| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/BOOKKEEPING FEES | 6,900 | 6,900 | ||
| AUDIT AND TAX PREP | 13,700 | 13,700 |
| 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 | 15,289,555 | 15,289,555 |
| ALTERNATIVE INVESTMENTS | AT COST | 42,904 | 42,904 |
| PRIVATE EQUITY | 5,592 | 5,592 | |
| REAL ESTATE | 593,765 | 593,765 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EXCISE TAX PREPAID | 10,526 | 1,978 | 1,978 |
| INTEREST RECEIVABLE | 15,289 | 17,666 | 17,666 |
| DIVIDENDS RECEIVABLE | 2,864 | 2,639 | 2,639 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES FROM K-1 | 119 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND MEMBERSHIP | 3,823 | 3,823 | ||
| INSURANCE | 17,955 | 17,955 | ||
| OFFICE EXPENSE | 12,986 | 12,986 | ||
| TELEPHONE | 1,629 | 1,629 | ||
| 315 COLLECTIVE K-1 | 56,135 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/ LOSS | 560,610 |
| CHANGE IN BENEFICIAL INTEREST IN TRUST | 1,600 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX LIABILITY | 104,165 | 112,384 |
| PENSION CONTRIBUTION PAYABLE | 30,000 | 30,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 34,721 | 34,721 | ||
| LESS ALLOCATION TO TAX EXEMPT | 0 | -129 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 13,242 | 13,242 | ||
| FEDERAL EXCISE TAX | 36,328 | 0 |