| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX SERVICES | 9,100 | 4,000 | 1,200 | |
| AUDIT SERVICES | 11,000 | 11,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BRECKINRIDGE INTERMEDIATE 4466 | 1,017,937 | 1,017,937 |
| BRECKINRIDGE LTD GOVT 1736 | 3,056,693 | 3,056,693 |
| SCHWAB EQTY MUTUAL FUNDS 0426 | 14,531,171 | 14,531,171 |
| CHISHOLM PARTNERS III LP | 20,975 | 20,975 |
| NAVIS PARTNERS V | 177,316 | 177,316 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY AND EQUIPMENT | 5,626 | 5,626 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 2,804,142 |
| UNREALIZED LOSS K-1 NAUTIC PARTNERS V, LP | 33,429 |
| BOOK/TAX DIFFERENCE K-1 NAUTIC PARTNERS V, LP | 1,673 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 334 | 117 | 217 | |
| AUTOMOBILE | 1,027 | 103 | 925 | |
| DUES AND SUBSCRIPTIONS | 1,997 | 2,025 | ||
| INSURANCE | 19,995 | 5,399 | 14,020 | |
| COMPUTER AND INTERNET EXPENSE | 9,141 | 2,742 | 3,912 | |
| BOARD MEETING EXPENSE | 8,290 | 6,912 | ||
| OFFICE EXPENSE | 4,058 | 1,420 | 2,716 | |
| POSTAGE | 175 | 61 | 114 | |
| TELEPHONE | 1,825 | 547 | 1,715 | |
| SPECIAL PROJECTS | 14,407 | 14,407 | ||
| K-1 CHISHOLM PARTNERS III, LP | 328 | 328 | ||
| OTHER DEDUCTIONS | ||||
| K-1 NAUTIC PARTNERS V, LP- | 199 | 199 | ||
| OTHER DEDUCTIONS | ||||
| EXCISE TAX | -26,667 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 2,811 | ||
| K-1 CHISHOLM PARTNERS III, LP | 106 | 106 | |
| K-1 NAUTIC PARTNERS V, LP | 443 | 443 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN K-1 CHISHOLM PARTNERS III, LP | 17,064 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EMPLOYEE BENEFITS PAYABLE | 353,760 | 364,597 |
| FEDERAL EXCISE TAXES PAYABLE | 9,527 | 29,416 |
| DEFERRED FEDERAL EXCISE TAXES | 89,280 | 33,197 |
| PAYABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY & MGMT FEES | 35,199 | 35,199 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 282 | 282 | ||
| PAYROLL TAXES | 6,331 | 633 | 5,698 |