| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/BOOKKEEPING FEES | 5,700 | 5,700 | ||
| AUDIT AND TAX PREP | 12,600 | 12,600 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EQUITY MUTUAL FUNDS | AT COST | 14,040,737 | 14,040,737 |
| ALTERNATIVE INVESTMENTS | AT COST | 40,211 | 40,211 |
| PRIVATE EQUITY | 3,757 | 3,757 | |
| REAL ESTATE | 527,850 | 527,850 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EXCISE TAX PREPAID | 0 | 9,904 | 9,904 |
| INTEREST RECEIVABLE | 12,261 | 14,271 | 14,271 |
| DIVIDENDS RECEIVABLE | 2,906 | 2,940 | 2,940 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND MEMBERSHIP | 3,805 | 3,805 | ||
| INSURANCE | 16,218 | 16,218 | ||
| OFFICE EXPENSE | 17,046 | 17,046 | ||
| TELEPHONE | 1,107 | 1,107 | ||
| 315 COLLECTIVE K-1 | 29,109 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 315 Collective Investment Income K-1 | -3,625 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/ LOSS | -3,198,834 |
| CHANGE IN BENEFICIAL INTEREST IN TRUST | -310,600 |
| CHANGE IN DEFERRED TAX | 43,380 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX LIABILITY | 147,017 | 103,637 |
| PENSION CONTRIBUTION PAYABLE | 24,000 | 28,000 |
| EXCISE TAX PAYABLE | 15,351 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 35,499 | 35,499 | ||
| LESS ALLOCATION TO TAX EXEMPT | -74 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 12,955 | 12,955 | ||
| FEDERAL EXCISE TAX | 14,675 |