| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 9,475 | 8,528 | 948 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Managed Portfolio | 7,105,740 | 7,687,249 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Israel State Bonds | AT COST | 1,000 | 1,000 |
| Brown Advisory Investors, LLP | AT COST | 23,138 | 26,570 |
| Battletown Inn | AT COST | 970,478 | 650,000 |
| Yukon | AT COST | 112,795 | 113,366 |
| Investment in Strasburg | AT COST | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 31,385 | 31,385 | 0 |
| Description | Amount |
|---|---|
| Basis Adjustment | 4,250 |
| Non-deductible Expenses | 44 |
| Non-deductible Federal Taxes | 3,805 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 599 | 599 | 0 | |
| Messenger/Delivery | 331 | 298 | 33 | |
| Postage | 2,500 | 2,500 | 0 | |
| Metro | 213 | 192 | 21 | |
| Meals & Entertainment | 2,834 | 2,551 | 283 | |
| Payroll Process | 423 | 381 | 42 | |
| Insurance | 13,568 | 12,212 | 1,357 | |
| Contract Labor | 4,090 | 3,681 | 409 | |
| Investment Fees | 45,728 | 45,728 | 0 | |
| Repairs & Maintenance | 159,140 | 159,140 | 0 | |
| Management Fees | 36,000 | 32,400 | 3,600 | |
| Miscellaneous | 1,300 | 1,170 | 130 | |
| Auto Expenses | 460 | 414 | 46 | |
| Computer Support | 2,118 | 1,906 | 212 | |
| Phone | 1,200 | 1,080 | 120 | |
| Training & Education | 475 | 475 | 0 | |
| Philanthropy | 500 | 0 | 500 |
| Description | Amount |
|---|---|
| Unrealized Gains | 94,808 |
| 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 | 0 | 0 % | 0 | |||||||
| J Driscoll | 0 | 0 | 0 % | 0 | |||||||
| F&Crabill Inc | 0 | 88,268 | 0 % | 88,000 | |||||||
| B Brill | 0 | 230,000 | 0 % | 230,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 15,284 | 15,284 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 53,179 | 53,179 | 0 |