| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 20,500 | 20,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Blackrock Strat Inc Opp Inst. | 6,559,009 | 6,559,009 |
| CF Agg Bond Index Fund | 9,625,401 | 9,625,401 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CF International | 19,589,231 | 19,589,231 |
| CF Broad Market SIF | 28,289,823 | 28,289,823 |
| PIMCO FDN | 7,602,036 | 7,602,036 |
| REIT | 3,853,754 | 3,853,754 |
| High Yield ETF | 3,163,461 | 3,163,461 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued Interest & Dividends | 147,392 | 258,980 | 258,980 |
| Prepaid Expenses | 8,732 | 9,387 | 9,387 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Fees | 82,801 | 82,801 | 82,801 | |
| Operating Software Expense | 55,670 | 56,325 | ||
| Membership & Dues | 18,397 | 18,397 | ||
| Training | 200 | 200 | ||
| Business Expense | 16,118 | 16,118 | ||
| General Office Supplies | 25 | 0 | ||
| Outsourcing-Other | 160 | 160 |
| Description | Amount |
|---|---|
| Unrealized Gains | 5,238,553 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Affiliate | 197,598 | 301,620 |
| Deferred Fit Asset | 257,198 | 330,014 |
| Federal Excise Tax | 10,284 | 2,058 |
| Securities Payable | 76,286 | 182,756 |
| Suspense Unallocated Corp Depo | 380,801 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting Fees | 1,067,042 | 1,077,042 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Taxes | 106,428 |