 |
| COSTCO WHOLESALE CO. 54 SHARES | 49,478 | 49,478 |
| DANAHER CORP, 87 SHARES | 19,971 | 19,971 |
| DISNEY WALT CO, 185 SHARES | 20,600 | 20,600 |
| ECOLAB INC, 44 SHARES | 10,310 | 10,310 |
| FIRST TRUST GLOBAL WIND, 1491 SHARES | 22,067 | 22,067 |
| FORTIVE CORPORATION 43 SHARES | 3,225 | 3,225 |
| GRAINGER W W INC, 41 SHARES | 43,216 | 43,216 |
| HANNON ARMSTRONG SUS REIT | 26,830 | 26,830 |
| ILLINOIS TOOL WORKS 60 SHARES | 15,214 | 15,214 |
| INVESCO MSCI SUSTAIN FUT ETF IV, 602 SHARES | 24,343 | 24,343 |
| LINDE PLC 11 SHARES | 4,605 | 4,605 |
| MCKESSON CORPORATION, 76 SHARES | 43,313 | 43,313 |
| MCMORMICK & CO INC, 190 SHARES | 14,486 | 14,486 |
| MONDELEZ INTL, CLASS A, 185 SHARES | 11,050 | 11,050 |
| NIKON CORP PLC, 4,474 SHARES | 46,552 | 46,552 |
| STARBUCKS CORP, 368 SHARES | 33,580 | 33,580 |
| TAIWAN SEMICONDUCTOR 236 SHARES | 46,608 | 46,608 |
| TARGET CORP 135 SHARES | 18,249 | 18,249 |
| THOMSON REUTERS CORP F, 239 SHARES | 36,887 | 36,887 |
| TOYOTA MOTOR CORP, 270 SHARES | 52,545 | 52,545 |
| VERAL TO CORP, 29 SHARES | 2,954 | 2,954 |
| VONTIER CORP 17 SHARES | 620 | 620 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG IMPROV-INFRASTRUCTURE | 4,262 | 2,156 | 2,106 | |
| BLDG IMPROV-LODGE | 19,528 | 9,899 | 9,629 | |
| TRACTOR | 12,890 | 12,890 | 0 | |
| LAND | 295,000 | 0 | 295,000 | |
| SAUNA | 6,889 | 3,941 | 2,948 | |
| GOLF CART | 5,695 | 5,695 | 0 | |
| WELL | 2,160 | 1,092 | 1,068 | |
| WATER FILTRATION SYSTEM | 15,950 | 10,255 | 5,695 | |
| 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 | 47,224 | 17,174 | |
| ASPEN STOVE | 1,450 | 1,450 | 0 | |
| BLDG IMPROV | 7,106 | 2,807 | 4,299 | |
| BLDG IMPROVMENTS | 150,321 | 73,653 | 76,668 | |
| WASTE WATER & POTABLE WATER SYSTEMS | 32,350 | 32,350 | 0 | |
| CARPET | 1,305 | 1,305 | 0 | |
| BLDG IMPROV-DINING | 42,460 | 19,955 | 22,505 | |
| WATER TREATMENT SYSTEM | 2,695 | 2,695 | 0 | |
| BLDG IMPROVEMENTS-DINING | 9,850 | 9,456 | 394 | |
| WATER TREATMENT SYSTEM 2 | 60,697 | 46,869 | 13,828 | |
| FURNITURE | 5,694 | 5,694 | 0 | |
| MOUNTAIN LODGE DORM | 710,633 | 149,235 | 561,398 | |
| YURT | 63,446 | 39,123 | 24,323 | |
| DORM - 2015 IMPROVEMENTS | 11,467 | 2,234 | 9,233 | |
| WINDOW REPLACEMENT - CARETAKERS HOUSE | 10,022 | 5,901 | 4,121 | |
| YURT HEATER | 8,500 | 4,016 | 4,484 | |
| WATER HEATER - ASPEN LODGE | 1,801 | 910 | 891 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 7,000 | 1,247 | 5,753 | |
| BUILDING IMPROVEMENTS - YURT HEAT | 7,400 | 1,290 | 6,110 | |
| ASPEN DECK | 15,289 | 2,499 | 12,790 | |
| BUILDING | 77,500 | 41,850 | 35,650 | |
| BLDG IMPROV-INFRASTRUCTURE | 9,500 | 4,940 | 4,560 | |
| WATER TREATEMENT SYSTEM 1 | 75,085 | 62,573 | 12,512 | |
| LIMBER DINING HALL | 143,290 | 26,987 | 116,303 | |
| LIMBER REFRIGERATOR | 4,503 | 4,503 | 0 | |
| USED TRUCK AND PLOW | 4,995 | 3,397 | 1,598 |
| 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 | 13,063 | 40,794 | 40,794 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 18,546 | 0 | 11,384 | 7,162 |
| INSURANCE | 17,254 | 0 | 10,591 | 6,663 |
| REPAIRS & OTHER SITE EXPENSES | 49,585 | 0 | 30,437 | 19,148 |
| OFFICE EXPENSES AND POSTAGE | 823 | 0 | 505 | 318 |
| SITE PROGRAM EXPENSES | 31,052 | 16,421 | 19,063 | 11,991 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM INCOME | 146,750 | 146,750 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN | 118,367 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - OTHER | 27,312 | 13,975 | 21,323 | 5,989 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 6,834 | 0 | 3,765 | 3,069 |