| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 20,000 | 20,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Blackrock Strat Inc Opp Inst. | 6,235,686 | |
| CF Agg Bond Index Fund | 7,995,905 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CF International | 21,373,691 | |
| CF Broad Market SIF | 21,190,805 | |
| PIMCO FDN | 3,337,243 | |
| REIT | 3,407,349 | |
| High Yield ETF | 2,376,454 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued Interest & Dividends | 222,948 | 147,392 | |
| A/R Grant Overpayment | |||
| A/R Contribution | |||
| Federal Excise Tax Recoverable | 26,187 | 0 | |
| Prepaid Expenses | 8,254 | 8,732 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 106,239 | 106,239 | 106,239 | |
| Operating Software Expense | 51,916 | 52,394 | ||
| Membership & Dues | 16,970 | 16,970 | ||
| Training | 316 | 316 | ||
| Business Expense | 11,244 | 11,732 | ||
| General Office Supplies | 1,484 | 1,484 | ||
| Sponsorship Fees | 16,750 | 16,750 | ||
| Outsourcing-Other | 1,609 | 1,609 |
| Description | Amount |
|---|---|
| Unrealized Gains | 8,869,642 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Affiliate | 182,042 | 197,598 |
| Deferred Fit Asset | 143,026 | 257,198 |
| Federal Excise Tax | 10,284 | |
| Securities Payable | 147,339 | 76,286 |
| Suspense Unallocated Corp Depo | 0 | 380,801 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting Fees | 815,598 | 805,598 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Taxes | 150,672 | 0 |