| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX SERVICES | 25,796 | 4,000 | 22,661 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BRECKINRIDGE INTERMEDIATE 4466 | 1,083,939 | 1,083,939 |
| BRECKINRIDGE LTD GOVT 1736 | 3,293,050 | 3,293,050 |
| SCHWAB EQTY MUTUAL FUNDS 0426 | 18,619,919 | 18,619,919 |
| NAVIS PARTNERS V | 654 | 654 |
| CASH RESERVES | 2,647,281 | 2,647,281 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY AND EQUIPMENT |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE K-1 NAUTIC PARTNERS V, LP | 83,904 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | ||||
| AUTOMOBILE | 1,536 | 154 | 1,382 | |
| DUES AND SUBSCRIPTIONS | 1,775 | 1,775 | ||
| INSURANCE | 6,530 | 1,763 | 4,774 | |
| COMPUTER AND INTERNET EXPENSE | 8,034 | 2,410 | 2,726 | |
| BOARD MEETING EXPENSE | 12,864 | 12,864 | ||
| OFFICE EXPENSE | 4,040 | 1,414 | 2,626 | |
| POSTAGE | 397 | 139 | 258 | |
| TELEPHONE | 2,605 | 782 | 1,824 | |
| SPECIAL PROJECTS | 2,550 | 2,550 | ||
| K-1 NAUTIC PARTNERS V, LP- | 127 | 127 | ||
| OTHER DEDUCTIONS |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 NAUTIC PARTNERS V, LP | 313 | 313 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 1,822,881 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAXES PAYABLE | 18,316 | 17,141 |
| DEFERRED FEDERAL EXCISE TAXES | 101,243 | 126,581 |
| PAYABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY & MGMT FEES | 35,380 | 35,380 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 219 | 219 | ||
| PAYROLL TAXES | 2,315 | 232 | 2,084 | |
| EXCISE TAX | 43,914 |