| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DAMITZ, BROOKS, NIGHTINGALE | 17,045 | 1,705 | 7,670 | 7,670 |
| BOOKKEEPING FEES | 20,809 | 4,162 | 14,566 | 2,081 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERITRADE #9500 INTERMEDIATE BOND | 246,564 | 244,690 |
| AMERITRADE #9500 INTERNATIONAL BOND | 168,820 | 158,231 |
| AMERITRADE #9512 INTERMEDIATE BOND | 29,882 | 29,696 |
| AMERITRADE #9512 LONG BOND | 30,234 | 30,662 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERITRADE #9500 MID-CAP VALUE | 399,944 | 411,567 |
| AMERITRADE #9500 BALANCED | 431,128 | 415,497 |
| AMERITRADE #9500 INT'L EMERGING MARKETS | 419,337 | 407,587 |
| AMERITRADE #9510 LARGE-CAP CORE | 148,600 | 171,297 |
| AMERITRADE #9510 LARGE-CAP VALUE | 110,289 | 121,157 |
| AMERITRADE #9510 MID-CAP VALUE | 9,386 | 7,136 |
| AMERITRADE #9510 MID-CAP CORE | 47,157 | 58,536 |
| AMERITRADE #9510 INT'L DEVELOPED MARKETS | 18,721 | 21,434 |
| AMERITRADE #9510 INT'L EMERGING MARKETS | 18,853 | 23,104 |
| AMERITRADE #9510 EQUITITES | 9,858 | 12,012 |
| AMERITRADE #9518 LARGE-CAP CORE | 149,540 | 162,220 |
| AMERITRADE #9518 LARGE-CAP GROWTH | 222,216 | 257,264 |
| AMERITRADE #9518 LARGE-CAP VALUE | 20,204 | 21,196 |
| AMERITRADE #9518 MID-CAP GROWTH | 73,017 | 81,370 |
| AMERITRADE #9518 SMALL-CAP VALUE | 6,219 | 5,693 |
| AMERITRADE #9518 INT'L DEVELOPED MARKETS | 70,247 | 72,242 |
| AMERITRADE #9518 EQUITIES | 26,506 | 31,982 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GREENLAKE REAL ESTATE FUND | AT COST | 212,454 | 210,507 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MULLEN & HENZELL | 4,460 | 0 | 2,230 | 2,230 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 26,215 | 45,064 | 45,064 |
| CREDIT CARD RECEIVABLE | 0 | 5,054 | 5,054 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS | 129,379 | 0 | 129,379 | 0 |
| CLEANING | 17,833 | 0 | 17,833 | 0 |
| GARDENING | 53,759 | 0 | 53,759 | 0 |
| MISCELLANEOUS | 5,619 | 0 | 5,619 | 0 |
| OFFICE EXPENSE | 25,679 | 0 | 25,679 | 0 |
| PEST CONTROL | 38,600 | 0 | 38,600 | 0 |
| SUPPLIES | 45,898 | 0 | 45,898 | 0 |
| UTILITIES | 187,138 | 0 | 187,138 | 0 |
| INSURANCE | 205,349 | 1,040 | 203,269 | 1,040 |
| SECURITY DEPOSIT REFUND | 7,084 | 0 | 7,084 | 0 |
| AUTO EXPENSE | 3,124 | 0 | 3,124 | 0 |
| STATE FILING FEE | 160 | 0 | 160 | 0 |
| SECURITY | 808 | 0 | 808 | 0 |
| BANK CHARGES | 1,194 | 0 | 1,194 | 0 |
| EXCESS EXP ALLOC TO CHARITABLE PURPOSE | 0 | 0 | -121,744 | 121,744 |
| PROFESSIONAL SEVICES | 4,648 | 0 | 4,648 | 0 |
| LICENSES AND PERMITS | 376 | 0 | 376 | 0 |
| CASH FOR QUARTERS | 40 | 0 | 40 | 0 |
| ELEVATOR SERVICE | 4,567 | 0 | 4,567 | 0 |
| LATE FEES | 83 | 0 | 83 | 0 |
| ADVERTISING | 1,468 | 0 | 1,468 | 0 |
| GREENLAKE REAL ESTATE FUND EXPENSES | 1,390 | 1,124 | 266 | 0 |
| REPAIRS - N/E RENTAL | 7,947 | 7,947 | 7,947 | 0 |
| GARDENING - N/E RENTAL | 929 | 929 | 929 | 0 |
| MISCELLANEOUS - N/E RENTAL | 189 | 189 | 189 | 0 |
| PEST CONTROL - N/E RENTAL | 947 | 947 | 947 | 0 |
| UTILITIES - N/E RENTAL | 3,953 | 3,953 | 3,953 | 0 |
| INSURANCE - N/E RENTAL | 1,369 | 1,369 | 1,369 | 0 |
| SUPPLIES - N/E RENTAL | 178 | 178 | 178 | 0 |
| OFFICE EXPENSE - N/E RENTAL | 1 | 1 | 1 | 0 |
| LICENSES - N/E RENTAL | 78 | 78 | 78 | 0 |
| SECURITY DEPOSIT - N/E RENTAL | 81 | 81 | 81 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW COST HOUSING-ELDERLY | 1,365,336 | 1,365,336 | |
| LAUNDRY INCOME | 10,590 | 10,590 | |
| SECURITY DEPOSITS | 8,305 | 8,305 | |
| OTHER INCOME | 318 | 318 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 10,625 | 9,451 |
| CREDIT CARD PAYABLE | 5,079 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 33,001 | 33,001 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 18,681 | 0 | 18,681 | 0 |
| PAYROLL TAX EXPENSE | 42,054 | 385 | 41,284 | 385 |
| EXCISE TAX | 5,654 | 0 | 0 | 0 |
| FOREIGN TAX WITHHELD | 115 | 115 | 0 | 0 |
| PROPERTY TAX - N/E RENTAL | 6,561 | 6,561 | 6,561 | 0 |