| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,915 | 3,305 | 6,610 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN CABO ALPHA | AT COST | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 197 | 0 | 197 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE - CABO ALPHA | 0 | 228,740 | 228,740 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM COSTS (SEASONAL) | 253,761 | 0 | 0 | 253,761 |
| MARKETING AND PROMOTIONS | 13,527 | 0 | 0 | 13,527 |
| OFFICE EXPENSES | 3,445 | 1,148 | 2,297 | 0 |
| INSURANCE | 36,976 | 0 | 36,976 | 0 |
| TECHNOLOGY EXPENSES | 2,256 | 0 | 2,256 | 0 |
| TELEPHONE | 797 | 0 | 797 | 0 |
| MISCELLANEOUS EXPENSES | 654 | 0 | 654 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM FEES | 66,745 | 66,745 | |
| PAYROLL TAX REFUND | 940 | 940 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT - RETURN CONTRIBUTION OF CABO ALPHA STOCK | 73,505 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE TO RELATED PARTY | 202,049 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 18,119 | 6,040 | 12,079 | 0 |