| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX SERVICES | 25,239 | 4,500 | 20,209 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BRECKINRIDGE INTERMEDIATE 4466 | 1,152,459 | 1,152,459 |
| BRECKINRIDGE LTD GOVT 1736 | 3,476,691 | 3,476,691 |
| SCHWAB EQTY MUTUAL FUNDS 0426 | 20,165,112 | 20,165,112 |
| NAVIS PARTNERS V | ||
| CASH RESERVES | 3,034,574 | 3,034,574 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PROPERTY AND EQUIPMENT |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGES | 145 | 51 | 94 | |
| AUTOMOBILE | 1,443 | 144 | 1,299 | |
| DUES AND SUBSCRIPTIONS | 965 | 965 | ||
| INSURANCE | 6,733 | 1,818 | 5,023 | |
| COMPUTER AND INTERNET EXPENSE | 10,203 | 3,061 | 10,628 | |
| BOARD MEETING EXPENSE | 13,704 | 13,704 | ||
| OFFICE EXPENSE | 5,395 | 1,888 | 3,507 | |
| POSTAGE | 541 | 189 | 352 | |
| TELEPHONE | 2,735 | 821 | 1,915 | |
| SPECIAL PROJECTS | 7,941 | 7,941 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NAUTIC PARTNERS V, LP | 2,478 | 2,478 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 2,200,881 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| FEDERAL EXCISE TAXES PAYABLE | 17,141 | 25,566 |
| DEFERRED FEDERAL EXCISE TAXES | 126,581 | 156,761 |
| PAYABLE |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY & MGMT FEES | 35,673 | 35,673 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSES | 220 | 220 | ||
| PAYROLL TAXES | 2,471 | 247 | 1,579 | |
| EXCISE TAX | 55,746 |