| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 22,325 | 2,233 | 2,233 | 20,092 |
| 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 Branding | 2021-05-28 | 465 | 15.0000 | 26 | 26 |
| Person Name | Explanation |
|---|---|
| Rebecca Rogers | The Colen Family Charitable Trust is party to a shared expense agreement. The officer compensation shown in part VII reflects the costs allocable to The Colen Family Charitable Trust. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Astrazeneca PLC NTS | 97,445 | 91,497 |
| Bank of Nova Scotia NTS | 99,023 | 91,854 |
| Canadian Imperial Bank of Commerce | 99,250 | 91,797 |
| Home Depot, Inc | 24,943 | 22,772 |
| JP Morgan Chase & Co | 99,600 | 90,832 |
| Morgan Stanley MTN ISIN | 27,699 | 25,251 |
| Salesforce.Com, Inc. | 28,401 | 25,874 |
| The Charles Schwab Corporation | 25,748 | 23,370 |
| Toyota Motor Credit Corporation | 25,565 | 23,228 |
| Federal Home Loan Banks 3.15% | 25,428 | 24,639 |
| Federal Farm Credit Banks 2.96% | 53,063 | 49,508 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| American Express Company | 89,002 | 129,965 |
| Intuit | 63,373 | 144,252 |
| Keurig Dr Pepper Incorporated | 141,450 | 189,500 |
| Nvidia Corporation | 104,425 | 682,150 |
| Unitedhealth Group Incorporated | 132,330 | 254,985 |
| Air Products & Chemicals Incorporated | 80,070 | 74,973 |
| Amer States Wtr Company | 15,154 | 17,804 |
| Atmos Energy Corporation | 27,267 | 35,847 |
| Becton Dickinson & Company | 30,025 | 33,250 |
| Chevron Corporation New | 52,834 | 97,698 |
| Essential Utils Incorporated | 23,254 | 25,565 |
| Expeditors International Wash Inc | 9,185 | 10,316 |
| Illinois Tool Wks Inc | 39,692 | 41,880 |
| Intel Corporation | 46,119 | 44,604 |
| International Business Machines | 38,385 | 42,257 |
| JP Morgan Chase & Company | 41,630 | 40,896 |
| Johnson & Johnson | 46,704 | 53,169 |
| Kimberly-Clark Corporation | 57,525 | 52,343 |
| Marsh & Mclennan Companies Inc | 34,516 | 51,126 |
| McCormick & Company Inc | 38,568 | 42,415 |
| RPM International Inc | 33,452 | 32,576 |
| Raytheon Technologies Corp | 28,614 | 39,628 |
| Regions Financial Corporation | 34,709 | 42,294 |
| Rio Tinto PLC Sponsored | 44,194 | 48,240 |
| S&P Global Incorporated | 98,459 | 123,054 |
| Texas Instrs Incorporated | 52,540 | 55,044 |
| Truist Finl Corporation | 36,175 | 39,690 |
| United Parcel Service Incorporated | 15,975 | 21,446 |
| West Pharmaceutical SVSC Inc | 54,656 | 82,142 |
| Linde PLC SHS | 32,421 | 39,929 |
| CVS Health Corporation | 25,072 | 30,363 |
| KDDI Corporation ADR | 29,717 | 31,348 |
| Microsoft Corporation | 12,949 | 15,416 |
| Taiwan Semiconductor MFG Limited | 56,096 | 52,130 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Morgan Stanley Bank (61690ULM0) | AT COST | 99,700 | 100,542 |
| Morgan Stanley Bank (61690ULN8) | AT COST | 99,450 | 100,246 |
| On Top of the World Foundation Holdings | AT COST | 84,834,978 | 84,834,978 |
| On Top of the World Holdings, LLC | AT COST | 75,256,777 | 75,256,777 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 2,182,000 | 2,182,000 | 2,182,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 196,849 | 0 | 0 | 196,849 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Construction in Progress | 3,126,679 | 30,543,704 | 30,543,704 |
| Net Intangible Assets | 439 | 439 |
| Description | Amount |
|---|---|
| Book-Tax Difference on Sale of Contributed Stock | 118,579 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 26 | |||
| Auto Allowance | 1,750 | 1,925 | ||
| Computer Support | 1,769 | 2,911 | ||
| Dues & Subscriptions | 2,295 | 2,545 | ||
| Insurance Expense | 185,473 | 27,654 | ||
| Meals & Entertainment | 534 | 534 | ||
| Office Expenses | 18,985 | 19,077 | ||
| Other Costs | 956 | 956 | ||
| Payroll Fees | 951 | 951 |
| Description | Amount |
|---|---|
| Spending Against Set-Aside | 20,873,321 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Set Aside for Plannning and Construction | 20,873,321 | 4,405 |
| Due to CSF |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 6,193 | 0 | 0 | 6,193 |
| Consultant Fees | 182,835 | 0 | 0 | 182,835 |
| Investment Management Fees | 8,087 | 8,087 | 8,087 | 0 |
| Name | Address |
|---|---|
| Circle Square Foundation |
8435 SW 80th St 2 Ocala,FL34481 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 127,341 | 127,341 | ||
| Foreign Taxes | 142 | 142 | 142 | |
| Payroll Taxes | 13,819 | 13,296 | ||
| Real Estate Taxes | 3,283 | 3,283 |