| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 17,860 | 10,610 | 7,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME | 6,529,220 | 6,529,220 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | AT COST | 31,135,545 | 31,135,545 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 21,000 | 4,200 | 16,800 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 4,421 | 4,421 | 4,421 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 5,450,726 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 9,477 | 1,895 | 7,582 | |
| PRINTER LEASE | 3,329 | 666 | 2,663 | |
| OFFICE EXPENSES | 11,031 | 2,205 | 8,826 | |
| REPAIRS AND MAINTENANCE | 15,644 | 3,129 | 12,515 | |
| TELEPHONE & INTERNET | 6,559 | 1,312 | 5,247 | |
| FURNITURE/EQUIPMENT/COMPUTERES | 1,514 | 303 | 1,211 | |
| OLMSTED SCHOLAR PROGRAM SERVICES | 132,948 | 0 | 132,948 | |
| PORTFOLIO DEDUCTIONS EXCELSIOR K-1 | 8,320 | 8,320 | 0 | |
| PORTFOLIO DEDUCTIONS CROSSROADS K-1 | 5,573 | 5,573 | 0 | |
| PORTFOLIO DEDUCTIONS INVESCO K-1 | 14,051 | 14,051 | 0 |
| Description | Amount |
|---|---|
| BOOK TO TAX K-1 DIFFERENCE | 109,056 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SCHOLAR PROGRAM CONTRIBUTIONS PAYABLE | 770,341 | 770,978 |
| DEFERRED RENT | 14,444 | 9,575 |
| DEFERRED TAX LIABILITY | 99,196 | -4,661 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 213,557 | 213,557 | 0 | |
| NEWSLETTER DESIGNER | 10,500 | 0 | 10,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 1,399 | 280 | 1,119 | |
| PAYROLL TAX | 48,171 | 4,817 | 43,354 |