| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 15,000 | 15,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Blackrock Strat Inc Opp Inst. | 2,934,258 | 2,934,258 |
| CF Agg Bond Index Fund | 9,020,239 | 9,020,239 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CF International | 24,023,085 | 24,023,085 |
| CF Broad Market SIF | 23,631,025 | 23,631,025 |
| PIMCO FDN | 3,087,487 | 3,087,487 |
| rounding |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Wellington Trust Company | FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued Interest & Dividends | 51,451 | 67,980 | 67,980 |
| A/R Grant Overpayment | 25,000 | 0 | 0 |
| A/R Contribution | 20,000,000 | 10,000,000 | 10,000,000 |
| Federal Excise Tax Recoverable | 2,752 | 3,804 | 3,804 |
| Prepaid Expenses | 16,787 | 17,646 | 17,646 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 86,970 | 82,903 | 82,903 | |
| Operating Software Expense | 34,110 | 34,868 | ||
| Membership & Dues | 9,625 | 9,625 | ||
| Training | 225 | 225 | ||
| Business Expense | 2,792 | 2,792 | ||
| General Office Supplies | 400 | 400 | ||
| Other Operating Expense | -3,628 | -3,628 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Wellington CTF - Partnership Income | |||
| Sale of Wellington |
| Description | Amount |
|---|---|
| Unrealized Gain on Investments | 5,815,056 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Affiliate | 58,901 | 191,619 |
| Deferred Fit Asset | 163,648 | 244,477 |
| Federal Excise Tax | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting Fees | 684,901 | 684,901 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Taxes | 117,373 | 36,248 |