| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SAX LLP | 50,100 | 25,050 | 25,050 | |
| CONDON O'MEARA, MCGINTY | 22,913 | 11,457 | 11,456 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS ACCOUNT NO. 6795 | 223,755,826 | 223,755,826 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MCDERMOTT, WILL, & EMERY | 6,159 | 0 | 6,159 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ETON PARK OVERSEAS FUND LTD | 248 | 308 | 309 |
| LONE CASCADE, LP | 10,718,928 | 0 | 0 |
| WHITEHALL PARALLEL GL RE LP 01 | 7,952 | 0 | 0 |
| DIVIDEND RECEIVABLE | 492,724 | 490,587 | 490,587 |
| DUE FROM CHARINA ENDOWMENT FUND | 7,675 | 36,869 | 36,869 |
| RIGHT TO USE ASSET - LEASE | 1,316,709 | 1,080,880 | 1,080,880 |
| REDEMPTION RECEIVABLE (LONE CASCADE K-1) | 0 | 14,066,208 | 14,066,208 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION FROM INVESTMENTS | 42,111,152 |
| ADJUSTMENT FOR DEFERRED FEDERAL EXCISE TAXES | 591,069 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING EXPENSE | 336,024 | 0 | 336,024 | |
| INFORMATION TECHNOLOGY | 42,821 | 0 | 42,821 | |
| INSURANCE | 32,672 | 0 | 32,672 | |
| MISCELLANEOUS OFFICE EXPENSE | 4,952 | 0 | 4,952 | |
| PAYROLL TAXES AND OTHER PR EXP | 175,642 | 158,089 | 17,553 | |
| PORTFOLIO DEDUCTIONS THRU K-1S | 274,141 | 274,141 | 0 | |
| RENT EXPENSE | 292,407 | 73,102 | 219,305 | |
| SUBSCRIPTIONS | 54,754 | 0 | 54,754 | |
| SUPPLIES | 3,740 | 0 | 3,740 | |
| TRAVEL & ENTERTAINMENT | 91,708 | 0 | 91,708 | |
| GENERAL & ADMINISTRATIVE | 9,737 | 0 | 9,737 | |
| DIRECTORY | 1,500 | 0 | 1,500 | |
| LOGO DESIGN | 29,025 | 0 | 29,025 | |
| INTERIOR DESIGN | 49,095 | 0 | 49,095 | |
| BANK FEES | 2 | 0 | 2 | |
| INVESTMENT MANGEMENT FEES | 42,488 | 42,488 | 0 | |
| COMPUTERS | 12,244 | 0 | 12,244 | |
| POSTAGE | 139 | 0 | 139 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME FROM K-1'S | 3,613 | 3,613 | 0 |
| RENTAL REAL ESTATE INCOME FROM K-1'S | 0 | 0 | 0 |
| ORDINARY INCOME FROM K-1'S | 40 | 40 | 0 |
| SECTION 1231 FROM K-1'S | 0 | 0 | 0 |
| FEDERAL TAXES PAID & DEFERRED | 399,697 | 399,697 | 0 |
| GRANTS PAID IN PREVIOUS YEARS | 0 | 0 | 0 |
| SALARY REIMBURSEMENTS FROM CEF | 145,682 | 72,841 | 0 |
| SECTION 988 INCOME/(LOSS) FROM K-1'S | 1 | 1 | 0 |
| STATE TAXES PAID & DEFERRED | 3,145 | 3,145 | 0 |
| Description | Amount |
|---|---|
| PRIOR YEAR DIFFERENCE | 29,957 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO HORACE W. GOLDSMITH FDN | 76,437 | 75,737 |
| DEFERRED FEDERAL EXCISE TAXES | 3,353,920 | 2,762,851 |
| STATE TAXES PAYABLE | 585 | 585 |
| ACCRUED ACCOUNTING FEES | 50,000 | 50,000 |
| ACCOUNTS PAYABLE | 1,000 | 11,000 |
| DUE TO GOLDMAN SACHS | 105,000 | 90,667 |
| RIGHT TO USE - OPERATING LEASE LIABILITY | 1,375,665 | 1,277,403 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES THRU K-1'S | 7,249 | 7,249 | 0 | |
| FOREIGN TAX THRU GOLDMAN SACHS | 116,634 | 116,634 | 0 |