| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 29,700 | 22,200 | 6,123 | 1,377 |
| 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 | 3,098 | M5 | |||||
| LAND | 2012-06-30 | 750,054 | 0 | L | |||||
| FURNITURE | 2012-04-18 | 956 | 956 | M5 | |||||
| EQUIPMENT | 2012-03-15 | 1,647 | 1,647 | SL | 5 | ||||
| EQUIPMENT | 2012-01-18 | 4,999 | 4,224 | SL | 7 | 714 | |||
| LAND | 2009-12-31 | 280,530 | 0 | L | |||||
| 6000 E | 2015-06-19 | 36,690 | 13,103 | SL | 7 | 5,241 | |||
| HEAT EXCHANGER | 2015-06-17 | 10,231 | 3,655 | SL | 7 | 1,462 | |||
| POS COMPUTER | 2015-04-30 | 478 | 256 | SL | 5 | 96 | |||
| REFRIGE COMPRESSOR | 2016-08-15 | 8,000 | 1,619 | SL | 7 | 1,143 | |||
| BLUE ICE SCOOTER | 2016-12-13 | 1,380 | 213 | SL | 7 | 197 | |||
| LAND | 2005-02-01 | 470,995 | 0 | L |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CHARLES SCHWAB | 12,227,586 | 12,227,586 |
| SS&C | 848,127 | 848,127 |
| CIBC | 5,927,973 | 5,927,973 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 750,054 | 0 | 750,054 | |
| LAND | 280,530 | 0 | 280,530 | |
| LAND | 470,995 | 0 | 470,995 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VAIDYA OH HOLDINGS, LLC | 1,824,470 | 1,824,470 | |
| LIBERTY MARKET PROPERTIES LLC | 171,409 | 171,409 | |
| NORTH COAST ANGEL FUND, LLC | 12,444 | 12,444 | |
| NORTH COAST ANGEL FUND II, LLC | 186,954 | 186,954 | |
| TAVROS SOHO LLC | 157,734 | 157,734 | |
| ST PAUL HOTEL GROUP, LLC | 230,356 | 230,356 | |
| RUMBATIME LLC | 80,111 | 80,111 | |
| BLACKWOOD HOLDINGS | 372,311 | 372,311 | |
| HYDE PARK VENTURE PARTNERS | 2,487,686 | 2,487,686 | |
| INCONTEXT SOLUTIONS, INC. | 127,374 | 127,374 | |
| BALLAST1903, LLC | 0 | 0 | |
| PRODUCED WATER ABSORBENTS | 125,000 | 125,000 | |
| ABS MATERIALS | 824,133 | 824,133 | |
| GCM GROSVENOR AG NET LEASE III | 1,487,770 | 1,487,770 | |
| HYDE PARK VENTURE PARTNERS II | 299,599 | 299,599 | |
| HAVEMEYER HOLDINGS LLC | 238,640 | 238,640 | |
| CURABLE, INC. | 25,000 | 25,000 |
| 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 | 956 | ||
| EQUIPMENT | 1,647 | 1,647 | ||
| EQUIPMENT | 4,999 | 4,938 | 61 | |
| 6000 E | 36,690 | 18,344 | 18,346 | |
| HEAT EXCHANGER | 10,231 | 5,117 | 5,114 | |
| POS COMPUTER | 478 | 352 | 126 | |
| REFRIGE COMPRESSOR | 8,000 | 2,762 | 5,238 | |
| BLUE ICE SCOOTER | 1,380 | 410 | 970 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSES | 91,739 |
| UNREALIZED LOSS ON INVESTMENTS | 498,675 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT INTEREST EXPENSE | 1,260 | 1,260 | 73 | |
| EVENT EXPENSE | 24,018 | 19,700 | 4,428 | |
| LIABILITY INSURANCE | 16,721 | 13,652 | 3,069 | |
| INVESTMENT FEES | 209,874 | 209,874 | ||
| OFFICE EXPENSE | 10,349 | 9,090 | 995 | 224 |
| ADVERTISING | 8,075 | 6,545 | 1,471 | |
| BANK CHARGES | 5,243 | 180 | 4,061 | 913 |
| REPAIRS & MAINTENANCE | 29,968 | 2,080 | 21,176 | 4,761 |
| DUES & SUBSCRIPTIONS | 9,346 | 8,936 | 167 | 38 |
| EQUIPMENT RENTAL | 1,559 | 1,559 | ||
| EQUIPMENT REPAIR | 868 | 685 | 153 | |
| LICENSES & PERMITS | 5,008 | 4,088 | 920 | |
| MISCELLANEOUS EXPENSE | 11,620 | 10,933 | 453 | 102 |
| UNIFORMS | 359 | 293 | 66 | |
| UTILITIES | 148,707 | 2,950 | 118,560 | 26,653 |
| TREASURER STATE OF OHIO | 4,245 | 4,245 | ||
| HEALTH INSURANCE | 27,271 | 2,394 | 20,311 | 4,566 |
| SUPPLIES | 10,154 | 536 | 8,003 | 1,799 |
| TELEPHONE | 17,866 | 7,592 | 8,351 | 1,877 |
| POSTAGE | 3,221 | 2,922 | 121 | 27 |
| MEALS & ENTERTAINMENT | 2,099 | 2,099 | ||
| EQUIPMENT | 32,194 | 25,186 | 5,661 | |
| RENT EXPENSE | 31,725 | 31,725 | ||
| MEDICAL EXPENSE | 18,657 | 18,657 | ||
| VEHICLE | 2,036 | 2,036 | ||
| PARTNERSHIP LOSS | 151,375 | |||
| WORKERS COMPENSATION INSURANCE | 3,980 | 3,813 | 858 | |
| STAFF TRAINING & TRAVEL | 179 | 146 | 33 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS BROKERAGE INCOME | -80,046 | -80,046 | |
| VAIDYA OH HOLDINGS, LLC | -102,882 | -102,882 | |
| NOBLE ICE ARENA | 371,458 | 371,458 | |
| TAVROS SOHO LLC | -26,672 | -26,672 | |
| SECTION 1231 GAIN | 114,313 | 114,313 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE ON INVESTMENTS | 32,125 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILITIES | 4,187 | 3,398 |
| SALES TAX PAYABLE | 3,281 | 3,318 |
| INSURANCE PAYABLE | 1,502 | 1,502 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CONCESSION & PRO SHOP SALES | 53,323 | 53,323 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE AND LOCAL TAXES | 11,429 | 9,331 | 2,098 | |
| EXCISE TAXES | 44,491 |