| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,913 | 6,913 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| PROFESSIONAL FEES | 2014-11-19 | 68,309 | 41,131 | 5.0000 | 13,662 | 54,793 |
| 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 IMPROVEMENTS | 2014-10-01 | 56,198 | 13,437 | S/L | 15.0000 | 3,746 | |||
| NATURAL POOL | 2014-02-01 | 231,891 | 59,013 | S/L | 15.0000 | 15,459 | |||
| NATURAL POOL LANDSCAPING | 2014-02-22 | 31,413 | 7,934 | S/L | 15.0000 | 2,094 | |||
| LANDSCAPING | 2014-12-12 | 6,540 | 1,558 | S/L | 15.0000 | 436 | |||
| COMPUTER | 2014-07-03 | 1,635 | 1,406 | S/L | 5.0000 | 229 | |||
| LAND IMPROVEMENTS | 2014-08-04 | 8,095 | 1,966 | S/L | 15.0000 | 540 | |||
| FIBER OPTIC INSTALL | 2014-05-05 | 4,325 | 3,575 | S/L | 5.0000 | 750 | |||
| FIBER OPTIC | 2014-06-05 | 3,752 | 3,089 | S/L | 5.0000 | 663 | |||
| SECURITY SYSTEM | 2014-07-25 | 760 | 621 | S/L | 5.0000 | 139 | |||
| PARKING LOT | 2015-08-14 | 22,937 | 3,058 | S/L | 15.0000 | 1,529 | |||
| LAND IMPROVEMENTS | 2015-08-07 | 5,435 | 725 | S/L | 15.0000 | 362 | |||
| FURNITURE & FIXTURES | 2015-09-26 | 10,436 | 5,111 | 200DB | 7.0000 | 1,522 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2016-11-08 | 1,009,692 | 30,204 | S/L | 39.0000 | 25,890 | |||
| LAND IMPROVEMENTS (WATER, SEPTIC, ELECTRICAL) | 2015-12-31 | 18,007 | 2,401 | S/L | 15.0000 | 1,200 | |||
| EQUIPMENT | 2016-06-30 | 27,695 | 5,935 | S/L | 7.0000 | 3,956 | |||
| LAND IMPROVEMENTS (BALD MOUNTAIN ROAD) | 2016-06-30 | 66,613 | 6,661 | S/L | 15.0000 | 4,441 | |||
| LANDSCAPING | 2016-06-30 | 172,581 | 17,258 | S/L | 15.0000 | 11,506 | |||
| PARKING | 2016-06-30 | 15,885 | 1,589 | S/L | 15.0000 | 1,059 | |||
| LAND IMPROVEMENTS (WATER SUPPLY) | 2016-06-30 | 62,383 | 6,238 | S/L | 15.0000 | 4,159 | |||
| FURNITURE & FIXTURES BAMBOO COTTAGE | 2016-06-30 | 919 | 197 | S/L | 7.0000 | 131 | |||
| FURNITURE & FIXTURES COTTAGES | 2016-06-30 | 61,786 | 13,240 | S/L | 7.0000 | 8,826 | |||
| FURNITURE & FIXTURES MH | 2016-06-30 | 44,336 | 9,501 | S/L | 7.0000 | 6,333 | |||
| FURNITURE & FIXTURES OUTDOOR | 2016-06-30 | 1,255 | 269 | S/L | 7.0000 | 179 | |||
| FURNITURE & FIXTURES SPA | 2016-06-30 | 3,325 | 712 | S/L | 7.0000 | 475 | |||
| FURNITURE & FIXTURES TGH | 2016-06-30 | 961 | 206 | S/L | 7.0000 | 137 | |||
| BAMBOO COTTAGE | 2014-12-03 | 373,125 | 29,499 | S/L | 39.0000 | 9,567 | |||
| BAMBOO COTTAGE | 2015-08-25 | 228,016 | 13,642 | S/L | 39.0000 | 5,847 | |||
| BAMBOO COTTAGE | 2015-12-31 | 7,039 | 361 | S/L | 39.0000 | 180 | |||
| MANDALA HALL | 2015-09-25 | 139,497 | 7,154 | S/L | 39.0000 | 3,577 | |||
| MANDALA HALL | 2015-11-20 | 11,551 | 592 | S/L | 39.0000 | 297 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-12-31 | 392,265 | 20,116 | S/L | 39.0000 | 10,058 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-09-26 | 57,002 | 2,923 | S/L | 39.0000 | 1,462 | |||
| MANDALA HALL | 2016-08-03 | 15,935 | 579 | S/L | 39.0000 | 408 | |||
| LAND (29.67 ACRES) | 2017-12-31 | 297,000 | |||||||
| FORD CMAX | 2017-12-31 | 13,059 | S/L | 5.0000 | 2,612 | ||||
| LANDSCAPE INSTALLATION | 2017-06-30 | 25,937 | 865 | S/L | 15.0000 | 1,729 | |||
| LANDSCAPE INSTALLATION | 2018-06-30 | 41,647 | S/L | 15.0000 | 1,388 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ETRADE SECURITIES | 149,939 | 149,939 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,242,236 | 459,314 | 2,782,922 | 3,242,236 | |
| 297,000 | 297,000 | 297,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,189 | 1,189 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON SECURITIES | 33,431 |
| NON-DEDUCTIBLE FEDERAL INCOME TAX | 23 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 2,480 | 2,480 | ||
| BANK CHARGES | 14,713 | 14,713 | ||
| CONTRACT LABOR | 39,880 | 39,880 | ||
| DUES & SUBSCRIPTIONS | 1,760 | 1,760 | ||
| FOOD FOR RETREATS | 38,782 | 38,762 | ||
| FREIGHT & DELIVERY | 109 | 109 | ||
| INSURANCE | 20,314 | 20,314 | ||
| MEALS & ENTERTAINMENT | 663 | 663 | ||
| MISCELLANEOUS | 10 | 10 | ||
| OFFICE | 5,541 | 5,541 | ||
| OUTSIDE SERVICES | 2,182 | 2,182 | ||
| REFUNDS | 16,625 | 16,625 | ||
| REPAIRS & MAINTENANCE | 64,931 | 64,931 | ||
| SUPPLIES | 29,467 | 29,467 | ||
| TELEPHONE | 3,235 | 3,235 | ||
| UTILITIES | 20,786 | 20,786 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 484,598 | 484,598 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RETREAT DEPOSITS | 33,904 | 88,749 |
| TUITION PAYABLE | 7,323 | 10,396 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL STORE | 12,370 | 5,809 | 6,561 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 761 | 761 | ||
| PROPERTY TAXES | 23,492 | 23,492 | ||
| STATE & COUNTY TAXES | 44,423 | 44,423 |