| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BEAN GLOBAL ADVISORS | 750 | 689 | 61 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MARKETABLE SECURITIES | 39,027 | 39,027 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BRUNSWICK HOSPITALITY | AT COST | 47,218 | 50,713 |
| CROSS OCEAN JOINT VENTURE | AT COST | 23,326 | 22,804 |
| GS FINCO JOINT VENTURE | AT COST | 153,563 | 202,934 |
| HOME OF THE FREE LLC | AT COST | 50,870 | 50,098 |
| LAND OF THE FREE | AT COST | 87,852 | 84,783 |
| LEAPFROG INVESTMENT LLC | AT COST | 135,668 | 150,000 |
| QUARTERPATH NH INVESTMENT JV | AT COST | 1,117 | 3,708 |
| VA MANAGEMENT LLC | AT COST | 14,491 | 10,091 |
| VA MANAGEMENT-C LLC | AT COST | 69,860 | 113,404 |
| OIL & GAS PARTNERSHIPS | AT COST | 884 | 884 |
| USRA NET LEASE IV LLC | AT COST | 18,408 | 16,445 |
| E-STRING LLC | AT COST | 98,872 | 99,900 |
| HURRICANE OF VA LLC | AT COST | 107,231 | 101,080 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| IRS ESTIMATED PAYMENTS - 2022 | 3,600 | ||
| VA ESTIMATED PAYMENTS -2022 | 920 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE LOSSES -UBTI | 2,424 |
| NONDEDUCTIBLE EXPENSES - UBTI | 4,045 |
| NONDEDUCTIBLE EXPENSES | 340 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BROKER FEES | 89 | 89 | ||
| JOINT VENTURE PASS THROUGHS | 9,842 | 9,842 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| 2022 VA TAX REFUND | 920 | 920 | 920 |
| MISCELLANEOUS INCOME | 138 | 138 | 138 |
| BRUNSWICK HOSP | 271 | 271 | |
| CROSS OCEAN JOINT VENTURE | -799 | -799 | |
| OIL & GAS PUBLIC PARTNERSHIPS | 31 | 31 | |
| E-STRING | -1,090 | -1,090 | |
| HURRICANE OF VA | -980 | -980 | |
| VA MANAGEMENT LLC | -207 | -207 | |
| VA MANAGEMENT-C LLC | -1,733 | -1,733 | |
| NONDEDUCTIBLE LOSSES | 6,469 | 6,469 |
| Description | Amount |
|---|---|
| APPRECIATION - LPL | 2,811 |
| VARIOUS BOOK TAX DIFFERENCES | 13,291 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOAN FROM SARAH FORBES TRUST | 50,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUSTEE FEES | 9,148 | 8,408 | 740 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE CORP COMMISSION | 25 | 23 | 2 | |
| FEDERAL EXCISE TAX PAID | 428 | 428 |