| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 14,286 | 12,857 | 1,429 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Managed Portfolio | 6,885,518 | 8,309,964 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Israel State Bonds | AT COST | 1,000 | 1,000 |
| Certificate of Deposit | AT COST | 281,210 | 281,210 |
| Brown Advisory Investors, LLP | AT COST | 98,752 | 98,752 |
| Bttwn - CRRT | AT COST | 320,478 | 0 |
| Battletown Inn | AT COST | 650,000 | 650,000 |
| Investment in Strasburg | AT COST | 4,312 | 4,312 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 149 | 149 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Reimbursement Clearing | 4,378 | 4,378 |
| Description | Amount |
|---|---|
| Basis Adjustment | 5,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 341 | 328 | 0 | |
| Messenger/Delivery | 581 | 523 | 58 | |
| Dues/Subscriptions | 6,080 | 0 | 6,080 | |
| Metro | 155 | 139 | 15 | |
| Meals & Entertainment | 2,317 | 2,085 | 232 | |
| Office Supplies | 8,323 | 7,094 | 153 | |
| Payroll Fees | 302 | 272 | 30 | |
| Insurance | 22,597 | 20,273 | 2,149 | |
| Utilities | 36,692 | 30,901 | 36 | |
| Investment Fees | 49,958 | 49,958 | 0 | |
| Repairs & Maintenance | 23,429 | 16,655 | 90 | |
| Management Fees | 67,889 | 59,237 | 3,600 | |
| Consulting | 2,388 | 0 | 2,388 | |
| Miscellaneous | 1,346 | 1,146 | 22 | |
| Auto Expenses | 689 | 620 | 69 | |
| Postage | 46 | 0 | 0 | |
| Seminars | 2,089 | 1,880 | 209 | |
| Computer Support | 681 | 613 | 68 | |
| Hospitaility | 143 | 129 | 14 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Late Fees | 193 | 193 | 193 |
| Miscellaneous | 45,500 | 45,500 | 45,500 |
| Other Income | 77 | 77 | 77 |
| Description | Amount |
|---|---|
| Unrealized Gains | 163,207 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Darrell Bates | 0 | 100,000 | 0 % | 0 | |||||||
| J Driscoll | 0 | 66,630 | 0 % | 0 | |||||||
| F&Crabill Inc | 0 | 90,945 | 0 % | 0 | |||||||
| B Brill | 0 | 260,000 | 0 % | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 3,164 | 3,164 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foregin Taxes | 2,337 | 2,337 | 0 | |
| Payroll Taxes | 4,681 | 3,939 | 0 | |
| Other Taxes | 2,400 | 2,400 | 0 | |
| Real Estate Taxes | 21,472 | 21,472 | 0 | |
| State Taxes | 2,046 | 0 | 0 |