| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Managed Portfolio | AT COST | 6,933,340 | 7,329,293 |
| Israel State Bonds | AT COST | 1,000 | 1,000 |
| Brown Advisory Investors LLP | AT COST | 0 | 4,871 |
| Yukon | AT COST | 0 | 198,437 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 20,747 | 20,747 | 0 |
| Description | Amount |
|---|---|
| Book to Tax Adjustments | 65,521 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Messenger/Delivery | 51 | 46 | 5 | |
| G&A Stationary | 366 | 329 | 37 | |
| Meals & Entertainment | 1,274 | 1,146 | 127 | |
| Payroll Process | 409 | 368 | 41 | |
| Insurance | 4,550 | 4,095 | 455 | |
| Contract Labor | 12,188 | 10,970 | 1,219 | |
| Investment Fees | 45,415 | 45,415 | 0 | |
| Repairs & Maintenance | 8,880 | 8,880 | 0 | |
| Management Fees | 36,000 | 32,400 | 3,600 | |
| Miscellaneous | 526 | 473 | 53 | |
| Auto Expenses | 357 | 321 | 36 | |
| Phone | 1,200 | 1,080 | 120 | |
| IT Hardware | 2,741 | 2,467 | 274 | |
| IT Software | 168 | 151 | 17 | |
| G&A Dues and Subscriptions | 2,890 | 2,890 | 0 | |
| G&A Seminars | 27,409 | 24,668 | 2,741 | |
| G&A Office Supplies | 916 | 825 | 92 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| F&Crabill Inc | 0 | 0 | 0 % | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 12,138 | 12,138 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 3,901 | 3,901 | 0 | |
| Foreign Taxes | 434 | 434 | 0 |