| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,919 | 3,919 |
| 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 | 32,170 | S/L | 15.0000 | 3,746 | |||
| NATURAL POOL | 2014-02-01 | 231,891 | 136,310 | S/L | 15.0000 | 15,459 | |||
| NATURAL POOL LANDSCAPING | 2014-02-22 | 31,413 | 18,405 | S/L | 15.0000 | 2,094 | |||
| LANDSCAPING | 2014-12-12 | 6,540 | 3,738 | S/L | 15.0000 | 436 | |||
| COMPUTER | 2014-07-03 | 1,635 | 1,635 | S/L | 5.0000 | ||||
| LAND IMPROVEMENTS | 2014-08-04 | 8,095 | 4,665 | 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 | 10,704 | S/L | 15.0000 | 1,529 | |||
| LAND IMPROVEMENTS | 2015-08-07 | 5,435 | 2,536 | S/L | 15.0000 | 362 | |||
| FURNITURE & FIXTURES | 2015-09-26 | 10,436 | 10,436 | 200DB | 7.0000 | ||||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2016-11-08 | 1,009,692 | 159,652 | S/L | 39.0000 | 25,890 | |||
| LAND IMPROVEMENTS (WATER, SEPTIC, ELECTRICAL) | 2015-12-31 | 18,007 | 8,403 | S/L | 15.0000 | 1,201 | |||
| EQUIPMENT | 2016-06-30 | 27,695 | 25,717 | S/L | 7.0000 | 1,978 | |||
| LAND IMPROVEMENTS (BALD MOUNTAIN ROAD) | 2016-06-30 | 66,613 | 28,866 | S/L | 15.0000 | 4,440 | |||
| LANDSCAPING | 2016-06-30 | 172,581 | 74,785 | S/L | 15.0000 | 11,506 | |||
| PARKING | 2016-06-30 | 15,885 | 6,884 | S/L | 15.0000 | 1,059 | |||
| LAND IMPROVEMENTS (WATER SUPPLY) | 2016-06-30 | 62,383 | 27,033 | S/L | 15.0000 | 4,159 | |||
| FURNITURE & FIXTURES BAMBOO COTTAGE | 2016-06-30 | 919 | 853 | S/L | 7.0000 | 66 | |||
| FURNITURE & FIXTURES COTTAGES | 2016-06-30 | 61,786 | 57,373 | S/L | 7.0000 | 4,413 | |||
| FURNITURE & FIXTURES MH | 2016-06-30 | 44,336 | 41,169 | S/L | 7.0000 | 3,167 | |||
| FURNITURE & FIXTURES OUTDOOR | 2016-06-30 | 1,255 | 1,165 | S/L | 7.0000 | 90 | |||
| FURNITURE & FIXTURES SPA | 2016-06-30 | 3,325 | 3,087 | S/L | 7.0000 | 238 | |||
| FURNITURE & FIXTURES TGH | 2016-06-30 | 961 | 892 | S/L | 7.0000 | 69 | |||
| BAMBOO COTTAGE | 2014-12-03 | 373,125 | 77,335 | S/L | 39.0000 | 9,568 | |||
| BAMBOO COTTAGE | 2015-08-25 | 228,016 | 42,875 | S/L | 39.0000 | 5,846 | |||
| BAMBOO COTTAGE | 2015-12-31 | 7,039 | 1,263 | S/L | 39.0000 | 181 | |||
| MANDALA HALL | 2015-09-25 | 139,497 | 25,038 | S/L | 39.0000 | 3,577 | |||
| MANDALA HALL | 2015-11-20 | 11,551 | 2,073 | S/L | 39.0000 | 296 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-12-31 | 392,265 | 70,407 | S/L | 39.0000 | 10,058 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-09-26 | 57,002 | 10,231 | S/L | 39.0000 | 1,462 | |||
| MANDALA HALL | 2016-08-03 | 15,935 | 2,622 | S/L | 39.0000 | 408 | |||
| LAND (29.67 ACRES) | 2017-12-31 | 297,000 | |||||||
| FORD CMAX | 2017-12-31 | 13,059 | 13,059 | S/L | 5.0000 | ||||
| LANDSCAPE INSTALLATION | 2017-06-30 | 25,937 | 9,510 | S/L | 15.0000 | 1,730 | |||
| LANDSCAPE INSTALLATION | 2018-06-30 | 41,647 | 12,494 | S/L | 15.0000 | 2,777 | |||
| OUTDOOR RAILINGS | 2019-05-02 | 5,073 | 1,240 | S/L | 15.0000 | 338 | |||
| FREEZER | 2019-11-20 | 6,490 | 4,002 | S/L | 5.0000 | 1,298 | |||
| GIFT SHOP/DINING HALL CABINETS | 2019-12-24 | 4,160 | 1,783 | S/L | 7.0000 | 594 | |||
| WALK-IN REFRIGERATOR | 2020-06-01 | 17,240 | 8,907 | S/L | 5.0000 | 3,448 | |||
| HONDA HYBRID VAN | 2022-09-16 | 36,598 | 1,830 | S/L | 5.0000 | 7,319 | |||
| PAVING (TGH DR) | 2022-10-27 | 35,000 | 389 | S/L | 15.0000 | 2,333 | |||
| GENERATOR FOR BM PUMP HOUSE | 2022-03-28 | 2,480 | 372 | S/L | 5.0000 | 496 | |||
| GENERATOR FOR MANDALA HALL | 2022-05-11 | 3,744 | 499 | S/L | 5.0000 | 749 | |||
| HVAC FOR BAMBOO COTTAGE | 2023-02-10 | 8,300 | S/L | 5.0000 | 1,522 | ||||
| MINI-SPLIT HEATER/AIR CONDITIONER FOR BAMBOO | 2023-09-29 | 4,600 | S/L | 5.0000 | 230 | ||||
| SUZUKI 4 WHEELER | 2023-10-13 | 8,752 | S/L | 5.0000 | 438 | ||||
| GRANITE COUNTERTOPS FOR TGH | 2023-04-18 | 2,688 | S/L | 5.0000 | 358 | ||||
| PAVING | 2023-06-02 | 4,900 | S/L | 15.0000 | 191 | ||||
| RAILING AT TGH | 2023-09-28 | 4,247 | S/L | 15.0000 | 71 | ||||
| CONCRETE FLOOR FOR GARAGE-BAMBOO COTTAGE | 2023-12-26 | 3,500 | S/L | 39.0000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ETRADE SECURITIES | 1,252,535 | 1,252,535 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,390,009 | 1,157,282 | 2,232,727 | ||
| 297,000 | 297,000 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON SECURITIES | 60,423 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 2,476 | 2,476 | ||
| BANK CHARGES | 17,298 | 17,298 | ||
| DUES & SUBSCRIPTIONS | 2,978 | 2,978 | ||
| FOOD FOR RETREATS | 84,030 | 84,030 | ||
| FREIGHT & DELIVERY | 209 | 209 | ||
| INSURANCE | 22,228 | 22,228 | ||
| MEALS | 1,469 | 1,469 | ||
| MISCELLANEOUS | 15 | 15 | ||
| OUTSIDE SERVICES | 24,688 | 24,688 | ||
| REPAIRS & MAINTENANCE | 54,295 | 54,295 | ||
| SUPPLIES | 27,171 | 27,171 | ||
| TELEPHONE | 3,795 | 3,795 | ||
| TRASH & RECYCLING | 3,757 | 3,757 | ||
| UTILITIES | 27,434 | 27,434 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 748,463 | 748,463 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GIFT CARD PAYABLE | 950 | 950 |
| HOSPITALITY TAX PAYABLE | 6,527 | 2,011 |
| PAYROLL LIABILITIES | 3,148 | 79 |
| PROPERTY TAX PAYABLE | 1,086 | |
| RETREAT DEPOSITS | 297,649 | 357,591 |
| SALES TAX PAYABLE | 443 | 191 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 2,346 | 2,346 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL STORE | 33,767 | 17,938 | 15,829 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 2,249 | 2,249 | ||
| PROPERTY TAXES | 31,423 | 31,423 | ||
| OTHER TAXES | 4,235 | 4,235 |