| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 19,800 | 5,940 | 13,860 |
| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME BONDS | 12,254,387 | 12,254,387 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS AND EQUITY FUNDS | 23,060,450 | 23,060,450 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY AND PARTNERS. | FMV | 2,612,221 | 2,612,221 |
| REAL ESTATE FUNDS | FMV | 1,164,314 | 1,164,314 |
| COMMODITIES | FMV | 670,446 | 670,446 |
| MADISON INDUSTRIES | FMV | 1,104,620 | 1,104,620 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,008 | 384 | 624 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE EXPENSE | 1,419 | 509 | 910 | |
| INSURANCE | 18,073 | 13,897 | 4,189 | |
| OTHER PAYROLL EXP | 1,821 | 546 | 1,275 | |
| UTLITIES | 5,305 | 1,573 | 3,669 | |
| OFFICE SUPPLIES | 1,733 | 520 | 1,213 | |
| PARKING | 13,102 | 5,668 | 7,434 | |
| COMPUTER & SOFTWARE SUPPLIES | 3,559 | 1,491 | 2,069 | |
| OFFICE REPAIR & MAINTENANCE | 4,849 | 1,455 | 3,394 | |
| DUES & SUBSCRIPTIONS | 1,082 | 1,082 | 0 | |
| OTHER PASS THROUGH EXPENSES | 53,501 | 53,501 | ||
| MEALS & ENTERTAINMENT | 835 | 835 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Pass through income | 11,654 | 11,654 | |
| Other Income | 217 | 217 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 1,847,562 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EXCISE TAX PAYABLE | 37,308 | 47,086 |
| ACCRUED PAYROLL | 10,172 | 12,942 |
| ACCRUED EXPENSES | 0 | 6,353 |
| DUE TO MADISON INDUSTRIES | 0 | 712,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 180,958 | 180,958 | 0 | |
| CONSULTING | 5,819 | 1,746 | 4,073 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 22,150 | 6,806 | 15,882 | |
| FOREIGN TAXES | 16,522 | 16,522 | 0 | |
| EXCISE TAXES | 30,000 |