| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 37,452 | 6,741 | 1,873 | 28,838 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MARKETABLE SECURITIES | 6,588,708 | 6,588,708 |
| LARGE CAP MUTUAL FUNDS | 1,013,167 | 1,013,167 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| REAL ESTATE | FMV | 1,363,636 | 1,363,636 |
| PRIVATE EQUITY | FMV | 18,332,334 | 18,332,334 |
| ABSOLUTE RETURN | FMV | 2,419,341 | 2,419,341 |
| DIRECT INVESTMENTS | FMV | 9,394,041 | 9,394,041 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 3,512 | 3,733 | 3,733 |
| EXCISE TAX RECEIVABLE | 655 | ||
| INCOME TAX RECEIVABLE | 8,284 |
| Description | Amount |
|---|---|
| K-1 PARTNERSHIP INCOME NOT REPROTED ON BOOKS | 63,183 |
| DEFERRED EXCISE TAX | 691 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| INSURANCE | 3,188 | 3,188 | ||
| COMPUTER | 2,931 | 528 | 147 | 2,257 |
| OFFICE SUPPLIES | 97 | 17 | 5 | 75 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 ROYALTIES | 39,795 | 39,795 | |
| K-1 UBTI ROYALTIES | 910 | ||
| K-1 INCOME/LOSS | -409,526 | ||
| K-1 UBTI INCOME/ LOSS | -435 | ||
| K-1 UBTI STCG/L | -599 | ||
| K-1 UBTI LTCG/L | 1,453 | ||
| K-1 UBTI 1231 GAIN | 24,810 | ||
| K-1 UBTI INTEREST EXP | -4,714 | ||
| K-1 UBTI FOREIGN TAX | -38 | ||
| K-1 ORDINARY LOSS | -49,451 | ||
| K-1 UBTI ORDINARY LOSS | -3,930 | ||
| K-1 UBTI RENTAL INCOME | -52,303 | ||
| K-1 CANCELLATION OF DEBT | -3,968 | ||
| K-1 CHARITY | -117 | ||
| K-1 UBTI CHARITY | -315 | ||
| K-1 OTHER INCOME/LOSS | 54,394 | ||
| K-1 UBTI OTHER INCOME | 4,181 | ||
| K-1 OTHER TAX EXEMPT | -4,293 | ||
| K-1 OTHER FEES | -11,468 | ||
| K-1 UBTI ROYALTY DEDUCTION | -10,310 | ||
| K-1 ROYALTY DEDUCTION | -106,222 |
| Description | Amount |
|---|---|
| PARTNERSHIP DISTRIBUTION | 1,708,831 |
| UNREALIZED GAIN ON INVESTMENTS | 453,248 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAXES - CURRENT | 13,894 | 6,301 |
| EXCISE TAX PAYABLE | 6,874 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 96,955 | 96,955 | ||
| K-1 MANAGEMENT FEES | 8,120 | 8,120 | ||
| K-1 INVESTMENT PROFESSIONAL FEES | 9,070 | 9,070 | ||
| CONSULTING | 111,025 | 19,985 | 5,551 | 85,489 |
| BANK FEE | 49 | 9 | 2 | 38 |
| MANAGEMENT FEE | 15,000 | 2,700 | 750 | 11,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 36,061 | |||
| FEDERAL EXCISE TAX EXPENSE 6/30/ | 7,529 | |||
| FOREIGN TAX ON INVESTMENTS NON U | 2,293 | 2,293 |