| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX SERVICES | 9,982 | 4,000 | 9,752 | |
| AUDIT SERVICES | 15,000 | 15,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BRECKINRIDGE INTERMEDIATE 4466 | 993,280 | 993,280 |
| BRECKINRIDGE LTD GOVT 1736 | 2,952,098 | 2,952,098 |
| SCHWAB EQTY MUTUAL FUNDS 0426 | 18,008,050 | 18,008,050 |
| CHISHOLM PARTNERS III LP | 10,534 | 10,534 |
| NAVIS PARTNERS V | 130,280 | 130,280 |
| CASH RESERVES | 1,067,185 | 1,067,185 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY AND EQUIPMENT | 5,626 | 5,626 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE K-1 CHISHOLM PARTNERS III, LP | 1,191 |
| BOOK/TAX DIFFERENCE K-1 NAUTIC PARTNERS V, LP | 24,233 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 25 | 9 | 16 | |
| AUTOMOBILE | 648 | 65 | 583 | |
| DUES AND SUBSCRIPTIONS | 1,185 | 1,185 | ||
| INSURANCE | 7,827 | 2,113 | 5,619 | |
| COMPUTER AND INTERNET EXPENSE | 7,333 | 2,200 | 2,272 | |
| BOARD MEETING EXPENSE | 1,188 | 2,409 | ||
| OFFICE EXPENSE | 3,614 | 1,265 | 2,483 | |
| POSTAGE | 516 | 181 | 336 | |
| TELEPHONE | 593 | 178 | 415 | |
| SPECIAL PROJECTS | 1,753 | 1,753 | ||
| K-1 CHISHOLM PARTNERS III, LP | 282 | 282 | ||
| OTHER DEDUCTIONS | ||||
| K-1 NAUTIC PARTNERS V, LP- | 175 | 175 | ||
| OTHER DEDUCTIONS |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | -126 | ||
| K-1 CHISHOLM PARTNERS III, LP | 106 | 106 | |
| K-1 NAUTIC PARTNERS V, LP | 332 | 332 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 2,341,992 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| EMPLOYEE BENEFITS PAYABLE | 246,514 | 123,333 |
| FEDERAL EXCISE TAXES PAYABLE | 16,641 | 3,754 |
| DEFERRED FEDERAL EXCISE TAXES | 96,877 | 99,883 |
| PAYABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY & MGMT FEES | 34,916 | 34,916 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 220 | 220 | ||
| PAYROLL TAXES | 2,005 | 200 | 1,804 | |
| EXCISE TAX | 10,619 |