| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,000 | 4,500 | 13,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 25,512,275 | 25,512,275 |
| LIMITED LIABILITY PARTNERSHIPS | FMV | 1,703,919 | 1,703,919 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INCOME TAX RECEIVABLE | 20,000 | 20,000 | 20,000 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJUSTMENT - ACCOUNTS PAYABLE | 10,352 |
| BOOK/TAX DIFFERENCES RELATING TO K-1'S | 48,293 |
| ACCRUAL TO CASH ADJUSTMENT - DEFERRED TAX EXPENSE | 78,000 |
| ESTIMATED TAXES PAID | 2,282 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 641 | 0 | 641 | |
| WORKERS COMP INSURANCE | 715 | 0 | 715 | |
| PENSION PLAN ADMIN FEES | 2,300 | 0 | 2,300 | |
| CONTINUING EDUCATION | 339 | 0 | 339 | |
| INSURANCE | 2,145 | 0 | 2,145 | |
| DUES & SUBSCRIPTIONS | 5,026 | 0 | 5,026 | |
| COMPUTER | 4,685 | 0 | 4,685 | |
| K-1 ORDINARY BUSINESS LOSS | 30,105 | 30,105 | 0 | |
| OFFICE EXPENSE | 27,999 | 0 | 27,999 | |
| K-1 INVESTMENT EXPENSES | 22,538 | 22,538 | 0 | |
| INVESTMENT FEES | 69,251 | 69,251 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS INCOME | 1,710 | 1,710 | 1,710 |
| K-1 PARTNERSHIP INTEREST INCOME | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| ACCRUED PRIOR YEAR CONTRIBUTIONS | 260,000 |
| CURRENT YEAR UNREALIZED GAINS | 3,826,710 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PLEDGE COMMITMENTS | 260,000 | 0 |
| DEFERRED TAX LIABILITY | 7,000 | 85,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 17,098 | 0 | 17,098 | |
| TAXES | 10 | 0 | 10 |