| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOUNDATION BOOKKEEPING AND TAX S | 32,121 | 32,121 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN FEES - REVERE | 2017-06-01 | 8,314 | 5,887 | 10.0000 | 831 | 831 | 831 | 6,718 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2008-05-15 | 426,998 | 170,614 | S/L | 39.0000 | 10,949 | 10,949 | 10,949 | |
| LAND | 2008-05-15 | 106,749 | |||||||
| BUILDING | 2017-01-01 | 834,152 | 683,629 | S/L | 39.0000 | 21,389 | 21,389 | 21,389 | |
| LAND | 2017-01-01 | 174,765 | |||||||
| BUILDING | 2005-01-01 | 275,662 | 126,047 | S/L | 39.0000 | 7,069 | 7,069 | 7,069 | |
| LAND | 2005-01-01 | 68,915 | |||||||
| DEPRECIATION | 2,073 | 2,073 | 2,073 | ||||||
| LAND - GILLIGAN LLC | 2024-01-01 | 1,500,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | ||
| SANDY SPRINGS WEALTH MANAGEMENT | ||
| FIRST UNITED BANK & TRUST | 858,229 | 886,317 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | ||
| FIRST UNITED BANK & TRUST | 1,059,924 | 1,366,333 |
| SANDY SPRINGS WEALTH MANAGEMENT | 194,499 | 98,754 |
| TRUISIT WEALTH MANAGEMENT | 1,949,437 | 2,122,449 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 2,031,062 | 2,031,062 | 2,504,598 | |
| BUILDINGS | 1,573,827 | 1,028,199 | 545,628 | 2,300,402 |
| EQUIPMENT | 17,018 | 4,442 | 12,576 | 12,576 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PTP - ENERGY TRANSFER PARTNERS | AT COST | 24,810 | 32,634 |
| 25% HANOVER OFFICE LLC | AT COST | 107,789 | 800,000 |
| 20% ALTUS PANTOPS 250 LLC | AT COST | 28,489 | 600,000 |
| 49% BALLENGER CREEK | AT COST | 81,496 | 700,000 |
| 99% DAN JAY | AT COST | 810,379 | 500,000 |
| 35% SCP-EBC LLC | AT COST | 47,622 | 300,000 |
| 84.58% RIVERSIDE BRICKWORKS LLC | AT COST | 813,760 | 2,000,000 |
| 99% SUNSET REAL ESTATE LLC | AT COST | 447,161 | 302,940 |
| 5% WHITEHORSE I LLC | AT COST | ||
| 5% WESTVIEW OFFICE | AT COST | 23,893 | 106,000 |
| 36% FREDERICK INVESTMENT GROUP | AT COST | 700,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS | 651,966 | 266,764 | 385,202 | 482,225 |
| MACHINERY & EQUIPMENT | 76,000 | 76,000 | 107,267 | |
| LAND | 10,525,349 | 10,525,349 | 12,861,279 |
| Item No. | 1 |
|---|---|
| Lender's Name | SANDY SPRING BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 315,499 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | JUSTINE INVESTMENTS |
| Lender's Title | |
| Relationship to Insider | RELATED PARTY |
| Original Amount of Loan | 961,695 |
| Balance Due | 1,090,140 |
| Date of Note | 2018-12 |
| Maturity Date | |
| Repayment Terms | DUE ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | LOAN PAYABLE - TERRA BIG HOLE |
| Lender's Title | |
| Relationship to Insider | RELATED PARTY |
| Original Amount of Loan | 10,000 |
| Balance Due | 10,000 |
| Date of Note | 2024-10 |
| 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 |
|---|---|---|---|
| LOAN FESS, NET OF AMORTIZATION | 2,427 | 1,596 | 1,596 |
| OTHER RECEIVABLES | 15,178 | 15,178 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DEVELAND FT. WALTON BEACH | ||||
| OTHER EXPENSES | 6,155 | 6,155 | 6,155 | |
| VALLEY CARLISLE PA, LLC | ||||
| OTHER EXPENSES | 23,657 | 23,657 | 23,657 | |
| LOMBARD ROCKET, LLC | ||||
| OTHER EXPENSES | 4,738 | 4,738 | 4,738 | |
| GILLIGAN, LLC | ||||
| OTHER EXPENSES | 1,142 | 1,142 | 1,142 | |
| EXPENSES | ||||
| BANK FEES | 72 | 72 | ||
| CONSERVATION PROPERTY EXPENSE | 43,097 | 43,097 | ||
| OFFICE EXPENSE | 3,179 | 3,179 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RELATED PARTY LOAN INTEREST | 257,614 | 257,614 | 257,614 |
| ALTUS PANTOPS 250 LLC | 17,615 | 17,615 | 17,615 |
| BALLENGER CREEK PHARMACY LLC | 23,169 | 23,169 | 23,169 |
| BELLEFONTE HOLDINGS LLC | -38,358 | -38,358 | -38,358 |
| FREDERICK INVESTMENT GRP III | 87,212 | 87,212 | 87,212 |
| HANOVER OFFICE LLC | -13,261 | -13,261 | -13,261 |
| RIVERSIDE BRICKWORKS LLC | 136,771 | 136,771 | 136,771 |
| SCP-EBC LLC | 31,744 | 31,744 | 31,744 |
| SUNSET REAL ESTATE LLC | 71,778 | 71,778 | 71,778 |
| WESTVIEW OFFICE LLC | 6,194 | 6,194 | 6,194 |
| WHITEHORSE I | 45,643 | 45,643 | 45,643 |
| REIMBURSEMENT OF PY EXPENSES | 61,896 | 61,896 |
| Description | Amount |
|---|---|
| PRIOR YEAR CORRECTION | 302 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 500 | |
| OTHER DEPOSITS | 500 | |
| DUE TO RELATED PARTIES | 435,528 | 881,339 |
| 36% FREDERICK INVESTMENTS GROUP | 108,370 | 67,373 |
| 49% BELLEFONTE HOLDINGS | 110,156 | 121,499 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
RELATED PARTY LOANS |
4,168,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNT ADMINISTRATOR FEES | 24,323 | 24,323 | ||
| BROKER FEES | 31,423 | 31,423 | ||
| CONSULTING SERVICES | 6,757 | 6,757 | ||
| VALLEY CARLISLE PA, LLC | 31,601 | 31,601 | 31,601 | |
| LOMBARD ROCKET, LLC | 1,350 | 1,350 | 1,350 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT REAL ESTATE TAXES | ||||
| FEDERAL EXCISE TAX | 86,400 | |||
| FOREIGN TAX EXPENSE | 33 | 33 | ||
| VALLEY CARLISLE PA, LLC | 37,854 | 37,854 | 37,854 | |
| LOMBARD ROCKET, LLC | 3,210 | 3,210 | 41,064 | |
| GILLIGAN, LLC | 3,170 | 3,170 | 44,234 |