| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 131,695 | 65,847 | 94,848 |
| Contractor | Explanation |
|---|---|
| CBIZ ADVISORS LLC | ACCOUNTING AND BACK OFFICE SERVICES |
| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INC-SEE STMT C-1 | 752,435 | 752,435 |
| FIXED INC- SEE STMT C-2 | 607,757 | 607,757 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MARKETABLE SEC | 0 | 0 |
| MARKETABLE SEC: SMALL CAP QUNT | 3,138,730 | 3,138,730 |
| MARKETABLE SEC: US EQUITY IMP | 2,280,248 | 2,280,248 |
| EQUITIES: SEE STMT B-1 | 212,209 | 212,209 |
| EQUITIES: SEE STMT B-2 | 2,122,871 | 2,122,871 |
| EQUITIES: SEE STMT B-3 | 4,964,230 | 4,964,230 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS- SEE STMT D | FMV | 2,811,939 | 2,811,939 |
| MASTER LIMITED PARTNERSHIP | FMV | 0 | 0 |
| INV IN TRINITY FUND | FMV | 354,346 | 354,346 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST & DIV REC | 15,737 | 22,426 | 22,426 |
| DUE FROM BROKER | 86,479 | 0 | 0 |
| BROKER SALES IN TRANSIT | 0 | 36,290 | 36,290 |
| PREPAID EXCISE TAXES | 0 | 11,662 | 11,662 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DE REGISTERED AGENT | 303 | 0 | 303 | |
| BANK CHARGES | 1,212 | 1,212 | 0 | |
| PASS THRU K1: INTEREST EXPENSE | 2,538 | 1,512 | 0 | |
| PASS THRU K1: ROYALTY DEDUCTIO | 10 | 10 | 0 | |
| PASS THRU K1: SEC. 59(E) | 111 | 106 | 0 | |
| PASS THRU K1: INT EXPENSE | 24 | 1 | 0 | |
| PASS THRU K1: OTH PORT DED | 4,468 | 4,374 | 0 | |
| PASS THRU K1: OTHER DEDUCTIONS | 134 | 130 | 0 | |
| PASS THRU K1: NON-DED EXPENSE | 50 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASS THRU K-1: ORDINARY INCOME | 906 | 0 | |
| PASS THRU K-1: ROYALTY INCOME | 650 | 0 | |
| PASS THRU K-1: PORTFOLIO INCOME | 1,482 | 0 | |
| PASS THRU K-1: SECTION 987 | 5 | 0 | |
| PASS THRU K-1: SECTION 988 | -154 | 0 | |
| PASS THRU K-1: CANCELLATION OF DEBT | 4 | 2 | |
| PASS THRU K-1: OTHER INCOME | 177 | 0 | |
| PASS THRU K-1: TAX EXEMPT INCOME | 3 | 0 | |
| MISCELLANEOUS INCOME | 47 | 47 | |
| PASS THRU K-1: RENTAL RE LOSS | -12 | -12 | |
| PASS THRU K-1: OTHER RENTAL RE LOSS | -8 | -8 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES ON INVESTMENTS | 2,443,428 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FED EXCISE TAX | 66,029 | 0 |
| FEDERAL EXCISE TAX PAYABLE | 8,844 | 0 |
| DUE TO BROKER | 123,517 | 0 |
| BROKER PURCHASES IN TRANSIT | 0 | 95,479 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PASS THRU K1: FOREIGN TX W/H | 167 | 167 | 0 |