| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WOLF & COMPANY, P.C. | 18,980 | 0 | 18,980 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCKS & MUTUAL FUNDS | 11,793,553 | 11,793,553 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CW FUNDS | FMV | 17,515,115 | 17,515,115 |
| ADAGE CAPITAL PARTNERS, LP | FMV | 9,840,394 | 9,840,394 |
| COMMONFUND CAP PRI EQU PTR VII | FMV | 145,859 | 145,859 |
| OVERLOOK PARTNERS FUND, L.P. | FMV | 2,313,731 | 2,313,731 |
| PARK STREET CAP NAT RES IV, LP | FMV | 3,514 | 3,514 |
| PARK STREET CAP NAT RES VI, LP | FMV | 872,537 | 872,537 |
| ACADIAN GLOBAL EQUITY | FMV | 1,168,641 | 1,168,641 |
| ETPS | FMV | 490,648 | 490,648 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPANY COUNSEL LLC | 840 | 0 | 840 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MEMBERSHIP DUES | 3,880 | 0 | 3,880 | |
| K-1 CHARITABLE CONTRIBUTIONS | 0 | 0 | 26 | |
| MEALS AND ENTERTAINMENT | 1,266 | 0 | 1,266 | |
| PASS-THRU PORTFOLIO DEDUCTIONS | 0 | 631,235 | 0 | |
| K-1 COST DEPLETION | 0 | 15,649 | 0 | |
| INSURANCE EXPENSE | 4,309 | 0 | 4,309 | |
| MISCELLANEOUS EXPENSES | 1,512 | 0 | 1,512 | |
| ADMIN FEE - TIDES FOUNDATION | 4,183 | 0 | 4,183 | |
| BANK FEES | 60 | 0 | 60 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH ORDINARY GAIN | 2,465,075 | ||
| PASSTHROUGH ROYALTY INCOME | 91,420 | ||
| PASSTHROUGH OTHER INCOME | 51,537 | ||
| STATE TAX REFUND | 4,938 | 4,938 |
| Description | Amount |
|---|---|
| NET CHANGE IN UNREALIZED GAINS/(LOSSES) | 2,808,445 |
| RETURN OF CAPITAL - PARTNERSHIPS | 939,862 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CHARITABLE ADMINISTRATION CABOT-WELLINGTON | 41,500 | 0 | 41,500 | |
| INVESTMENT MANAGEMENT FEES CAB | 302,333 | 302,333 | 0 | |
| GRANT MANAGEMENT | 296,615 | 0 | 296,615 | |
| WEBSITE DEVELOPMENT & MAINTENANCE | 627 | 0 | 627 | |
| INFLUENCE LLC | 17,700 | 0 | 17,700 | |
| BRECKINRIDGE CAPITAL ADVISORS | 3,750 | 3,750 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX EXPENSE | 50,000 | 0 | 0 | |
| FOREIGN TAX - FIDELITY | 0 | 3,408 | 0 | |
| FOREIGN TAX - PASS-THRU | 0 | 12,689 | 0 | |
| STATE INCOME TAX WITHHELD | 0 | 6,270 | 0 |