| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,745 | 11,053 | 7,693 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME | 9,281,211 | 9,281,211 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | AT COST | 35,412,762 | 35,412,762 |
| PRIVATE EQUITY FUNDS | AT COST | 2,112,881 | 2,112,881 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 19,500 | 9,750 | 9,750 |
| 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 |
|---|---|
| BOOK TO TAX K-1 DIFFERENCE | 39,705 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 9,465 | 1,893 | 7,572 | |
| PRINTER LEASE | 4,424 | 885 | 3,539 | |
| OFFICE EXPENSES | 8,149 | 1,623 | 6,526 | |
| REPAIRS AND MAINTENANCE | 13,073 | 2,615 | 10,458 | |
| TELEPHONE & INTERNET | 7,122 | 1,424 | 5,698 | |
| OLMSTED SCHOLAR PROGRAM SERVICES | 22,098 | 0 | 42,782 | |
| PORTFOLIO DEDUCTIONS EXCELSIOR K-1 | 7,786 | 7,786 | 0 | |
| PORTFOLIO DEDUCTIONS CROSSROADS K-1 | 9,238 | 9,238 | 0 | |
| PORTFOLIO DEDUCTIONS INVESCO K-1 | 2,280 | 2,280 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 3,712,591 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEF. TAX & RENT | 109,876 | 239,160 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 195,188 | 195,188 | 0 | |
| NEWSLETTER DESIGNER | 2,500 | 0 | 2,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 158,156 | 0 | 0 | |
| PROPERTY TAX | 520 | 104 | 416 | |
| PAYROLL TAX | 41,895 | 4,190 | 37,706 |