| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 41,887 | 41,887 |
| 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 | 32,854,111 | 32,854,111 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 15,975,080 | 15,975,080 |
| MUTUAL FUNDS | 58,191,219 | 58,191,219 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 45,410 | 45,410 |
| Item No. | 1 |
|---|---|
| Lender's Name | TERM LOAN NOTE - TD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 5,780,078 |
| 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 | 11,000,000 |
| 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 | 0 | 1,190 | 1,190 |
| DUE FROM RELATED PARTY | 12,993 | 147,838 | 147,838 |
| DEPOSIT-PROJECT WELLNESS | 2,467,117 | 0 | 0 |
| Description | Amount |
|---|---|
| IN-KIND RENTAL EXPENSE | 181,320 |
| IN-KIND LAND LEASE | 50,000 |
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS AND MAINTENANCE | 234,996 | 234,996 | ||
| INSURANCE | 88,106 | 88,106 | ||
| LEASED EQUIPMENT | 17,084 | 17,084 | ||
| MINOR EQUIPMENT | 10,576 | 10,576 | ||
| OFFICE SUPPLIES | 14,587 | 14,587 | ||
| POSTAGE AND DELIVERY | 2,393 | 2,393 | ||
| CONTRACTED STAFF | 1,782,297 | 1,782,297 | ||
| DUES AND SUBSCRIPTIONS | 46,581 | 46,581 | ||
| PAYROLL SERVICE | 31,553 | 31,553 | ||
| UTILITIES | 56,630 | 56,630 | ||
| PROGRAM EXPENSE | 264,319 | 264,319 | ||
| MANAGEMENT FEES | 79,137 | 79,137 | ||
| BANK SERVICE CHARGES | 46,180 | 46,180 | ||
| AMORTIZATION | 8,021 | |||
| STAFF TRAINING | 2,060 | 2,060 | ||
| MISCELLANEOUS | 40,233 | 40,233 | ||
| MEMBER ASSESSMENT EXPENSES | 667,407 | 667,407 | ||
| ACC/CASH ADJ FOR CHAR EXPENSE | 884,819 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE - CENTER | 1,137,456 | ||
| LEASE REVENUE | 23,923 |
| Description | Amount |
|---|---|
| IN-KIND RENTAL INCOME | 181,320 |
| IN-KIND LAND LEASE | 50,000 |
| UNREALIZED GAIN ON INVESTMENTS | 8,727,307 |
| IN-KIND CONTRIBUTIONS | 40,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN | 0 | 316,662 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT | 661,014 | 661,014 | ||
| CONSULTANTS | 33,649 | 33,649 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 97,081 | 2,947 | 94,134 | |
| EXCISE TAXES | 55,080 | |||
| LICENSES | 72,137 | 72,137 |
| 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 | ||||