| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES | 5,000 | 1,000 | 1,000 | 4,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CERTIFICATES OF DEPOSIT | AT COST | 756,557 | 731,903 |
| LEONIDAS OPPORTUNITY FUND LP | AT COST | 127,562 | 127,562 |
| HOLDEN SELF STORAGE | AT COST | 136,988 | 136,988 |
| L2 OPPORTUNITY FUND, LP | AT COST | 117,499 | 117,499 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL SERVICES | 9,142 | 0 | 0 | 9,142 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSIT | 25,000 | 0 | 0 |
| OTHER ASSETS | 191,250 | 191,250 | 191,250 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING | 15,029 | 0 | 5,523 | 10,245 |
| REPAIRS AND MAINTENANCE | 40,381 | 0 | 14,570 | 28,556 |
| UTILITIES | 87,707 | 0 | 42,685 | 52,618 |
| COMMUNICATIONS | 9,405 | 0 | 3,585 | 6,503 |
| OFFICE EXPENSES | 18,729 | 0 | 3,627 | 18,729 |
| POSTAGE | 1,890 | 0 | 293 | 1,663 |
| DUES AND SUBSCRIPTIONS | 4,909 | 0 | 2,462 | 2,998 |
| SUPPLIES | 549 | 0 | 798 | 0 |
| INSURANCE | 51,070 | 0 | 7,852 | 44,973 |
| FOOD COSTS | 5,131 | 0 | 0 | 5,131 |
| MISCELLANEOUS | 14,708 | 0 | 1,651 | 13,077 |
| BANK CHARGES | 4,890 | 0 | 3,447 | 2,027 |
| TRAVEL CAMP/ SENIOR / MBA EXPENSE | 8,543 | 0 | 1,090 | 7,538 |
| INVESTMENT MANAGEMENT FEES | 150 | 150 | 150 | 0 |
| STORAGE EXPENSE | 1,962 | 0 | 1,962 | 0 |
| VARIOUS ALLOCATED ADMIN EXPENSES | 0 | 0 | 18,932 | 0 |
| THRU LEONIDAS OPPORTUNITY FUND LP K-1 | 5,032 | 5,032 | 0 | 0 |
| THRU L2 OPPORTUNITY FUND LP | 2,248 | 2,248 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ACTIVITY FEES | 66,583 | 66,583 | |
| MISC. INCOME | 1,305 | 1,305 | |
| ADVERTISING INCOME | 1,415 | 1,415 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 138,843 |
| FEDERAL TAXES | 494 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES PAYABLE | 4,486 | 5,222 |
| DEPOSITS | 4,160 | 1,264 |
| COMMISSION PAYABLE | 9,950 | 0 |
| ACCRUED PENSION EXPENSE | 0 | 1,927 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSTRUCTOR / PROFESSIONAL FEES | 17,289 | 0 | 448 | 17,289 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 32,684 | 0 | 11,339 | 22,851 |
| PROPERTY TAXES | 34,418 | 0 | 28,045 | 12,643 |
| FOREIGN TAXES | 10 | 10 | 0 | 0 |