| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DAMITZ, BROOKS, NIGHTINGALE | 10,389 | 1,039 | 4,675 | 4,675 |
| BOOKKEEPING FEES | 15,716 | 3,143 | 11,001 | 1,572 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| FORM 990-PF, PART VIII, LINE 1 | FORM 990-PF, PART VII-B, LINE 1(A)(3) | THE FOUNDATION UTILTIZES THE SERVICES OF CINDY HILL AS RESIDENT MANAGER; MRS. HILL IS THE CHIEF OPERATING OFFICER AND TRUSTEE OF THE FOUNDATION. AS A CONDITION OF MRS. HILL'S EMPLOYOMENT AS RESIDENT MANAGER, SHE IS REQUIRED TO RESIDE IN THE RESIDENT MANAGER'S RESIDENCE IN ORDER TO PROVIDE INCREASED SERVICES AND SECURITY FOR THE PROPERTIES AND THE FOUNDATION. AS RESIDENT MANAGER, MRS. HILL OCCUPIES THE RESIDENCE RENT-FREE. THE FMV OF THE RENTAL VALUE FOR THE RESIDENCE IS REPORTED AS COMPENSATION TO MRS. HILL. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERITRADE #9500 BONDS | 366,617 | 342,287 |
| AMERITRADE #9512 CORPORATE BONDS | 108,456 | 106,875 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERITRADE #9500 MUTUAL FUNDS | 1,170,168 | 1,097,799 |
| AMERITRADE #9510 STOCKS | 225,510 | 239,385 |
| AMERITRADE #9518 STOCKS | 567,009 | 628,562 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GREENLAKE REAL ESTATE FUND | AT COST | 234,642 | 232,684 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MULLEN & HENZELL | 26,610 | 0 | 13,305 | 13,305 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 45,064 | 0 | 0 |
| CREDIT CARD RECEIVABLE | 5,054 | 0 | 0 |
| LLC STARTUP COSTS | 0 | 39,364 | 39,364 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS | 230,600 | 0 | 230,600 | 0 |
| CLEANING | 17,692 | 0 | 17,692 | 0 |
| GARDENING | 44,228 | 0 | 44,228 | 0 |
| MISCELLANEOUS | 3,057 | 0 | 3,057 | 0 |
| OFFICE EXPENSE | 45,315 | 0 | 45,315 | 0 |
| PEST CONTROL | 37,749 | 0 | 37,749 | 0 |
| SUPPLIES | 69,523 | 0 | 69,523 | 0 |
| UTILITIES | 198,697 | 0 | 198,697 | 0 |
| INSURANCE | 212,143 | 864 | 209,578 | 1,701 |
| SECURITY DEPOSIT REFUND | 1,378 | 0 | 1,378 | 0 |
| AUTO EXPENSE | 1,797 | 0 | 1,797 | 0 |
| STATE FILING FEE | 160 | 0 | 160 | 0 |
| SECURITY | 1,347 | 0 | 1,347 | 0 |
| BANK CHARGES | 1,398 | 0 | 1,398 | 0 |
| EXCESS EXP ALLOC TO CHARITABLE PURPOSE | 0 | 0 | -296,600 | 296,600 |
| PROFESSIONAL SEVICES | 16,600 | 0 | 16,600 | 0 |
| LICENSES AND PERMITS | 737 | 0 | 737 | 0 |
| CASH FOR QUARTERS | 50 | 0 | 50 | 0 |
| ELEVATOR SERVICE | 4,912 | 0 | 4,912 | 0 |
| GREENLAKE REAL ESTATE FUND EXPENSES | 2,438 | 1,854 | 584 | 0 |
| TRAINING/CERTIFICATION | 1,068 | 0 | 1,068 | 0 |
| PAYROLL PROCESSING | 1,955 | 0 | 1,955 | 0 |
| REPAIRS - N/E RENTAL | 13,063 | 13,063 | 13,063 | 0 |
| GARDENING - N/E RENTAL | 7 | 7 | 7 | 0 |
| MISCELLANEOUS - N/E RENTAL | 40 | 40 | 40 | 0 |
| PEST CONTROL - N/E RENTAL | 505 | 505 | 505 | 0 |
| UTILITIES - N/E RENTAL | 6,174 | 6,174 | 6,174 | 0 |
| INSURANCE - N/E RENTAL | 410 | 410 | 410 | 0 |
| SUPPLIES - N/E RENTAL | 1,469 | 1,469 | 1,469 | 0 |
| OFFICE EXPENSE - N/E RENTAL | 7 | 7 | 7 | 0 |
| LICENSES - N/E RENTAL | 8 | 8 | 8 | 0 |
| SECURITY DEPOSIT - N/E RENTAL | 263 | 263 | 263 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW COST HOUSING-ELDERLY | 1,420,100 | 1,420,100 | |
| LAUNDRY INCOME | 11,092 | 11,092 | |
| SECURITY DEPOSITS | 11,145 | 11,145 | |
| OTHER INCOME | 2,614 | 2,614 | |
| OTHER PASSTHROUGH INCOME | 942 | 942 | 942 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAXES PAYABLE | 9,451 | 0 |
| CREDIT CARD PAYABLE | 0 | 6,529 |
| GARNISHMENT PAYABLE | 0 | 46 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 36,482 | 36,482 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 11,322 | 0 | 11,322 | 0 |
| PAYROLL TAX EXPENSE | 43,049 | 416 | 41,968 | 665 |
| EXCISE TAX | 5,529 | 0 | 0 | 0 |
| FOREIGN TAX WITHHELD | 121 | 121 | 0 | 0 |
| PROPERTY TAX - N/E RENTAL | 2,385 | 2,385 | 2,385 | 0 |