| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WOLF & COMPANY, P.C. | 20,205 | 0 | 20,205 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS & MUTUAL FUNDS | 11,708,604 | 11,708,604 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CW FUNDS | FMV | 14,691,763 | 14,691,763 |
| ADAGE CAPITAL PARTNERS, LP | FMV | 8,544,215 | 8,544,215 |
| COMMONFUND CAP PRI EQU PTR VII | FMV | 215,119 | 215,119 |
| OVERLOOK PARTNERS FUND, L.P. | FMV | 2,119,367 | 2,119,367 |
| PARK STREET CAP NAT RES IV, LP | FMV | 13,349 | 13,349 |
| PARK STREET CAP NAT RES VI, LP | FMV | 821,396 | 821,396 |
| ACADIAN GLOBAL EQUITY | FMV | 1,936,121 | 1,936,121 |
| ETPS - COST | FMV | 2,096,550 | 2,096,550 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MASS FILING FEE | 250 | 0 | 250 | |
| MEMBERSHIP DUES | 4,099 | 0 | 4,099 | |
| K-1 CHARITIABLE CONTRIBUTIONS | 0 | 0 | 23 | |
| MEALS AND ENTERTAINMENT | 1,751 | 0 | 1,751 | |
| TRAVEL, CONFERENCE AND MEETING | 9,787 | 0 | 9,787 | |
| INTERNET EXPENSE | 44 | 0 | 44 | |
| PASS-THRU PORTFOLIO DEDUCTIONS | 0 | 532,146 | 0 | |
| K-1 COST DEPLETION | 0 | 12,028 | 0 | |
| INSURANCE EXPENSE | 4,309 | 0 | 4,309 | |
| MISCELLANEOUS EXPENSES | 143 | 0 | 143 | |
| ADMIN FEE - TIDES FOUNDATION | 2,777 | 0 | 2,777 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH ORDINARY GAIN | 2,555,031 | ||
| PASSTHROUGH ROYALTY INCOME | 77,267 | ||
| PASSTHROUGH OTHER INCOME | -129 | ||
| FEDERAL & STATE TAX REFUND | 18,372 | 18,372 |
| Description | Amount |
|---|---|
| NET CHANGE IN UNREALIZED GAINS/(LOSSES) | 2,623,999 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CHARITABLE ADMINISTRATION CABOT-WELLINGTON | 378,000 | 0 | 378,000 | |
| INVESTMENT MANAGEMENT FEES CAB | 284,884 | 284,884 | 0 | |
| GRANT MANAGEMENT | 14,374 | 0 | 14,374 | |
| WEBSITE DEVELOPMENT & MAINTENANCE | 487 | 0 | 487 | |
| INFLUENCE LLC | 2,790 | 0 | 2,790 | |
| BRECKINRIDGE CAPITAL ADVISORS | 3,045 | 3,045 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX EXPENSE | 40,000 | 0 | 0 | |
| FEDERAL UBI EXPENSE | 26,000 | 0 | 0 | |
| FOREIGN TAX - FIDELITY | 0 | 2,529 | 0 | |
| FOREIGN TAX - PASS-THRU | 0 | 18,079 | 0 | |
| STATE INCOME TAX WITHHELD | 3,670 | 556 | 0 | |
| STATE UBI EXPENSE | 1,000 | 0 | 0 |