| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 66,755 | 37,799 | 28,956 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 3,712 | 594 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Realized investment gain/(losses) | P | 47,681,870 | 38,723,588 | 8,958,282 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BMO - MESIROW FINANCIAL | 3,918,299 | 3,918,299 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BMO - CONGRESS AM | 3,500,956 | 3,500,956 |
| BMO - CUSTODY | 53,858,945 | 53,858,945 |
| BMO - LONDON COMPANY | 3,154,413 | 3,154,413 |
| BMO - FIDUCIARY MGMT | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Alternative Investments | AT COST | 35,795,562 | 35,795,562 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY & EQUIPMENT | 46,090 | 39,549 | 6,541 | 6,541 |
| FURNITURE & FIXTURES | 80,204 | 80,204 | 0 | 0 |
| COMPUTER SOFTWARE | 4,035 | 4,035 | 0 | 0 |
| LEASEHOLD IMPROVEMENTS | 10,008 | 10,008 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 22,047 | 12,019 | 10,027 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 39,071 | 43,069 | 43,069 |
| ASSETS HELD IN TRUST | 517,189 | 566,733 | 566,733 |
| INVESTMENTS - NON-QUALIFIED PLANS | 804,010 | 1,159,573 | 1,159,573 |
| REFUNDABLE UBI TAX | 1,000 | 0 | 0 |
| REFUNDABLE SEC 4940 EXCISE TAX | -294 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 4,816 | 771 | 4,045 | |
| Dues and Subscriptions | 8,085 | 8,085 | ||
| Equipment Rental & Maintenance | 40,013 | 6,402 | 33,611 | |
| Insurance - General | 7,155 | 1,145 | 6,010 | |
| Postage & Shipping | 36 | 36 | ||
| Supplies | 15,653 | 1,485 | 13,309 | |
| Advertising | 1,000 | 1,000 | ||
| Entertainment and Meals | 15,026 | 6,473 | 7,514 | |
| Seminars | 10,035 | 10,035 | ||
| Other direct program expenses | 33,922 | 79 | 33,847 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| portfolio income | 317,505 | 392,019 | |
| grant management income | 15,445 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS CARRIED AT MARKET VALUE | 3,181,641 |
| CHANGE IN VALUE OF TRUST OBLIGATIONS | 33,806 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION OBLIGATIONS | 804,010 | 1,159,573 |
| ANNUITY OBLIGATIONS | 339,979 | 355,700 |
| DEFERRED INCOME TAXES | 0 | 280,000 |
| OTHER PAYABLES | 0 | 121,479 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACTIVE INVESTMENT MANAGEMENT FEES | 224,577 | 224,577 | ||
| CUSTODIAL FEES | 29,744 | 29,745 | ||
| INVESTMENT CONSULTANT FEES | 111,500 | 111,500 | ||
| MARKETING PROFESSIONAL FEES | 3,783 | 3,783 | ||
| PAYROLL SERVICE FEES | 1,849 | 1,849 | ||
| OTHER PROFESSIONAL FEES | 12,372 | 12,372 | ||
| PROGRAM CONSULTANTS | 146,911 | 211,952 | ||
| AUDITING FEES | 30,750 | 30,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 191,734 | |||
| DEFERRED INCOME TAX PROVISION | 280,000 | |||
| EMPLOYMENT TAXES | 53,050 |