| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 44,795 | 34,795 | 7,024 | 2,976 |
| Category | Amount |
|---|---|
| N/A |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE | 2005-06-30 | 11,426 | 10,916 | M7 | 510 | ||||
| LAPTOP COMPUTER | 2009-08-13 | 3,098 | 2,206 | M5 | 357 | ||||
| LAND | 2005-02-01 | 970,755 | 0 | L | |||||
| LAND | 2009-12-31 | 928,885 | 0 | L | |||||
| LAND | 2012-06-30 | 750,000 | L | ||||||
| FURNITURE | 2012-04-18 | 956 | M5 | 191 | |||||
| EQUIPMENT | 2012-03-15 | 1,647 | SL | 5 | 275 | ||||
| EQUIPMENT | 2012-01-18 | 4,999 | SL | 7 | 655 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MASSEY/SCHWAB | 532,450 | 532,450 |
| MORGAN STANLEY/SMITH BARNEY | 6,664,764 | 6,664,764 |
| CREDIT SUISSE | 22,284,077 | 22,284,077 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VAIDYA OH HOLDINGS, LLC | 2,710,872 | 2,710,872 | |
| LIBERTY MARKET PROPERTIES LLC | 269,694 | 269,694 | |
| NORTH COAST ANGEL FUND I | 21,154 | 21,154 | |
| NORTH COAST ANGEL FUND II INV | 281,296 | 281,296 | |
| TAVROS SOHO LLC | 400,000 | 400,000 | |
| ST PAUL HOTEL GROUP LLC | 160,373 | 160,373 | |
| RUMBATIME LLC | 81,653 | 81,653 | |
| ISLAND ARC HOLDINGS LLC | 8,194 | 8,194 | |
| MERCHANT'S BLOCK LLC | 429,451 | 429,451 | |
| INFINITE LITE TECHNOLOGIES LLC | 206,578 | 206,578 | |
| HYDE PARK VENTURE PARTNERSHIP | 103,864 | 103,864 | |
| INCONTEXT SOLUTIONS | 100,000 | 100,000 | |
| BALLAST1903 | 168 | 168 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 11,426 | 11,426 | ||
| LAPTOP COMPUTER | 3,098 | 2,563 | 535 | |
| FURNITURE | 956 | 191 | 765 | |
| EQUIPMENT | 1,647 | 275 | 1,372 | |
| EQUIPMENT | 4,999 | 655 | 4,344 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSES | 2,004 |
| EXCESS OF BOOK LOSS OVER INCOME | 17,326 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT INTEREST EXPENSE | 23,180 | 23,179 | ||
| EVENT EXPENSE | 53,152 | 37,211 | 15,765 | |
| LIABILITY INSURANCE | 16,482 | 11,577 | 4,905 | |
| INVESTMENT FEES | 148,441 | 148,441 | ||
| OFFICE EXPENSE | 7,098 | 5,740 | 964 | 409 |
| WORKERS' COMPENSATION | 10,644 | 7,476 | 3,168 | |
| ADVERTISING | 1,290 | 957 | 405 | |
| BANK CHARGES | 4,709 | 507 | 2,951 | 1,251 |
| REPAIRS & MAINTENANCE | 43,953 | 32,791 | 13,893 | |
| DUES & SUBSCRIPTIONS | 6,059 | 5,561 | 350 | 148 |
| EQUIPMENT RENTAL | 3,233 | 2,365 | 653 | 276 |
| EQUIPMENT REPAIRS | 2,145 | 1,507 | 638 | |
| LICENSES & PERMITS | 1,765 | 1,240 | 525 | |
| MISCELLANEOUS EXPENSE | 21,275 | 9,730 | 8,097 | 3,430 |
| STAFF TRAINING | 500 | 351 | 149 | |
| SEMINARS & MEETINGS | 154 | 154 | ||
| UTILITIES | 146,786 | 5,836 | 99,630 | 42,213 |
| TREASURER STATE OF OHIO | 200 | 200 | ||
| HEALTH INSURANCE | 19,087 | 8,558 | 7,395 | 3,134 |
| SUPPLIES | 15,988 | 2,293 | 9,629 | 4,080 |
| TELEPHONE | 13,391 | 4,294 | 5,900 | 2,499 |
| POSTAGE | 2,891 | 2,696 | 137 | 58 |
| MEALS & ENTERTAINMENT | 271 | 271 | ||
| OTHER ADMINISTRATIVE | 50 | 50 | ||
| MERCHANT'S BLOCK | 15,994 | 15,994 | ||
| ST PAUL HOTEL GROUP | 11,213 | |||
| ISLAND ARC HOLDINGS | 35,399 | |||
| RUMBATIME | 14,583 | |||
| NORTH COAST ANGEL FUND II | 3,037 | |||
| INFINITE LITE TECHNOLOGIES | 274,451 | |||
| OTHER PARTNERSHIP EXPENSES | 50,743 | 50,743 | ||
| LIBERTY MARKET | 19,927 | 19,927 | ||
| OTHER PARTNERSHIP | -336 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VAIDYA OH HOLDINGS, LLC (34-1665641) | 123,055 | 122,159 | |
| MISCELLANEOUS INCOME | 1,770 | 1,770 | |
| NOBLE ICE ARENA | 443,679 | 443,679 | |
| JOLLIFF LAND - ROYALTIES | 1,432 | 1,432 | |
| TAX EXEMPT INTEREST | 17,658 | ||
| LAND RENTAL | 15,710 | 15,710 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,647,971 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILITIES | 6,174 | 6,046 |
| SALES TAX PAYABLE | 1,883 | 1,882 |
| INSURANCE PAYABLE | 1,502 | 1,502 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
LIBERTY CENTER CONNECTIONS |
|
|
TGS SALE ESCROWS |
176,400 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CONCESSION & PRO SHOP SALES | 106,044 | 106,044 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 9,863 | 9,863 | ||
| EXCISE TAXES | 65,979 | |||
| FOREIGN TAXES | 7,231 | 7,231 |