| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,645 | 2,645 |
| 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 | 35,916 | S/L | 15.0000 | 3,747 | |||
| NATURAL POOL | 2014-02-01 | 231,891 | 151,769 | S/L | 15.0000 | 15,460 | |||
| NATURAL POOL LANDSCAPING | 2014-02-22 | 31,413 | 20,499 | S/L | 15.0000 | 2,094 | |||
| LANDSCAPING | 2014-12-12 | 6,540 | 4,174 | S/L | 15.0000 | 436 | |||
| COMPUTER | 2014-07-03 | 1,635 | 1,635 | S/L | 5.0000 | ||||
| LAND IMPROVEMENTS | 2014-08-04 | 8,095 | 5,204 | 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 | 12,233 | S/L | 15.0000 | 1,529 | |||
| LAND IMPROVEMENTS | 2015-08-07 | 5,435 | 2,898 | S/L | 15.0000 | 363 | |||
| FURNITURE & FIXTURES | 2015-09-26 | 10,436 | 10,436 | 200DB | 7.0000 | ||||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2016-11-08 | 1,009,692 | 185,542 | S/L | 39.0000 | 25,889 | |||
| LAND IMPROVEMENTS (WATER, SEPTIC, ELECTRICAL) | 2015-12-31 | 18,007 | 9,604 | S/L | 15.0000 | 1,200 | |||
| EQUIPMENT | 2016-06-30 | 27,695 | 27,695 | S/L | 7.0000 | ||||
| LAND IMPROVEMENTS (BALD MOUNTAIN ROAD) | 2016-06-30 | 66,613 | 33,306 | S/L | 15.0000 | 4,441 | |||
| LANDSCAPING | 2016-06-30 | 172,581 | 86,291 | S/L | 15.0000 | 11,505 | |||
| PARKING | 2016-06-30 | 15,885 | 7,943 | S/L | 15.0000 | 1,059 | |||
| LAND IMPROVEMENTS (WATER SUPPLY) | 2016-06-30 | 62,383 | 31,192 | S/L | 15.0000 | 4,159 | |||
| FURNITURE & FIXTURES BAMBOO COTTAGE | 2016-06-30 | 919 | 919 | S/L | 7.0000 | ||||
| FURNITURE & FIXTURES COTTAGES | 2016-06-30 | 61,786 | 61,786 | S/L | 7.0000 | ||||
| FURNITURE & FIXTURES MH | 2016-06-30 | 44,336 | 44,336 | S/L | 7.0000 | ||||
| FURNITURE & FIXTURES OUTDOOR | 2016-06-30 | 1,255 | 1,255 | S/L | 7.0000 | ||||
| FURNITURE & FIXTURES SPA | 2016-06-30 | 3,325 | 3,325 | S/L | 7.0000 | ||||
| FURNITURE & FIXTURES TGH | 2016-06-30 | 961 | 961 | S/L | 7.0000 | ||||
| BAMBOO COTTAGE | 2014-12-03 | 373,125 | 86,903 | S/L | 39.0000 | 9,567 | |||
| BAMBOO COTTAGE | 2015-08-25 | 228,016 | 48,721 | S/L | 39.0000 | 5,847 | |||
| BAMBOO COTTAGE | 2015-12-31 | 7,039 | 1,444 | S/L | 39.0000 | 180 | |||
| MANDALA HALL | 2015-09-25 | 139,497 | 28,615 | S/L | 39.0000 | 3,577 | |||
| MANDALA HALL | 2015-11-20 | 11,551 | 2,369 | S/L | 39.0000 | 297 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-12-31 | 392,265 | 80,465 | S/L | 39.0000 | 10,058 | |||
| COTTAGES A-G, LOUNGE, STUDIO, SPA | 2015-09-26 | 57,002 | 11,693 | S/L | 39.0000 | 1,461 | |||
| MANDALA HALL | 2016-08-03 | 15,935 | 3,030 | S/L | 39.0000 | 409 | |||
| 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 | 11,240 | S/L | 15.0000 | 1,729 | |||
| LANDSCAPE INSTALLATION | 2018-06-30 | 41,647 | 15,271 | S/L | 15.0000 | 2,776 | |||
| OUTDOOR RAILINGS | 2019-05-02 | 5,073 | 1,578 | S/L | 15.0000 | 338 | |||
| FREEZER | 2019-11-20 | 6,490 | 5,300 | S/L | 5.0000 | 1,190 | |||
| GIFT SHOP/DINING HALL CABINETS | 2019-12-24 | 4,160 | 2,377 | S/L | 7.0000 | 594 | |||
| WALK-IN REFRIGERATOR | 2020-06-01 | 17,240 | 12,355 | S/L | 5.0000 | 3,448 | |||
| HONDA HYBRID VAN | 2022-09-16 | 36,598 | 9,149 | S/L | 5.0000 | 7,320 | |||
| PAVING (TGH DR) | 2022-10-27 | 35,000 | 2,722 | S/L | 15.0000 | 2,334 | |||
| GENERATOR FOR BM PUMP HOUSE | 2022-03-28 | 2,480 | 868 | S/L | 5.0000 | 496 | |||
| GENERATOR FOR MANDALA HALL | 2022-05-11 | 3,744 | 1,248 | S/L | 5.0000 | 749 | |||
| HVAC FOR BAMBOO COTTAGE | 2023-02-10 | 8,300 | 1,522 | S/L | 5.0000 | 1,660 | |||
| MINI-SPLIT HEATER/AIR CONDITIONER FOR BAMBOO | 2023-09-29 | 4,600 | 230 | S/L | 5.0000 | 920 | |||
| SUZUKI 4 WHEELER | 2023-10-13 | 8,752 | 438 | S/L | 5.0000 | 1,750 | |||
| GRANITE COUNTERTOPS FOR TGH | 2023-04-18 | 2,688 | 358 | S/L | 5.0000 | 538 | |||
| PAVING | 2023-06-02 | 4,900 | 191 | S/L | 15.0000 | 326 | |||
| RAILING AT TGH | 2023-09-28 | 4,247 | 71 | S/L | 15.0000 | 283 | |||
| CONCRETE FLOOR FOR GARAGE-BAMBOO COTTAGE | 2023-12-26 | 3,500 | S/L | 39.0000 | 90 | ||||
| GARAGE @ BAMBOO COTTAGE | 2024-01-09 | 23,945 | S/L | 39.0000 | 614 | ||||
| PAVILION | 2024-11-16 | 118,633 | S/L | 39.0000 | 253 | ||||
| SOLAR PANELS | 2024-09-26 | 65,208 | S/L | 25.0000 | 652 | ||||
| LAND IMPROVEMENTS FOR NEW GARAGE | 2024-01-11 | 13,700 | S/L | 15.0000 | 913 | ||||
| RETAINING WALL | 2024-08-23 | 88,580 | S/L | 15.0000 | 1,968 | ||||
| NEW PARKING LOT/LANDSCAPING | 2024-12-30 | 9,455 | S/L | 15.0000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ETRADE SECURITIES | 1,475,921 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 3,709,530 | 1,292,041 | 2,417,489 | ||
| 297,000 | 297,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING | 8,067 | 8,067 | ||
| BANK CHARGES | 17,926 | 17,926 | ||
| DUES & SUBSCRIPTIONS | 5,519 | 5,519 | ||
| FOOD FOR RETREATS | 68,458 | 68,458 | ||
| FREIGHT & DELIVERY | 81 | 81 | ||
| INSURANCE | 24,788 | 24,788 | ||
| MEALS | 2,090 | 2,090 | ||
| OUTSIDE SERVICES | 35,847 | 35,847 | ||
| REPAIRS & MAINTENANCE | 65,247 | 65,247 | ||
| SOFTWARE | 493 | 493 | ||
| SUPPLIES | 46,159 | 46,159 | ||
| TELEPHONE | 4,041 | 4,041 | ||
| TRASH & RECYCLING | 4,372 | 4,372 | ||
| UTILITIES | 26,865 | 26,865 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE | 937,746 | 937,746 | |
| NON-DIVIDEND DISTRIBUTIONS | 28,013 | 28,013 | 28,013 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON SECURITIES | 172,657 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| GIFT CARD PAYABLE | 950 | 950 |
| HOSPITALITY TAX PAYABLE | 2,011 | 6,519 |
| PAYROLL LIABILITIES | 79 | |
| PROPERTY TAX PAYABLE | 1,086 | 1,086 |
| RETREAT DEPOSITS | 357,591 | 370,862 |
| SALES TAX PAYABLE | 191 | 288 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 32,936 | 32,936 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| RETAIL STORE | 33,890 | 17,486 | 16,404 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 3,333 | 3,333 | ||
| PROPERTY TAXES | 33,366 | 33,366 | ||
| OTHER TAXES | 1,431 | 1,431 |