| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,600 | 1,600 |
| 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 | 20,930 | S/L | 15.0000 | 3,746 | |||
| NATURAL POOL | 2014-02-01 | 231,891 | 89,932 | S/L | 15.0000 | 15,459 | |||
| NATURAL POOL LANDSCAPING | 2014-02-22 | 31,413 | 12,122 | S/L | 15.0000 | 2,094 | |||
| LANDSCAPING | 2014-12-12 | 6,540 | 2,430 | S/L | 15.0000 | 436 | |||
| COMPUTER | 2014-07-03 | 1,635 | 1,635 | S/L | 5.0000 | ||||
| LAND IMPROVEMENTS | 2014-08-04 | 8,095 | 3,046 | S/L | 15.0000 | 539 | |||
| FIBER OPTIC INSTALL | 2014-05-05 | 4,325 | 4,325 | S/L | 5.0000 | ||||
| FIBER OPTIC | 2014-06-05 | 3,752 | 3,752 | S/L | 5.0000 | ||||
| SECURITY SYSTEM | 2014-07-25 | 760 | 760 | S/L | 5.0000 | ||||
| PARKING LOT | 2015-08-14 | 22,937 | 6,116 | S/L | 15.0000 | 1,530 | |||
| LAND IMPROVEMENTS | 2015-08-07 | 5,435 | 1,449 | S/L | 15.0000 | 363 | |||
| FURNITURE & FIXTURES | 2015-09-26 | 10,436 | 7,719 | 200DB | 7.0000 | 988 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2016-11-08 | 1,009,692 | 81,984 | S/L | 39.0000 | 25,889 | |||
| LAND IMPROVEMENTS (WATER, SEPTIC, ELECTRICAL) | 2015-12-31 | 18,007 | 4,802 | S/L | 15.0000 | 1,200 | |||
| EQUIPMENT | 2016-06-30 | 27,695 | 13,848 | S/L | 7.0000 | 3,956 | |||
| LAND IMPROVEMENTS (BALD MOUNTAIN ROAD) | 2016-06-30 | 66,613 | 15,543 | S/L | 15.0000 | 4,441 | |||
| LANDSCAPING | 2016-06-30 | 172,581 | 40,269 | S/L | 15.0000 | 11,505 | |||
| PARKING | 2016-06-30 | 15,885 | 3,707 | S/L | 15.0000 | 1,059 | |||
| LAND IMPROVEMENTS (WATER SUPPLY) | 2016-06-30 | 62,383 | 14,556 | S/L | 15.0000 | 4,159 | |||
| FURNITURE & FIXTURES BAMBOO COTTAGE | 2016-06-30 | 919 | 459 | S/L | 7.0000 | 132 | |||
| FURNITURE & FIXTURES COTTAGES | 2016-06-30 | 61,786 | 30,893 | S/L | 7.0000 | 8,826 | |||
| FURNITURE & FIXTURES MH | 2016-06-30 | 44,336 | 22,168 | S/L | 7.0000 | 6,334 | |||
| FURNITURE & FIXTURES OUTDOOR | 2016-06-30 | 1,255 | 627 | S/L | 7.0000 | 180 | |||
| FURNITURE & FIXTURES SPA | 2016-06-30 | 3,325 | 1,662 | S/L | 7.0000 | 475 | |||
| FURNITURE & FIXTURES TGH | 2016-06-30 | 961 | 480 | S/L | 7.0000 | 138 | |||
| BAMBOO COTTAGE | 2014-12-03 | 373,125 | 48,634 | S/L | 39.0000 | 9,567 | |||
| BAMBOO COTTAGE | 2015-08-25 | 228,016 | 25,335 | S/L | 39.0000 | 5,847 | |||
| BAMBOO COTTAGE | 2015-12-31 | 7,039 | 722 | S/L | 39.0000 | 180 | |||
| MANDALA HALL | 2015-09-25 | 139,497 | 14,307 | S/L | 39.0000 | 3,577 | |||
| MANDALA HALL | 2015-11-20 | 11,551 | 1,185 | S/L | 39.0000 | 296 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-12-31 | 392,265 | 40,232 | S/L | 39.0000 | 10,058 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-09-26 | 57,002 | 5,846 | S/L | 39.0000 | 1,462 | |||
| MANDALA HALL | 2016-08-03 | 15,935 | 1,396 | S/L | 39.0000 | 409 | |||
| LAND (29.67 ACRES) | 2017-12-31 | 297,000 | |||||||
| FORD CMAX | 2017-12-31 | 13,059 | 5,224 | S/L | 5.0000 | 2,612 | |||
| LANDSCAPE INSTALLATION | 2017-06-30 | 25,937 | 4,323 | S/L | 15.0000 | 1,729 | |||
| LANDSCAPE INSTALLATION | 2018-06-30 | 41,647 | 4,165 | S/L | 15.0000 | 2,776 | |||
| OUTDOOR RAILINGS | 2019-05-02 | 5,073 | 225 | S/L | 15.0000 | 339 | |||
| FREEZER | 2019-11-20 | 6,490 | 108 | S/L | 5.0000 | 1,298 | |||
| GIFT SHOP/DINING HALL CABINETS | 2019-12-24 | 4,160 | S/L | 7.0000 | 594 | ||||
| WALK-IN REFRIGERATOR | 2020-06-01 | 17,240 | S/L | 5.0000 | 2,011 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ETRADE SECURITIES | 411,418 | 411,418 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,275,200 | 741,429 | 2,533,771 | 3,275,200 | |
| 297,000 | 297,000 | 297,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 200 | 200 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON SECURITIES | 15,898 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 161 | 161 | ||
| BANK CHARGES | 2,732 | 2,732 | ||
| FOOD FOR RETREATS | 19,972 | 19,972 | ||
| FREIGHT & DELIVERY | 40 | 40 | ||
| INSURANCE | 12,211 | 12,211 | ||
| MISCELLANEOUS | 1 | 1 | ||
| OUTSIDE SERVICES | 15,141 | 15,141 | ||
| REPAIRS & MAINTENANCE | 21,054 | 21,054 | ||
| SUPPLIES | 15,685 | 15,685 | ||
| TELEPHONE | 4,297 | 4,297 | ||
| UTILITIES | 15,566 | 15,566 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 226,554 | 226,554 | |
| OTHER INCOME | 627 | 627 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RETREAT DEPOSITS | 123,736 | 58,621 |
| GIFT CARD PAYABLE | 750 | 750 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL STORE | 7,769 | 4,576 | 3,193 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 1,547 | 1,547 | ||
| PROPERTY TAXES | 23,259 | 23,259 | ||
| STATE & COUNTY TAXES | 458 |