| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WARREN AVERET LLC | 11,500 | 11,500 | ||
| CAPIN CROUSE LLP | 51,333 | 1,861 | 49,472 | |
| BATTS MORRISON WALES & LEE PA | 5,700 | 246 | 5,454 |
| Category | Amount |
|---|---|
| NONE |
| 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 |
|---|
| Identifier | Return Reference | Explanation |
|---|---|---|
| WinShape Homes LLC | WinShape Homes LLC | WinShape Foundation, Inc. is the sole member of WinShape Homes, LLC and WinShape Foster Care, LLC. The financial information for WinShape Homes, LLC and WinShape Foster Care,LLC are included in the 990PF return for WinShape Foundation, Inc. and there is no separate filing for WinShape Homes, LLC or WinShape Foundation, LLC. |
| DEPRECIATION PART 1 LINE 19 | DEPRECIATION PART 1 LINE 19 | WinShape Foundation, Inc. 58-1595471 2020 Form 990-PF Part I, Line 19/Part II, Line 14 CLASS ACQ VALUE PRIOR AC DEP CURRENT DEP TOTAL AC DEP AUTOS 2,644,552 1,483,676 362,818 1,846,495 BLDG 8,003,533 2,833,172 199,135 3,032,308 EQUIPT 4,882,416 4,062,275 176,553 4,238,828 FURN & FIXTURES 4,986,021 4,675,586 61,776 4,737,362 LAND IMPROV 292,369 221,921 7,248 229,169 LEASEHOLD 55,267,726 28,052,932 2,537,438 30,590,370 OFFICE EQUIPT 1,270,062 1,151,119 49,753 1,200,871 SOFTWARE 1,194,065 895,329 127,869 1,023,198 GRAND TOTALS 78,540,744 43,376,010 3,522,592 46,898,602 LESS DISPOSITION 6,724,405 6,336,371 NET TOTALS 71,816,339 40,562,231 DEPREC ASSETS 71,816,339 LAND 1,881,440 LAND DISPOSITION (125,000) CONST IN PROGRES 435,949 LESS ACCUM DEPRC (40,562,231) NET FIXED ASSETS 33,446,497 INVESTMENT ASSETS REAL ESTATE (FMV) 22,100 PER BAL. SHEET 33,468,597 |
| AMORTIZATION PART 1 LINE 23 | AMORTIZATION PART 1 LINE 23 | WinShape Foundation Copier Lease Amortization Schedule 2020 FORM 990PF PART 1 LINE 23 AMORTIZATION EXPENSE $42,470.50 7.000% 0.583% PMT DATE PMT Amt Interest Principal Lease Liab ROU Amort ROU Asset Bal 1/1/2020 - - 42,470.50 - 37,331.07 1/15/2020 3,168.00 247.74 2,920.26 39,550.24 2,666.51 34,664.56 2/15/2020 3,168.00 230.71 2,937.29 36,612.95 2,666.51 31,998.05 3/15/2020 3,168.00 213.58 2,954.42 33,658.53 2,666.51 29,331.54 4/15/2020 3,168.00 196.34 2,971.66 30,686.87 2,666.51 26,665.03 5/15/2020 3,168.00 179.01 2,988.99 27,697.88 2,666.51 23,998.52 6/15/2020 3,168.00 161.57 3,006.43 24,691.45 2,666.51 21,332.01 7/15/2020 3,168.00 144.03 3,023.97 21,667.48 2,666.51 18,665.50 8/15/2020 3,168.00 126.39 3,041.61 18,625.87 2,666.51 15,998.99 9/15/2020 3,168.00 108.65 3,059.35 15,566.52 2,666.51 13,332.48 10/15/2020 3,168.00 90.80 3,077.20 12,489.32 2,666.51 10,665.97 11/15/2020 3,168.00 72.85 3,095.15 9,394.17 2,666.51 7,999.46 12/15/2020 3,168.00 54.80 3,113.20 6,280.97 2,666.51 5,332.95 1/15/2021 3,168.00 36.64 3,131.36 3,149.61 2,666.51 2,666.44 2/15/2021 3,168.00 18.39 3,149.61 0.00 2,666.44 (0.00) Current Yr Amortization $29,331.61 Total Amount of Amortization $37,331.07 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NON VOTING STOCK HELD |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EQUITY SECURITIES/MUTUAL FUNDS | 15,401,706 | 15,401,706 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARNALL GOLDEN GREGORY LLP | 8,293 | 170 | 8,123 | |
| THE BALDWIN LAW FIRM, LLC | 953 | 953 | ||
| CT CORPORATION SYSTEM | 402 | 402 | ||
| TROUTMAN PEPPER HAMILTON SANDE | 11,419 | 218 | 20,401 | |
| ALSTON & BIRD | 577 | 7 | 333 | |
| GAMMON & GRANGE PC | 10,138 | 10,138 | ||
| GREGORY,DOYLE CALHOUN & ROGERS | 21,863 | 60 | 21,803 | |
| OGLETREE DEAKINS NASH SMOACK | 1,766 | 36 | 1,729 | |
| CLARK IMMIGRATION LLC | 1,350 | 28 | 1,322 | |
| GALARDI LAW | 5,550 | 5,550 | ||
| LITTLER MENDELSON PC | 4,303 | 4,303 | ||
| RUTHERFORD & CHRISTIE LLP | 39,976 | 21 | 1,008 | |
| TAYLOR ENGLISH DUMA LLPO | 6,870 | 6,870 | ||
| THOMPSON HINE LLP | 3,266 | 3,266 | ||
| USCIS | 930 | 930 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OPERATING LEASE ROU ASSETS | 0 | 11,651,364 | 11,651,364 |
| FINANCE LEASE ROU ASSETS | 0 | 32,840 | 32,840 |
| Description | Amount |
|---|---|
| UNREALIZED ACTUARIAL LOSS | -3,581,423 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD | 802,995 | 9,925 | 778,744 | |
| INSURANCE | 429,636 | 34 | 17,600 | 412,037 |
| OFFICE EXPENSES | 158,685 | 4,312 | 171,289 | |
| PROGRAMMING | 3,895,057 | 158,561 | 4,010,317 | |
| ADVERTISING | 1,022,778 | 36,099 | 1,037,019 | |
| STAFF EXPENSES | 724,004 | 21,646 | 673,317 | |
| FINANCE & BANK CHARGES | 205,932 | 81,006 | 83,960 | 121,714 |
| SPECIAL ACTIVITIES | 952,557 | 16,475 | 954,276 | |
| KITCHEN & MISCELLANEOUS | 629,564 | 17,059 | 307,500 | |
| OTHER SERVICES | 29,752 | 1,796 | 6,085 | |
| CONTRACT LABOR | 1,310,880 | 27,803 | 1,329,743 | |
| SUPPORT SERVICES | 1,030,751 | 1,030,751 | ||
| IT EXPENSES | 614,190 | 610,843 | ||
| STORE EXPENSE | 55,293 | 56,563 | ||
| ORDINARY LOSSES | 559,960 | 0 | ||
| AMORTIZATION EXPENSE | 29,332 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 214,047 | 214,047 | |
| UNRELATED BUSINESS INCOME | 10,597 | 10,597 | |
| FEE INCOME | 995,435 | 995,435 | |
| STATE FOSTER CARE ALLOWANCE | 330,059 | 330,059 |
| Description | Amount |
|---|---|
| ROUNDING | 4 |
| PY UNREALIZED GAINS ON INVESTMENTS | 1,331,310,050 |
| CY UNREALIZED GAINS ON INVESTMENTS | 2,325,977 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EQUIPMENT LEASE PAYABLE | 42,471 | 34,234 |
| ACCRUED POST RETIREMENT BENEFI | 10,197,459 | 8,329,479 |
| DEFERRED RENT | 663,060 | 0 |
| OPERATING LEASE | 0 | 12,424,934 |
| TAX PAYABLE | 15,657 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PRICE WATERHOUSE | 34,500 | 34,500 | ||
| PORTFOLIO EVALUATIONS INC | 10,000 | 10,000 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| FOOD AND STORE SALES | 449,303 | 392,435 | 56,868 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL PROPERTY TAXES | 22,895 | 593 | 593 | 10,561 |
| SALES & USE TAX | 58,069 | 2,286 | 57,266 | |
| OTHER TAXES | 5,246 | 40 | 5,263 | |
| EXCISE TAXES | 19,937,499 | 19,747,499 |