| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/BOOKKEEPING FEES | 7,050 | 7,050 | ||
| AUDIT AND TAX PREP | 14,260 | 14,260 |
| 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 | 16,165,407 | 16,165,407 |
| ALTERNATIVE INVESTMENTS | AT COST | 42,936 | 42,936 |
| PRIVATE EQUITY | 223,850 | 223,850 | |
| REAL ESTATE | 545,048 | 545,048 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| EXCISE TAX PREPAID | 1,978 | 0 | 0 |
| INTEREST RECEIVABLE | 17,666 | 17,859 | 17,859 |
| DIVIDENDS RECEIVABLE | 2,639 | 2,468 | 2,468 |
| RIGHT OF USE ASSET | 0 | 28,556 | 28,556 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES FROM K-1 | 186 |
| CHANGE IN BENEFICIAL INTEREST IN TRUST | 41,800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES AND MEMBERSHIP | 5,375 | 5,375 | ||
| INSURANCE | 19,793 | 19,793 | ||
| OFFICE EXPENSE | 15,477 | 15,477 | ||
| TELEPHONE | 850 | 850 | ||
| 315 COLLECTIVE K-1 | 43,408 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/ LOSS | 288,630 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX LIABILITY | 112,384 | 121,586 |
| PENSION CONTRIBUTION PAYABLE | 30,000 | 31,000 |
| EXCISE TAX PAYABLE | 0 | 2,249 |
| LEASE LIABILITY - CURRENT PORTION | 0 | 10,703 |
| LEASE LIABILITY - LT PORTION | 0 | 17,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 32,848 | 32,848 | ||
| LESS ALLOCATION TO TAX EXEMPT | 0 | -200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 16,278 | 16,278 | ||
| FEDERAL EXCISE TAX | 30,143 | 0 |