| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 193 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| HERMITAGE 1 (YESHE'S) | 1994-06-01 | 6,769 | 6,199 | S/L | 27.5000 | ||||
| HERMITAGE 1 ADDITION | 1995-06-01 | 1,452 | 1,337 | S/L | 27.5000 | ||||
| HERMITAGE 1 ADDITION | 1996-06-01 | 145 | 131 | S/L | 27.5000 | ||||
| HERMITAGE 1 ADDITION | 1998-06-20 | 2,200 | 1,977 | S/L | 27.5000 | 80 | |||
| HERMITAGE 1 ADDITION | 1999-01-01 | 3,858 | 3,345 | S/L | 27.5000 | 140 | |||
| HERMITAGE 2 (KRIS') | 1999-01-01 | 18,000 | 15,604 | S/L | 27.5000 | 655 | |||
| TRAILER RENOVATION (66 AC) | 2008-08-05 | 9,838 | 6,110 | S/L | 27.5000 | 358 | |||
| CEDAR TUB | 2019-08-13 | 12,805 | 10,404 | 200DB | 7.0000 | 960 | |||
| 2015 LEXUS RX450H | 2017-05-12 | 32,129 | 32,129 | 200DB | 5.0000 | ||||
| 2019 TOTOTA TACOMA | 2019-01-08 | 35,952 | 33,882 | 200DB | 5.0000 | 2,070 | |||
| CAMERA/GPS | 2007-10-22 | 1,501 | 1,501 | 200DB | 7.0000 | ||||
| COPIER | 2007-12-11 | 899 | 899 | 200DB | 5.0000 | ||||
| BG CHALET 1 LOT 741 | 1994-01-01 | 317 | |||||||
| BG GRANTS - 40 ACRES | 1994-01-01 | 17,230 | |||||||
| BG CHALET 1 LOT 1726 | 1994-01-01 | 317 | |||||||
| BG GRANTS 1 TRACT A2 | 1994-01-01 | 14,854 | |||||||
| BG GRANTS 1 TRACT A1 | 1994-01-01 | 14,770 | |||||||
| BG CHALET 1 PARCEL B | 1994-01-01 | 6,623 | |||||||
| MANITOU HERMITAGE PARCEL | 1994-01-01 | 64,452 | |||||||
| MANITOU PRESERVE SOUTH | 1994-01-01 | 58,333 | |||||||
| BG GRANTS 1 TRACT A3 | 1994-01-01 | 27,852 | |||||||
| BG CHALET 1 PARCEL A | 1994-01-01 | 11,888 | |||||||
| WATER PURIFIER | 2018-01-01 | 696 | 696 | 200DB | 5.0000 | ||||
| STORAGE CONTAINER | 2019-01-08 | 2,173 | 2,173 | 200DB | 5.0000 | ||||
| MITIGATION SPLITTLER | 2019-02-06 | 2,571 | 2,423 | 200DB | 5.0000 | 148 | |||
| BCS POWER UNIT SUB | 2020-06-16 | 1,790 | 1,253 | S/L | 5.0000 | 358 | |||
| REAR TINE TILLER | 2020-06-16 | 585 | 410 | S/L | 5.0000 | 117 | |||
| LAND | 1994-01-01 | 650 | |||||||
| FENCING | 2021-07-04 | 6,699 | 1,117 | S/L | 15.0000 | 447 | |||
| ROOF IMPROVEMENTS | 2021-07-12 | 7,770 | 1,295 | S/L | 15.0000 | 518 | |||
| NAROPA TRACT 48 ACRES | 2021-01-01 | 44,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| AUTO EXPENSES | 3,332 | |||
| BANK CHARGES | 27 | |||
| DUES ON TOWNHOUSE | 2,698 | |||
| GARDEN MATERIALS | 177 | |||
| MEALS | 147 | |||
| HMS REIMBURSEMENT | 2,000 | |||
| OFFICE SUPPLIES | 116 | |||
| REPAIRS & MAINTENANCE | 289 | |||
| SUPPLIES | 1,398 | |||
| PROGRAM RELATED EXPENSES | 10,666 | |||
| UTILITIES | 3,986 | |||
| REIMBURSABLE EXPENSES | -2,188 | |||
| TELEPHONE | 2,114 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 14,998 | 14,998 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| HANNE STRONG LOAN PAYABLE | 208,000 | |
| SUZANNE FOOTE LOAN PAYABLE | 308,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONTRACT SERVICES | 62,169 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,301 |