| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 32,989 | 3,299 | 3,299 | 29,690 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| Trademark | 2021-04-15 | 958 | 15.0000 | 64 | 64 | |||
| Start-Up Costs | 2021-04-29 | 6,000 | 15.0000 | 367 | 367 |
| Person Name | Explanation |
|---|---|
| Rebecca Rogers | Circle Square Foundation is party to a shared expense agreement. The officer compensation shown in Part VII reflects the costs allocable to Circle Square Foundation. |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Worship Center - Building | 2021-12-31 | 6,802,949 | SL | 0.75 % | 50,954 | ||||
| Aqutic Center - Building | 2022-03-28 | 35,555,960 | SL | 0.11 % | 38,045 | ||||
| Worship Center- Food Service Equip. | 2021-12-31 | 22,501 | SL | 7.14 % | 1,607 | ||||
| Worship Center- Communications Eq. | 2021-12-31 | 15,408 | SL | 7.14 % | 1,100 | ||||
| Worship Center- Sound System | 2021-12-31 | 133,662 | SL | 0.75 % | 1,001 | ||||
| Aquatic Center- Signage | 2022-03-28 | 33,865 | SL | 7.14 % | 2,418 | ||||
| Aquatic Center- Athletic Equipment | 2022-03-28 | 3,119 | SL | 7.14 % | 223 | ||||
| Aquatic Center- Gym | 2022-03-28 | 18,000 | SL | 7.14 % | 1,285 | ||||
| Aquatic Center- Power Lift | 2022-03-28 | 153,595 | SL | 7.14 % | 10,967 | ||||
| Aquatic Center- Outdoor Furniture | 2022-03-28 | 83,522 | SL | 7.14 % | 5,963 | ||||
| Aquatic Center- Exterior Furniture | 2022-03-28 | 16,475 | SL | 7.14 % | 1,176 | ||||
| Aquatic Center- Misc. Furnishings | 2022-03-28 | 73,051 | SL | 7.14 % | 5,216 | ||||
| Aquatic Center- Swimming Pool | 2022-03-28 | 1,086,292 | SL | 0.11 % | 1,162 | ||||
| Aquatic Center- 12 Car Chargers | 2022-03-28 | 32,446 | SL | 7.14 % | 2,317 | ||||
| Aquatic Center- Communications Eq. | 2022-03-28 | 127,322 | SL | 7.14 % | 9,091 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TOTAL CAPITAL INTERNATIONAL S.A. | 261,087 | 254,747 |
| SUMITOMO MITSUI FINANCIAL GROUP INC | 108,363 | 101,251 |
| JPMORGAN CHASE & CO. | 264,057 | 251,647 |
| HSBC HOLDINGS PLC | 266,535 | 253,180 |
| GLAXOSMITHKLINE CAPITAL PLC | 252,225 | 252,213 |
| HSBC HOLDINGS PLC | 487,656 | 454,869 |
| COSTCO WHOLESALE CORPORATION | 251,265 | 251,967 |
| ALIBABA GROUP HOLDING LTD | 209,966 | 200,976 |
| ALIBABA GROUP HOLDING LTD | 214,860 | 196,562 |
| PPG INDUSTRIES, INC. | 287,465 | 282,531 |
| BANK OF AMERICA CORPORATION | 215,494 | 205,870 |
| WAL-MART STORES, INC. | 248,995 | 251,653 |
| WAL-MART STORES, INC. | 257,900 | 254,517 |
| ORACLE CORPORATION | 251,475 | 248,733 |
| BP CAPITAL MARKETS PLC | 260,603 | 255,470 |
| CIGNA CORPORATION | 142,610 | 138,100 |
| MIDAMERICAN ENERGY COMPANY | 259,380 | 253,155 |
| TENNESSEE VALLEY AUTHORITY | 442,224 | 455,543 |
| TENNESSEE VALLEY AUTHORITY | 29,002 | 30,094 |
| TENNESSEE VALLEY AUTHORITY | 440,235 | 454,035 |
| UNITED STATES DEPARTMENT OF HOUSING | 91,772 | 89,700 |
| UNITED STATES DEPARTMENT OF HOUSING | 457,219 | 446,584 |
| UNITED STATES DEPARTMENT OF HOUSING | 393,555 | 389,824 |
| Federal Farm Credit Banks (3133EMBQ4) | 239,970 | 234,607 |
| Federal Home Loan Banks (3130ALGJ7) | 500,000 | 458,075 |
| Federal Home Loan Banks (3130AJ3V9) | 362,341 | 337,736 |
| Federal Home Loan Mortgage (3134GVTZ1) | 249,750 | 232,425 |
| Federal Home Loan Mortgage (3134AD3D29) | 225,736 | 208,413 |
| Federal Agricultural Mortgage (31422BQ37 | 99,875 | 91,515 |
| Federal Home Loan Mortgage (3134GWQB5) | 99,850 | 89,918 |
| Federal Home Loan Banks (3130AFGX9) | 110,850 | 101,445 |
| Tennessee Valley Authority (88059ENQ3) | 224,640 | 206,070 |
| Federal Farm Credit Banks (3133EKMD5) | 131,138 | 121,929 |
| Tennessee Valley Authority (88059EXV1) | 173,804 | 161,022 |
| Federal Farm Credit Banks (3133EKUX2) | 270,083 | 245,083 |
| Federal Farm Credit Banks (3133EL6D1) | 250,620 | 222,783 |
| Federal Home Loan Banks (3130AK6L5) | 249,988 | 225,813 |
| Resolution Funding Corp | 111,731 | 105,307 |
| Federal Home Loan Banks (3130AJKT5) | 560,336 | 473,632 |
| Federal Home Loan Mortgage (3134GWAN6) | 99,950 | 91,205 |
| Federal Home Loan Mortgage (3134GWKA3) | 171,054 | 150,988 |
| Federal Agricultural Mortgage (31422BR28 | 473,575 | 429,918 |
| CitiGroup Inc. NTS | 256,808 | 250,112 |
| March & McLennan Companies, Inc | 264,018 | 252,440 |
| Alibaba Group Holding LTD | 529,405 | 498,405 |
| Barclays Bank PLC MTN | 199,600 | 178,184 |
| Ace INA Holdings INC | 104,402 | 101,172 |
| Magna International Inc | 107,985 | 102,789 |
| Wachovia Corporation | 243,416 | 219,698 |
| Oracle Corporatin NTS | 555,662 | 513,507 |
| Loews Corporation NTS | 106,767 | 102,653 |
| American Honda Finance Corporation | 104,003 | 96,898 |
| Goldman Sachs Group | 108,246 | 101,014 |
| Cintas Corporation No. 2 | 114,038 | 102,594 |
| V.F. Corporation NTS | 267,920 | 245,928 |
| QualComm Incorporated | 112,365 | 101,445 |
| Keybank National Association | 263,412 | 250,597 |
| Barclays Bank PLC MTN | 101,541 | 88,626 |
| Providence St Joseph Health Obligated | 32,066 | 28,379 |
| Prudential Financial Inc | 153,224 | 134,676 |
| JP Morgan Chase & Co | 98,750 | 82,988 |
| International Business Machines Corp | 103,721 | 90,997 |
| PPG Industries, Inc. | 106,387 | 93,788 |
| Reinsurance Group of America, Inc | 214,833 | 192,666 |
| Southwest Gas Corp NTS | 106,139 | 87,529 |
| Sumitomo Mitsui Financial Group | 132,950 | 115,677 |
| Federal Home Loan Banks (3137EAEY1) | 498,673 | 484,955 |
| Federal Farm Credit Banks (3133ELHP2) | 512,375 | 490,110 |
| Apple Inc. (037833CQ1) | 150,401 | 150,087 |
| Burlington Northern (12189LAL5) | 254,245 | 250,642 |
| Goldman Sachs Group (38148LAC0) | 268,965 | 252,338 |
| Cigna Corporations (125523AG5) | 112,632 | 103,199 |
| AON PLC NTS (00185AAK0) | 167,430 | 153,347 |
| Citigroup Inc. (172967KG5) | 277,473 | 253,160 |
| Union Pacific Corporation (907818EH7) | 267,853 | 248,573 |
| Marsh & MchLennan (571748AZ5) | 111,510 | 101,679 |
| Canadian Imperial Bank (13605W2C4) | 248,125 | 229,493 |
| BP Capital Markets (10373QAT7) | 216,462 | 199,770 |
| Astrazenaca Finance (04636NAA1) | 249,700 | 232,085 |
| Morgan Stanley MTN (61761J3R8) | 270,302 | 248,167 |
| Credit Suisse AG (22550L2G5) | 247,945 | 228,285 |
| JP Morgan Chase & Co (46625HRX0) | 383,165 | 351,348 |
| Bank of Nova (064159Q82) | 474,245 | 441,955 |
| Oracle Corporations NTS (68389XCD5) | 101,758 | 91,502 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Air Products & Chemicals Incorporated | 314,167 | 299,892 |
| AMER States WTR Company | 391,747 | 445,100 |
| Apple Incorporated | 403,677 | 628,596 |
| Atmos Energy Corporation | 334,483 | 418,215 |
| Automatic Data Processing Incorporated | 186,557 | 295,802 |
| Becton Dickinson & Company | 398,249 | 425,600 |
| Brown Forman Corporation Class B | 155,252 | 147,444 |
| CVS Health Corporation | 276,554 | 445,324 |
| Chevron Corporation | 402,568 | 732,735 |
| EcoLab Incorporated | 258,574 | 229,528 |
| Essential Utils Incorporated | 243,130 | 281,215 |
| Expeditors International Wash Inc | 141,158 | 165,056 |
| Illinois Tool Wks Incorporated | 220,423 | 251,280 |
| Intel Corporation | 580,026 | 545,160 |
| International Business Machines | 212,935 | 234,036 |
| JP Morgan Chase & Company | 389,480 | 477,120 |
| Johnson & Johnson | 147,708 | 177,230 |
| Keurig Dr Pepper Inc | 170,715 | 227,400 |
| Kimberly-Clark Corporation | 472,924 | 431,060 |
| Marsh & McLennan Companies Inc | 172,510 | 272,672 |
| McCormick & Company Inc | 298,381 | 339,320 |
| Merck & Company Inc | 258,927 | 287,175 |
| Microsoft Corporation | 341,500 | 493,296 |
| Oracle Corporation | 491,676 | 587,383 |
| Proctor and Gamble Company | 171,893 | 198,640 |
| Raytheon Technologies Corporation | 257,580 | 396,280 |
| Regions Financial Corporation | 216,399 | 356,160 |
| Rio Tinto PLC Sponsored ADR | 326,570 | 369,840 |
| Roche Hldg Limited Sponsored | 254,778 | 298,656 |
| Roper Technologies Incorporated | 320,314 | 377,784 |
| S&P Global Incorporated | 461,352 | 574,252 |
| Taiwan Semiconductor MFG | 325,088 | 364,910 |
| Target Corporation | 221,640 | 318,330 |
| Truist FINL Corporation | 242,336 | 311,850 |
| United Parcel Service Inc | 179,068 | 278,798 |
| Visa Incorporated Com | 310,706 | 354,832 |
| Waste MGMT Incorporated | 240,966 | 348,700 |
| Garmin Limited SHS | 255,178 | 237,220 |
| KDDI Corporation ADR | 200,905 | 214,487 |
| Texas Instrs Incorporated | 183,676 | 183,480 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 4,895,000 | 4,895,000 | 4,895,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD INDEX FUNDS S&P 500 ETF SHS | AT COST | 4,207,344 | 6,746,513 |
| SOMERSET TC SOMERSET, PA | AT COST | 235,800 | 241,241 |
| CORNERSTONE CMNTY BK RED BLUFF, CA | AT COST | 249,532 | 253,305 |
| CELTIC BANK CORP | AT COST | 169,042 | 169,154 |
| CAPITAL ONE BANK, NA MCLEAN, VA | AT COST | 248,000 | 252,418 |
| CAPITAL ONE BANK (USA) NA GLEN ALLEN, | AT COST | 248,000 | 252,418 |
| ISHARES TR CORE S&P SCP ETF | AT COST | 3,081,428 | 4,315,200 |
| ISHARES TR CORE S&P MCP ETF | AT COST | 4,814,095 | 6,815,836 |
| ISHARES TR CORE MSCI EAFE | AT COST | 4,466,141 | 4,865,700 |
| ISHARES INCORPORATED CORE MSCI EMKT | AT COST | 6,828,858 | 7,610,350 |
| Luana Savings Bank FDIC #253 | AT COST | 249,750 | 249,960 |
| Morgan Stanley Bank NA | AT COST | 103,128 | 100,655 |
| Wells Fargo Bank NA FDIC #3511 | AT COST | 137,642 | 132,016 |
| Morgan Stanley Bank NA | AT COST | 120,850 | 115,818 |
| Sallie Mae BK FDIC #58177 | AT COST | 114,884 | 109,862 |
| Wells Fargo Bank NA FDIC #3511 | AT COST | 211,084 | 200,989 |
| Morgan Stanley Bank NA | AT COST | 198,516 | 188,872 |
| Sallie Mae BK FDIC #58177 | AT COST | 107,700 | 102,211 |
| Wells Fargo Bank NA FDIC #3511 | AT COST | 110,974 | 105,313 |
| Goldman Sachs Bank FDIC #33124 | AT COST | 156,472 | 148,581 |
| Texas Exch Bank SSB | AT COST | 450,125 | 415,072 |
| HSBC Bank USA FDIC #57890 | AT COST | 157,908 | 151,595 |
| Texas Exch Bank SSB | AT COST | 456,443 | 418,407 |
| HSBC Bank USA FDIC #57890 | AT COST | 260,925 | 251,568 |
| Toyota FNCL SVG Bank FDIC #57542 | AT COST | 366,768 | 347,678 |
| Holcomb Bank (Illinois) | AT COST | 249,375 | 216,743 |
| JP Morgan Chase Bank NA | AT COST | 247,500 | 219,300 |
| ISHARES TR RUS 1000 VAL ETF | AT COST | 1,259,680 | 1,327,840 |
| ISHARES TR RUS 1000 GRW ETF | AT COST | 2,373,512 | 2,498,670 |
| Central Bank FDIC (15258REBA4) | AT COST | 249,376 | 245,686 |
| New York Community (649447UH0) | AT COST | 99,765 | 97,374 |
| BMW Bank of North (05580AC51) | AT COST | 249,223 | 242,810 |
| Goldman Sachs Bank (38149MAJ2) | AT COST | 117,182 | 112,189 |
| Central Bank FDIC (15258RAY3) | AT COST | 248,875 | 238,910 |
| Sallie Mae BK FDIC (7954506Z3) | AT COST | 137,448 | 132,855 |
| Sallie Mae Bank (795451AD5) | AT COST | 249,375 | 240,595 |
| HSBC Bank USA (40434AH36) | AT COST | 104,360 | 101,519 |
| Live Oak BKG Co (538036RY2) | AT COST | 104,685 | 96,601 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 579,304 | 41,363 | 537,941 | 496,522 |
| Buildings | 43,445,201 | 90,161 | 43,355,040 | 43,355,040 |
| Improvements | 133,662 | 1,001 | 132,661 | 132,661 |
| Land | 2,952,000 | 2,952,000 | 2,952,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 84,505 | 0 | 0 | 84,505 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 6,527 | 6,527 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 431 | |||
| Auto Allowance | 3,325 | 3,325 | ||
| Bank Fees | 336 | 336 | ||
| Computer Maintenance | 5,434 | 6,356 | ||
| Credit Card Fees | 1,833 | 1,833 | ||
| Dues & Subscriptions | 1,691 | 1,088 | ||
| Insurance | 248,190 | 75,247 | ||
| Licenses | 1,066 | 1,066 | ||
| Meals & Entertainment | 10,407 | 7,183 | ||
| Office Supplies | 49,365 | 48,660 | ||
| Payroll Processing Fees | 50,867 | 6,816 | ||
| Postage | 801 | |||
| Program Service Expenses | 179,942 | -179,942 | ||
| Property Management | 130,463 | 130,420 | ||
| Repairs & Maintenance | 33,034 | 30,830 | ||
| Supplies | 23,865 | 16,543 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program Service Revenue | 179,942 | 179,942 |
| Description | Amount |
|---|---|
| Set Aside Spent Reclassified to Assets | 6,114,158 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 34,374 | 0 | 0 | 30,197 |
| Consultant Expenses | 55,783 | 0 | 0 | 50,783 |
| Investment Fees | 274,094 | 274,094 | 274,094 | 0 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| 5,082 | 1,779 | 3,303 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Income Tax | 182,948 | 182,948 | ||
| Foreign Tax | 4,025 | 4,025 | 4,025 | |
| Payroll Tax | 31,003 | 31,003 | ||
| Real Estate Taxes | 10,623 | 10,623 |