| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 38,294 | 38,294 |
| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 18,803,248 | 18,803,248 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 18,107,238 | 18,107,238 |
| MUTUAL FUNDS | 78,444,466 | 78,444,466 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 46,208 | 46,208 |
| Item No. | 1 |
|---|---|
| Lender's Name | TERM LOAN NOTE - TD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 15,927,510 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | NON-REVOLVING CREDIT NOTE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 0 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SUN HEALTH STOCK | 2,275 | 2,275 | 2,275 |
| DEPOSITS - REFUNDABLE | 1,190 | 1,190 | 1,190 |
| DUE FROM RELATED PARTY | 147,838 | 236,542 | 236,542 |
| Description | Amount |
|---|---|
| IN-KIND RENTAL EXPENSE | 181,320 |
| IN-KIND LAND LEASE | 84,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS AND MAINTENANCE | 217,651 | 217,651 | ||
| INSURANCE | 102,268 | 102,268 | ||
| LEASED EQUIPMENT | 19,221 | 19,221 | ||
| MINOR EQUIPMENT | 16,899 | 16,899 | ||
| OFFICE SUPPLIES | 13,242 | 13,242 | ||
| POSTAGE AND DELIVERY | 1,852 | 1,852 | ||
| CONTRACTED STAFF | 1,532,757 | 1,532,757 | ||
| DUES AND SUBSCRIPTIONS | 37,913 | 37,913 | ||
| PAYROLL SERVICE | 43,375 | 43,375 | ||
| UTILITIES | 73,212 | 73,212 | ||
| PROGRAM EXPENSE | 65,906 | 65,906 | ||
| MANAGEMENT FEES | 105,700 | 105,700 | ||
| BANK SERVICE CHARGES | 103,760 | 103,760 | ||
| AMORTIZATION | 2,674 | 0 | ||
| STAFF TRAINING | 10,074 | 10,074 | ||
| DONATIONS | 3,174 | 3,174 | ||
| MISCELLANEOUS | 24,495 | 24,495 | ||
| STAFF SUPPLEMENTAL | 9,797 | 9,797 | ||
| MEMBER ASSESSMENT EXPENSES | 783,531 | 783,531 | ||
| ACC/CASH ADJ FOR CHAR EXPENSE | -137,745 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE - CENTER | 1,316,737 | ||
| LEASE REVENUE | 18,138 |
| Description | Amount |
|---|---|
| IN-KIND RENTAL INCOME | 181,320 |
| IN-KIND LAND LEASE | 84,600 |
| UNREALIZED GAIN ON INVESTMENTS | 3,964,422 |
| PRIOR PERIOD ADJUSTMENT | 50,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT | 780,950 | 780,950 | ||
| CONSULTANTS | 50,181 | 50,181 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 111,619 | 3,048 | 108,571 | |
| EXCISE TAXES | 115,058 | |||
| LICENSES | 59,207 | 59,207 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| WPHF PROJECT WELLNESS LLC |
220 s edinburgh drive WINTER PARK,FL32792 |
81-3520949 | To develop foundation's new building (center for health and wellbeing) | 0 |
| CENTER FOR HEALTH AND WELLBEING COMM |
220 S EDINBURGH DRIVE WINTER PARK,FL32792 |
83-3479927 | COMMERICAL CONDO ASSOCIATION | 0 |
| Total | ||||