| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 8,150 | 1,223 | 0 | 6,927 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Merrill Lynch | FMV | 2,078,980 | 2,078,980 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 4,804 | 721 | 0 | 4,083 |
| Item No. | 1 |
|---|---|
| Lender's Name | MERRILL LYNCH LOAN |
| Lender's Title | |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Firehold LLC | 472,831 | ||
| FIREHOLD RIVER CAPITAL LLC | 472,831 | 472,831 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank fees | 20,451 | 3,068 | 17,383 | |
| Dues & Subscriptions | 346 | 52 | 294 | |
| Employee Benefits | 11,808 | 1,771 | 10,037 | |
| Information Systems | 352 | 53 | 299 | |
| Insurance | 5,209 | 781 | 4,428 | |
| Misc | 3,452 | 518 | 2,934 | |
| Office Expenses | 2,101 | 315 | 1,786 | |
| TELEPHONE | 3,694 | 554 | 3,140 |
| Description | Amount |
|---|---|
| Change in PY Investment unrealized gains/losses tracking | 795,332 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax | 443 | 66 | 377 |