| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - TAX & ACCOUNTING | 12,500 | 0 | 12,500 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2007-05-14 | 8,452 | 8,452 | 200DB | 7.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE | 2007-05-14 | 5,103 | 5,103 | 200DB | 7.000000000000 | 0 | 0 | ||
| OFFICE SPACE BUILDOUT | 2007-06-28 | 38,155 | 32,523 | 150DB | 15.000000000000 | 2,253 | 0 | ||
| LATERAL FILE CABINETS & BOOKCASES | 2007-04-11 | 4,350 | 4,350 | 200DB | 7.000000000000 | 0 | 0 | ||
| CONFERENCE TABLE, 2 CHAIRS & SOFA | 2007-04-11 | 10,727 | 10,727 | 200DB | 7.000000000000 | 0 | 0 | ||
| EGTAGER FOR CONFERENCE ROOM | 2007-04-23 | 2,723 | 2,723 | 200DB | 7.000000000000 | 0 | 0 | ||
| CONFERENCE ROOM CHAIRS | 2007-05-22 | 3,277 | 3,277 | 200DB | 7.000000000000 | 0 | 0 | ||
| LATERAL FILE CABINETS & BOOKCASES | 2007-05-31 | 4,350 | 4,350 | 200DB | 7.000000000000 | 0 | 0 | ||
| OFFICE CHAIRS | 2007-06-05 | 1,677 | 1,677 | 200DB | 7.000000000000 | 0 | 0 | ||
| TABLE REFINISHING | 2007-06-26 | 1,827 | 1,827 | 200DB | 7.000000000000 | 0 | 0 | ||
| RECEPTIONIST CHAIR | 2007-07-23 | 599 | 599 | 200DB | 7.000000000000 | 0 | 0 | ||
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 2007-03-29 | 4,631 | 3,947 | 150DB | 15.000000000000 | 274 | 0 | ||
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 2007-04-23 | 3,371 | 2,872 | 150DB | 15.000000000000 | 200 | 0 | ||
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 2007-06-30 | 2,570 | 2,191 | 150DB | 15.000000000000 | 152 | 0 | ||
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 2007-07-18 | 1,443 | 1,229 | 150DB | 15.000000000000 | 86 | 0 | ||
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 2007-10-01 | 1,204 | 1,026 | 150DB | 15.000000000000 | 71 | 0 | ||
| APPLE IPAD | 2012-01-31 | 1,012 | 1,012 | 200DB | 5.000000000000 | 0 | 0 | ||
| RECOVER WING CHAIR AND OVAL BACK CHAIRS | 2013-03-29 | 575 | 287 | 200DB | 5.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE - CREDENZA, CURIO CABINET, BOOKCASE | 2012-07-05 | 5,505 | 5,505 | 200DB | 7.000000000000 | 0 | 0 | ||
| PARTNER'S DESK | 2012-08-22 | 4,254 | 4,254 | 200DB | 7.000000000000 | 0 | 0 | ||
| FABRIC & LABOR DECORATING | 2012-11-28 | 4,059 | 4,059 | 200DB | 7.000000000000 | 0 | 0 | ||
| OVAL BACK ARM CHAIRS (2) | 2012-09-12 | 1,850 | 1,850 | 200DB | 7.000000000000 | 0 | 0 | ||
| CREDENZA | 2012-12-28 | 3,248 | 3,248 | 200DB | 7.000000000000 | 0 | 0 | ||
| RECOVER SHIELD BACK CHAIR AND 4 ACCENT CHAIRS | 2013-03-29 | 607 | 303 | 200DB | 5.000000000000 | 0 | 0 | ||
| DELL LATITUDE LAPTOP E7240 | 2014-06-04 | 2,112 | 1,056 | 200DB | 5.000000000000 | 0 | 0 | ||
| LAPTOP COMPUTER | 2015-07-24 | 1,925 | 907 | 200DB | 5.000000000000 | 55 | 0 | ||
| LAND | 287,200 | 0 % | 0 | 0 | |||||
| LAPTOP WITH DVD, DOCKING & EXTERNAL DISPLAY | 2016-06-27 | 2,401 | 992 | 200DB | 5.000000000000 | 139 | 0 | ||
| CESSI ERGO RISE TABLE AND CHAIR | 2016-05-12 | 2,096 | 721 | 200DB | 7.000000000000 | 93 | 0 | ||
| DELL LATITUDE 7000 #1 | 2017-12-28 | 2,238 | 200DB | 5.000000000000 | 0 | 0 | |||
| DELL LATITUDE 7000 #2 | 2017-12-28 | 2,238 | 200DB | 5.000000000000 | 0 | 0 | |||
| DELL LATITUDE 7000 #3 | 2017-12-28 | 2,087 | 200DB | 5.000000000000 | 0 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| SUMMARY OF NOTES AND LOANS RECEIVABLE | 990-PF PART II LINE 7 | NOTE RECEIVABLE - UPAID SYSTEMS CONVERTIBLE PROMISSORY NOTES $1,020,910RECEIVABLE UPAID BRIDGE NOTES CONVERTIBLE STOCK CERTIFICATES $2,808,616TOTAL NOTES AND LOANS RECEIVABLE $3,829,526 |
| SUMMARY OF OTHER PROGRAM RELATED ASSETS | 990-PF PART II LINE 15 | NOTE RECEIVABLE - EDGEWOOD TOWNHOMES, LP $ 900,000TOTAL OTHER ASSETS $ 900,000 |
| PROGRAM RELATED INVESTMENT | 990-PF | STATEMENT REGARDING OUTSTANDING PRIOR PROGRAM RELATED INVESTMENTI. NAME AND ADDRESS OF RECIPIENTS OF THE PROGRAM-RELATED INVESTMENT:EDGEWOOD TOWNHOMES, L.P. AND EDGEWOOD TOWNHOMES II, L.P.1718 PEACHTREE STREET, NWSUITE 684ATLANTA, GA 30309II. DATE AND AMOUNT OF PRIOR PROGRAM-RELATED INVESTMENT:PHASE I (EDGEWOOD TOWNHOMES, L.P.: SEPTEMBER 28, 2010):LEASE: LONG-TERM, BELOW-MARKET LEASE FOR $900,000LOAN: BELOW-MARKET INTEREST LOAN OF $900,000PHASE II (EDGEWOOD TOWNHOMES II, L.P.: SEPTEMBER 26, 2011):LEASE: LONG-TERM, BELOW-MARKET LEASE FOR $360,000III. PURPOSE OF THE PROGRAM-RELATED INVESTMENT:THE PURPOSE OF THE ABOVE LEASES AND LOANS IS TO ALLEVIATE THE SHORTAGE OF DECENT, SAFE, SANITARY AND AFFORDABLE HOUSING IN THE CITY OF ATLANTA. ENCOURAGING THE PROVISION OF HOUSING FOR LOW-INCOME PERSONS ACCOMPLISHES CHARITABLE PURPOSES BY RELIEVING THE POOR AND DISTRESSED, LESSENING THE BURDENS OF GOVERNMENT, COMBATTING COMMUNITY DETERIORATION, AND LESSENING NEIGHBORHOOD TENSIONS, AMONG OTHER BENEFITS.IV. THE RECIPIENTS HAVE EXPENDED ALL LOAN PROCEEDS AND UTILIZED THE REAL PROPERTY IN FURTHERANCE OF THE AFFORDABLE HOUSING PROJECT. V. THE RECIPIENTS HAVE NOT DIVERTED ANY PORTION OF THE INVESTMENT FROM THE PURPOSE OF THE INVESTMENT, TO OUR KNOWLEDGE.VI. REPORTS RECEIVED FROM THE RECIPIENTS:ON A REGULAR BASIS, (NO LESS THAN ONE REPORT PER MONTH), THE FOUNDATION RECEIVES WRITTEN FINANCIAL REPORTS AND EITHER WRITTEN OR VERBAL OPERATIONAL REPORTS FROM THE RECIPIENTS. FOR EXAMPLE, THE FOUNDATION RECEIVED REPORTS ON APRIL 16, JULY 13, OCTOBER 12 AND DECEMBER 1 IN 2020.VII. THE DATE AND RESULTS OF ANY VERIFICATION OF THE RECIPIENTS' REPORTS UNDERTAKEN PURSUANT TO AND TO THE EXTENT REQUIRED BY THE REGULATIONS, BY THE FOUNDATION OR BY OTHERS AT THE DIRECTION OF THE FOUNDATION:ON A REGULAR BASIS, THE FOUNDATION REVIEWS THE REPORTS OF THE RECIPIENTS AND PARTICIPATES IN A CONFERENCE WITH THE RECIPIENTS. IN ADDITION, THE FOUNDATION MAKES PERIODIC ON-SITE VISITS BY ITS OFFICERS, AND IT HAS AGENTS WORKING IN THE NEIGHBORHOOD WHO PERIODICALLY VERIFY INFORMATION PROVIDED BY THE RECIPIENTS. THE FOUNDATION PARTICIPATED IN MEETINGS WITH THE RECIPIENTS ON JANUARY 23, APRIL 15, SEPTEMBER 23 AND DECEMBER 16 IN 2020, AS WELL AS HAVING ITS AGENTS ON-SITE REGULARLY.IN ADDITION, ON AN ANNUAL BASIS THE FOUNDATION RECEIVES A CERTIFICATION FROM THE RECIPIENTS THAT THE PROPERTY IS BEING USED IN ACCORDANCE WITH THE USE RESTRICTIONS LOCATED IN ARTICLE III OF THE LEASES AND THAT THE LOAN PROCEEDS ARE BEING USED IN ACCORDANCE WITH THE REQUIREMENT FOUND IN ARTICLE VI OF THE LOAN AGREEMENT.REGARDING THE PROGRAM-RELATED INVESTMENTS, THE FOUNDATION MAINTAINS COPIES OF ALL RELEVANT AGREEMENTS, REPORTS FROM THE RECIPIENTS, AND EACH REPORT OF THE FOUNDATION OR ITS AUDITORS OF ANY INVESTIGATIONS MADE ON ITS BEHALF. |
| INVESTMENTS | 990-PF PART II LINE 13 | THE ZEIST FOUNDATION, INC. FEIN 58-1890927 BALANCE SHEET - INVESTMENTS ATTACHMENT TO 990-PF 31-DEC-20 NORTHERN TRUST ACCT 70910: CASH EQUIV 6,051,806 ALTERNATIVE 189,438,494 EQUITIES 61,911,777 FIXED INCOME 3,601,994TOTAL ACCT 70910 FMV $261,004,072 NORTHERN TRUST ACCT GLOBAL: ALTERNATIVE 26,299 TOTAL ACCT GLOBAL FMV $26,299 NORTHERN TRUST ACCT 70372 - CLOSED - NORTHERN TRUST ACCT 70376 - CLOSED - NORTHERN TRUST ACCT 70373: DEFERRALS 2,169 TOTAL ACCT 70373 FMV $2,169 GRAND TOTAL INVESTMENTS $261,032,540 DETAILED STATEMENTS OF ASSETS AVAILABLE UPON REQUEST |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NORTHERN TRUST - DEFERRALS (SEE ATTACHMENT) | FMV | 2,169 | 2,169 |
| NORTHERN TRUST - ALTERNATIVES (SEE ATTACHMENT) | FMV | 189,438,494 | 189,438,494 |
| NORTHERN TRUST - CASH EQUIVALENTS | FMV | 6,051,806 | 6,051,806 |
| NORTHERN TRUST - EQUITIES (SEE ATTACHMENT) | FMV | 61,911,777 | 61,911,777 |
| NORTHERN TRUST - FIXED INCOME (SEE ATTACHMENT) | FMV | 3,601,994 | 3,601,994 |
| NORTHERN TRUST - GLOBAL (SEE ATTACHMENT) | FMV | 26,299 | 26,299 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 8,452 | 8,452 | 0 | |
| OFFICE FURNITURE | 5,103 | 5,103 | 0 | |
| OFFICE SPACE BUILDOUT | 38,155 | 34,776 | 3,379 | |
| LATERAL FILE CABINETS & BOOKCASES | 4,350 | 4,350 | 0 | |
| CONFERENCE TABLE, 2 CHAIRS & SOFA | 10,727 | 10,727 | 0 | |
| EGTAGER FOR CONFERENCE ROOM | 2,723 | 2,723 | 0 | |
| CONFERENCE ROOM CHAIRS | 3,277 | 3,277 | 0 | |
| LATERAL FILE CABINETS & BOOKCASES | 4,350 | 4,350 | 0 | |
| OFFICE CHAIRS | 1,677 | 1,677 | 0 | |
| TABLE REFINISHING | 1,827 | 1,827 | 0 | |
| RECEPTIONIST CHAIR | 599 | 599 | 0 | |
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 4,631 | 4,221 | 410 | |
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 3,371 | 3,072 | 299 | |
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 2,570 | 2,343 | 227 | |
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 1,443 | 1,315 | 128 | |
| COOPERATIVE BUILDERS - CONSTRUCTION OVERSIGHT | 1,204 | 1,097 | 107 | |
| APPLE IPAD | 1,012 | 1,012 | 0 | |
| RECOVER WING CHAIR AND OVAL BACK CHAIRS | 575 | 575 | 0 | |
| OFFICE FURNITURE - CREDENZA, CURIO CABINET, BOOKCASE | 5,505 | 5,505 | 0 | |
| PARTNER'S DESK | 4,254 | 4,254 | 0 | |
| FABRIC & LABOR DECORATING | 4,059 | 4,059 | 0 | |
| OVAL BACK ARM CHAIRS (2) | 1,850 | 1,850 | 0 | |
| CREDENZA | 3,248 | 3,248 | 0 | |
| RECOVER SHIELD BACK CHAIR AND 4 ACCENT CHAIRS | 607 | 607 | 0 | |
| DELL LATITUDE LAPTOP E7240 | 2,112 | 2,112 | 0 | |
| LAPTOP COMPUTER | 1,925 | 1,925 | 0 | |
| LAND | 287,200 | 0 | 287,200 | |
| LAPTOP WITH DVD, DOCKING & EXTERNAL DISPLAY | 2,401 | 2,332 | 69 | |
| CESSI ERGO RISE TABLE AND CHAIR | 2,096 | 1,862 | 234 | |
| DELL LATITUDE 7000 #1 | 2,238 | 2,238 | 0 | |
| DELL LATITUDE 7000 #2 | 2,238 | 2,238 | 0 | |
| DELL LATITUDE 7000 #3 | 2,087 | 2,087 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 15,355 | 0 | 15,355 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MAYSON AVE EDGEWOOD (PRI) LOANS RECEIVABLE | 900,000 | 900,000 | 900,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND SUBSCRIPTIONS | 295 | 0 | 295 | |
| EDUCATION | 11,749 | 0 | 11,749 | |
| INSURANCE - GENERAL LIABILITY | 25,003 | 11,685 | 13,318 | |
| MEALS & ENTERTAINMENT | 822 | 670 | 152 | |
| OFFICE EXPENSE | 5,921 | 0 | 5,921 | |
| POSTAGE & DELIVERY | 443 | 0 | 443 | |
| TELEPHONE & INTERNET | 10,523 | 0 | 10,523 | |
| EMPLOYEE EXPENSE REIMBURSEMENTS | 849 | 0 | 849 | |
| INVESTMENT EXPENSES (PASSTHROUGH K1'S) | 1,329,910 | 1,329,910 | 0 | |
| GIFTS - NONEMPLOYEE | 189 | 0 | 189 | |
| INVESTMENT INTEREST EXPENSE (PASSTHROUGH K1S) | 130,306 | 130,306 | 0 | |
| REPAIRS & MAINTENANCE | 1,275 | 0 | 1,275 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INVESTMENT INCOME - MAYSON AVENUE | 30,171 | 30,171 | 30,171 |
| WTF-CTF RESEARCH EQUITY | -6,841 | -6,841 | -6,841 |
| WTF-CTF SELECT LEADERS | -284 | -284 | -284 |
| WTF-CTF MICRO CAP | -264 | -264 | -264 |
| CEDAR ROCK CAPITAL | 452 | 452 | 452 |
| CARNELIAN ENERGY CAPITAL II LP | 260,569 | 260,569 | 260,569 |
| DAVIDSON KEMPNER INSTITUTIONAL PARTNERS LP | 65,988 | 65,988 | 65,988 |
| FARALLON EQUITY PARTNERS | 67,776 | 67,776 | 67,776 |
| GQG PARTNERS EM EQUITY FUND | -3,993 | -3,993 | -3,993 |
| RENAISSANCE INSTITUTIONAL DIV ALPHA FUND | 83,523 | 83,523 | 83,523 |
| CAROUSEL CAPITAL PARTNERS V LP | -6,127 | -6,127 | -6,127 |
| NORTHERN TRUST SECTION 1411 | 4,234 | 4,234 | 4,234 |
| CARNELIAN ENERGY CAPITAL III LP | -12,868 | -12,868 | -12,868 |
| COMMONFUND | 613 | 613 | 613 |
| HIMALAYA CAPITAL INVESTORS | -3,492 | -3,492 | -3,492 |
| DEERFIELD HEALTHCARE INNOVATIONS FUND II | -20,700 | -20,700 | -20,700 |
| ECHO STREET | 135,335 | 135,335 | 135,335 |
| SOUNDPOINT DISTRESSED LOAN OPP I | 4,827 | 4,827 | 4,827 |
| TRUE WIND CAPITAL II LP | -13,209 | -13,209 | -13,209 |
| WELLINGTON INTERNATIONAL GROWTH | -1,077 | -1,077 | -1,077 |
| Description | Amount |
|---|---|
| ADJUSTMENT TO UNREALIZED GAINS/LOSSES ON INVESTMENTS | 26,558,085 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRAL PAYABLE | 66,043 | 2,169 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 1,206,669 | 1,206,669 | 0 | |
| PROFESSIONAL FEES - FOUNDATION SOURCE | 10,000 | 0 | 10,000 | |
| PROFESSIONAL FEES - CONSULTING | 24,739 | 904 | 23,835 | |
| PROFESSIONAL FEES - OTHER | 43,588 | 0 | 43,588 | |
| MANAGEMENT FEES | 660,000 | 0 | 660,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES & LICENSES | 130 | 0 | 130 | |
| TAXES - PAYROLL | 58,742 | 0 | 58,742 | |
| TAXES - FOREIGN | 116,082 | 116,082 | 0 | |
| TAXES - EXCISE | 54,000 | 0 | 0 | |
| TAXES - PROPERTY | 5,440 | 5,440 | 0 |