| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,425 | 1,425 |
| 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 | 24,676 | S/L | 15.0000 | 3,747 | |||
| NATURAL POOL | 2014-02-01 | 231,891 | 105,391 | S/L | 15.0000 | 15,460 | |||
| NATURAL POOL LANDSCAPING | 2014-02-22 | 31,413 | 14,216 | S/L | 15.0000 | 2,094 | |||
| LANDSCAPING | 2014-12-12 | 6,540 | 2,866 | S/L | 15.0000 | 436 | |||
| COMPUTER | 2014-07-03 | 1,635 | 1,635 | S/L | 5.0000 | ||||
| LAND IMPROVEMENTS | 2014-08-04 | 8,095 | 3,585 | S/L | 15.0000 | 540 | |||
| 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 | 7,646 | S/L | 15.0000 | 1,529 | |||
| LAND IMPROVEMENTS | 2015-08-07 | 5,435 | 1,812 | S/L | 15.0000 | 362 | |||
| FURNITURE & FIXTURES | 2015-09-26 | 10,436 | 8,707 | 200DB | 7.0000 | 988 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2016-11-08 | 1,009,692 | 107,873 | S/L | 39.0000 | 25,890 | |||
| LAND IMPROVEMENTS (WATER, SEPTIC, ELECTRICAL) | 2015-12-31 | 18,007 | 6,002 | S/L | 15.0000 | 1,201 | |||
| EQUIPMENT | 2016-06-30 | 27,695 | 17,804 | S/L | 7.0000 | 3,956 | |||
| LAND IMPROVEMENTS (BALD MOUNTAIN ROAD) | 2016-06-30 | 66,613 | 19,984 | S/L | 15.0000 | 4,441 | |||
| LANDSCAPING | 2016-06-30 | 172,581 | 51,774 | S/L | 15.0000 | 11,506 | |||
| PARKING | 2016-06-30 | 15,885 | 4,766 | S/L | 15.0000 | 1,059 | |||
| LAND IMPROVEMENTS (WATER SUPPLY) | 2016-06-30 | 62,383 | 18,715 | S/L | 15.0000 | 4,159 | |||
| FURNITURE & FIXTURES BAMBOO COTTAGE | 2016-06-30 | 919 | 591 | S/L | 7.0000 | 131 | |||
| FURNITURE & FIXTURES COTTAGES | 2016-06-30 | 61,786 | 39,719 | S/L | 7.0000 | 8,827 | |||
| FURNITURE & FIXTURES MH | 2016-06-30 | 44,336 | 28,502 | S/L | 7.0000 | 6,333 | |||
| FURNITURE & FIXTURES OUTDOOR | 2016-06-30 | 1,255 | 807 | S/L | 7.0000 | 179 | |||
| FURNITURE & FIXTURES SPA | 2016-06-30 | 3,325 | 2,137 | S/L | 7.0000 | 475 | |||
| FURNITURE & FIXTURES TGH | 2016-06-30 | 961 | 618 | S/L | 7.0000 | 137 | |||
| BAMBOO COTTAGE | 2014-12-03 | 373,125 | 58,201 | S/L | 39.0000 | 9,567 | |||
| BAMBOO COTTAGE | 2015-08-25 | 228,016 | 31,182 | S/L | 39.0000 | 5,846 | |||
| BAMBOO COTTAGE | 2015-12-31 | 7,039 | 902 | S/L | 39.0000 | 181 | |||
| MANDALA HALL | 2015-09-25 | 139,497 | 17,884 | S/L | 39.0000 | 3,577 | |||
| MANDALA HALL | 2015-11-20 | 11,551 | 1,481 | S/L | 39.0000 | 296 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-12-31 | 392,265 | 50,290 | S/L | 39.0000 | 10,059 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-09-26 | 57,002 | 7,308 | S/L | 39.0000 | 1,461 | |||
| MANDALA HALL | 2016-08-03 | 15,935 | 1,805 | S/L | 39.0000 | 408 | |||
| LAND (29.67 ACRES) | 2017-12-31 | 297,000 | |||||||
| FORD CMAX | 2017-12-31 | 13,059 | 7,836 | S/L | 5.0000 | 2,612 | |||
| LANDSCAPE INSTALLATION | 2017-06-30 | 25,937 | 6,052 | S/L | 15.0000 | 1,729 | |||
| LANDSCAPE INSTALLATION | 2018-06-30 | 41,647 | 6,941 | S/L | 15.0000 | 2,777 | |||
| OUTDOOR RAILINGS | 2019-05-02 | 5,073 | 564 | S/L | 15.0000 | 338 | |||
| FREEZER | 2019-11-20 | 6,490 | 1,406 | S/L | 5.0000 | 1,298 | |||
| GIFT SHOP/DINING HALL CABINETS | 2019-12-24 | 4,160 | 594 | S/L | 7.0000 | 595 | |||
| WALK-IN REFRIGERATOR | 2020-06-01 | 17,240 | 2,011 | S/L | 5.0000 | 3,448 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ETRADE SECURITIES | 542,840 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,275,200 | 879,071 | 2,396,129 | 3,275,200 | |
| 297,000 | 297,000 | 297,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 1,873 | 1,873 | ||
| BANK CHARGES | 10,242 | 10,242 | ||
| FOOD FOR RETREATS | 33,007 | 33,007 | ||
| FREIGHT & DELIVERY | 19 | 19 | ||
| INSURANCE | 23,482 | 23,482 | ||
| MEALS | 466 | 466 | ||
| MISCELLANEOUS | 311 | 311 | ||
| OUTSIDE SERVICES | 11,769 | 11,769 | ||
| REPAIRS & MAINTENANCE | 31,969 | 31,969 | ||
| SUPPLIES | 16,167 | 16,167 | ||
| TELEPHONE | 4,369 | 4,369 | ||
| UTILITIES | 14,972 | 14,972 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 383,595 | 383,595 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON SECURITIES | 64,463 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RETREAT DEPOSITS | 58,621 | 228,189 |
| GIFT CARD PAYABLE | 750 | 1,050 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL STORE | 17,269 | 8,406 | 8,863 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 1,132 | 1,132 | ||
| PROPERTY TAXES | 26,353 | 26,353 | ||
| OTHER TAXES | 984 | 984 |