| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 27,595 | 17,595 | 8,043 | 1,957 |
| 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 | 11,426 | M7 | |||||
| LAPTOP COMPUTER | 2009-08-13 | 3,098 | 2,920 | M5 | 178 | ||||
| LAND | 2005-02-01 | 970,755 | 0 | L | |||||
| LAND | 2012-06-30 | 750,000 | L | ||||||
| FURNITURE | 2012-04-18 | 956 | 497 | M5 | 184 | ||||
| EQUIPMENT | 2012-03-15 | 1,647 | 604 | SL | 5 | 329 | |||
| EQUIPMENT | 2012-01-18 | 4,999 | 1,369 | SL | 7 | 714 | |||
| LAND | 2009-12-31 | 532,282 | L | ||||||
| LAND | 2009-12-31 | 396,603 | 0 | L |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VAIDYA OH HOLDINGS, LLC. | 2014-06 | 267,058 | 267,058 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MADISON ST FKA MASSEY/SCHWAB | 655,427 | 655,427 |
| MORGAN STANLEY/SMITH BARNEY | 5,545,910 | 5,545,910 |
| CREDIT SUISSE | 21,762,324 | 21,762,324 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 970,755 | 0 | 970,755 | |
| LAND | 750,000 | 750,000 | ||
| LAND | ||||
| LAND | 396,603 | 0 | 396,603 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VAIDYA OH HOLDINGS, LLC | 2,609,483 | 2,609,483 | |
| LIBERTY MARKET PROPERTIES LLC | 224,334 | 224,334 | |
| NORTH COAST ANGEL FUND I | 18,445 | 18,445 | |
| NORTH COAST ANGEL FUND II INV | 262,766 | 262,766 | |
| TAVROS SOHO LLC | 396,096 | 396,096 | |
| ST PAUL HOTEL GROUP LLC | 154,065 | 154,065 | |
| RUMBATIME LLC | 86,681 | 86,681 | |
| ISLAND ARC HOLDINGS LLC | |||
| MERCHANT'S BLOCK LLC | 393,292 | 393,292 | |
| INFINITE LITE TECHNOLOGIES LLC | 48,316 | 48,316 | |
| HYDE PARK VENTURE PARTNERSHIP | 631,936 | 631,936 | |
| INCONTEXT SOLUTIONS | 100,000 | 100,000 | |
| BALLAST1903 | 4,916 | 4,916 | |
| PRODUCED WATER ABSORBENTS | 125,000 | 125,000 | |
| ABS MATERIALS | 524,133 | 524,133 | |
| GCM GROSVENOR AG NET LEASE III | 339,867 | 339,867 | |
| MORGAN STANLEY II | 549,046 | 549,046 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE | 11,426 | 11,426 | ||
| LAPTOP COMPUTER | 3,098 | 3,098 | ||
| FURNITURE | 956 | 681 | 275 | |
| EQUIPMENT | 1,647 | 933 | 714 | |
| EQUIPMENT | 4,999 | 2,083 | 2,916 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT INTEREST EXPENSE | 12,811 | 12,811 | ||
| EVENT EXPENSE | 41,152 | 29,835 | 7,259 | |
| LIABILITY INSURANCE | 17,693 | 14,231 | 3,462 | |
| INVESTMENT FEES | 296,921 | 296,921 | ||
| OFFICE EXPENSE | 4,994 | 3,738 | 1,010 | 246 |
| WORKERS' COMPENSATION | 3,193 | 2,568 | 625 | |
| ADVERTISING | 5,321 | 4,280 | 1,041 | |
| BANK CHARGES | 4,833 | 210 | 3,718 | 905 |
| REPAIRS & MAINTENANCE | 43,966 | 35,582 | 8,657 | |
| DUES & SUBSCRIPTIONS | 412 | 335 | 62 | 16 |
| EQUIPMENT RENTAL | 11,829 | 10,939 | 399 | 97 |
| EQUIPMENT REPAIRS | 1,664 | 1,194 | 290 | |
| LICENSES & PERMITS | 26 | 21 | 5 | |
| MISCELLANEOUS EXPENSE | 18,964 | 12,832 | 4,932 | 1,200 |
| STAFF TRAINING | ||||
| SEMINARS & MEETINGS | 175 | 175 | ||
| UTILITIES | 155,218 | 3,637 | 112,748 | 27,430 |
| TREASURER STATE OF OHIO | ||||
| HEALTH INSURANCE | 20,132 | 4,927 | 12,230 | 2,975 |
| SUPPLIES | 14,200 | 1,818 | 442 | |
| TELEPHONE | 13,264 | 2,974 | 8,276 | 2,014 |
| POSTAGE | 1,646 | 1,415 | 185 | 46 |
| MEALS & ENTERTAINMENT | 317 | 317 | ||
| OTHER PARTNERSHIP EXPENSES | 51,612 | 51,612 | ||
| CONSULTING FEES | 1,671 | 1,671 | ||
| UNIFORMS | 162 | 131 | 32 | |
| PARTNERSHIPS ORDINARY LOSSES | 471,819 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| VAIDYA OH HOLDINGS, LLC (34-1665641) | -216,102 | -216,102 | |
| MISCELLANEOUS BROKERAGE INCOME | 10,828 | 10,828 | |
| NOBLE ICE ARENA | 419,665 | 419,665 | |
| MORMACK INDUSTRIES, INC. - ROYALTIES | 1,970 | 1,970 | |
| LIBERTY MARKET PROPERTIES | -30,582 | -30,582 | |
| MERCHANT'S BLOCK | -19,349 | -19,349 | |
| ST PAUL HOTEL GROUP | -1,995 | -1,995 | |
| J.R. SMAIL, INC. - ROYALTIES | 786 | 786 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILITIES | 5,808 | 6,125 |
| SALES TAX PAYABLE | 2,119 | 2,306 |
| INSURANCE PAYABLE | 1,502 | 1,502 |
| Borrower's Name | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,631,132 | 166,674 | 2016-01 | 0 % |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CONCESSION & PRO SHOP SALES | 108,468 | 108,468 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 9,138 | 9,138 | ||
| FOREIGN TAXES | 9,007 | 9,007 | ||
| EXCISE TAX | 37,862 |