| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,505 | 5,402 | 5,402 |
| 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 |
|---|---|---|
| CIBC BONDS(SEE ATTACHED) | 497,255 | 501,171 |
| FWTB BONDS(SEE ATTACHED) | 516,238 | 508,762 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TDA CORP STOCK X9827 (ATTACHED | 486,760 | 552,460 |
| CIBC CORP STOCK(SEE ATTACHED) | 2,011,747 | 2,644,422 |
| FWTB CORP STOCK(SEE ATTACHED) | 772,520 | 1,383,669 |
| TDA CORP STOCK(SEE ATTACHED) | 456,164 | 566,142 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN CCOB | 2,117,419 | 1,667,619 | |
| NP INVESTMENTS | 377,962 | 102,388 | |
| MMF BASELINE 1 INVESTMENTS | 572,685 | 900,840 | |
| NP INDUSTRIAL TWO INVESTMENTS | 205,858 | ||
| BARCLAYS ETN SELECT MLP ETN | |||
| CIBC VERSUS CAPITAL MULTI-MAN | 147,705 | 161,436 | |
| CIBC VERSUS CAP REAL ASSETS | 238,625 | 257,734 | |
| FWTB AETOS CAPITAL, LLC | 186,770 | 317,939 | |
| FWTB ISHARES RUSSELL MID-CAP | 196,634 | 210,438 | |
| FWTB RUSSEL MID CAP | 237,136 | 297,923 | |
| CIBC PIMCO COMMODITY | 140,000 | 136,141 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PROGRAM RELATED INVESTMENT | 2,069,151 | 2,069,151 | 1,755,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 1,605 | 1,605 | ||
| POSTAGE | 86 | 86 | ||
| SUPPLIES | 847 | 847 | ||
| SECURITY MONITORING | 886 | 886 | ||
| MISCELLANEOUS | 265 | 265 | ||
| MEMBERSHIP DUES | 442 | 442 | ||
| ADVERTISING | 7,777 | 7,776 | ||
| RENTAL EXPENSE | 16,835 | 16,835 | ||
| EXPENSES FROM PASSTHROUGH ACTI | 127,448 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Income from passthrough activity | 90,317 | -119,544 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 1,100 | 2,284 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 44,003 | 44,003 | ||
| PROPERTY MANAGEMENT | 70,000 | 70,000 | ||
| OFFICE SUPPORT | 14,400 | 14,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 97 | 1,426 | ||
| EXCISE TAX | 5,743 | |||
| 3RD QTR 2021 EST TAX | 2,000 | |||
| LAMIMER COUNTY TAX | 1,573 | 1,573 |