| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,355 | 16,855 | 6,590 | 910 |
| 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 | 4,999 | SL | 7 | ||||
| LAND | 2009-12-31 | 280,530 | 0 | L | |||||
| 6000 E | 2015-06-19 | 36,690 | 23,585 | SL | 7 | 5,241 | |||
| HEAT EXCHANGER | 2015-06-17 | 10,231 | 6,579 | SL | 7 | 1,462 | |||
| POS COMPUTER | 2015-04-30 | 478 | 448 | SL | 5 | 30 | |||
| REFRIGE COMPRESSOR | 2016-08-15 | 8,000 | 3,905 | SL | 7 | 1,143 | |||
| BLUE ICE SCOOTER | 2016-12-13 | 1,380 | 607 | SL | 7 | 197 | |||
| LAND | 2005-02-01 | 471,019 | 0 | L |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TD AMERITRADE | 15,689,386 | 15,689,386 |
| 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 | 471,019 | 0 | 471,019 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VAIDYA OH HOLDINGS, LLC | 1,529,513 | 1,529,513 | |
| LIBERTY MARKET PROPERTIES LLC | |||
| NORTH COAST ANGEL FUNDS, LLC | 9,991 | 9,991 | |
| NORTH COAST ANGEL FUND II, LLC | 64,580 | 64,580 | |
| TAVROS SOHO LLC | 106,713 | 106,713 | |
| ST. PAUL HOTEL GROUP, LLC | 198,423 | 198,423 | |
| RUMBATIME LLC | |||
| BLACKWOOD HOLDINGS | 255,730 | 255,730 | |
| HYDE PARK VENTURE PARTNERS | 587,495 | 587,495 | |
| INCONTEXT SOLUTIONS, INC. | 127,374 | 127,374 | |
| PRODUCED WATER ABSORBENTS | 125,000 | 125,000 | |
| ABS MATERIALS | 824,133 | 824,133 | |
| GCM GROSVENOR AG NET LEASE III | 1,390,365 | 1,390,365 | |
| HYDE PARK VENTURE PARTNERS II | 323,874 | 323,874 | |
| HAVEMEYER HOLDINGS LLC | 80,818 | 80,818 | |
| CURABLE, INC. | 25,000 | 25,000 | |
| GRAND VENTURES FUND I LP | 90,366 | 90,366 | |
| SCION NEUROSTIM, LLC | 239,591 | 239,591 | |
| DIFESCA OFFSHORE FUND LTD | 1,000,000 | 1,000,000 |
| 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 | 4,999 | ||
| 6000 E | 36,690 | 28,826 | 7,864 | |
| HEAT EXCHANGER | 10,231 | 8,041 | 2,190 | |
| POS COMPUTER | 478 | 478 | ||
| REFRIGE COMPRESSOR | 8,000 | 5,048 | 2,952 | |
| BLUE ICE SCOOTER | 1,380 | 804 | 576 |
| Item No. | 1 |
|---|---|
| Lender's Name | SMALL BUSINESS ADMINISTRATION |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 87,800 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | PAYCHECK PROTECTION PROGRAM LOANS |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSES | 88,282 |
| UNREALIZED LOSS ON INVESTMENTS | 2,665,427 |
| BOOK/TAX DIFFERENCE ON INVESTMENTS | 323,989 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EVENT EXPENSE | 13,735 | 14,502 | ||
| SEMINARS & MEETINGS | 244 | 244 | ||
| LIABILITY INSURANCE | 36,143 | 17,525 | 16,360 | 2,258 |
| INVESTMENT FEES | 9,224 | 9,224 | ||
| OFFICE EXPENSE | 9,054 | 5,820 | 2,622 | 1,476 |
| WORKERS COMPENSATION INSURANCE | 2,331 | 1,898 | ||
| ADVERTISING | 1,137 | 1,157 | ||
| BANK CHARGES | 3,583 | 225 | 2,951 | 407 |
| REPAIRS & MAINTENANCE | 31,547 | 2,080 | 20,560 | 2,838 |
| DUES & SUBSCRIPTIONS | 4,600 | 4,395 | 180 | 25 |
| EQUIPMENT RENTAL | 1,478 | 1,478 | ||
| EQUIPMENT REPAIR | 2,470 | 1,928 | ||
| LICENSES & PERMITS | 4,726 | 4,726 | ||
| MISCELLANEOUS EXPENSE | 6,853 | 6,853 | 82 | 11 |
| UNIFORMS | 310 | 310 | ||
| UTILITIES | 111,942 | 3,523 | 94,697 | 13,069 |
| HEALTH INSURANCE | 44,940 | 384 | 39,153 | 5,403 |
| SUPPLIES | 10,469 | 526 | 8,620 | 1,190 |
| TELEPHONE | 10,372 | 2,568 | 7,468 | 1,031 |
| POSTAGE | 1,164 | 988 | 155 | 21 |
| MEALS & ENTERTAINMENT | 1,795 | 1,795 | ||
| EQUIPMENT | 56,567 | 23,895 | 35,192 | |
| RENT EXPENSE | 30,193 | 30,193 | ||
| MEDICAL EXPENSE | 11,619 | 11,619 | ||
| CUSTODIAL AND JANITORIAL SERV | 435 | 435 | ||
| PARTNERSHIP LOSS | 407,638 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS BROKERAGE INCOME | 25,546 | 25,546 | |
| VAIDYA OH HOLDINGS, LLC | -141,452 | -141,452 | |
| NOBLE ICE ARENA | 461,679 | 461,679 | |
| GRAND VENUTRES FUND I LP | -416 | -416 | |
| SCION NEUROSTIM, LLC | -10,070 | -10,070 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX LIABILITIES | 9,537 | 16,346 |
| SALES TAX PAYABLE | 3,203 | 2,529 |
| INSURANCE WITHHELD | 1,502 | 2,693 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NOTES RECEIVABLE OTHER | 301,339 | 0 % |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| CONCESSION & PRO SHOP SALES | 24,578 | 24,578 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE AND LOCAL TAXES | 8,930 | 8,930 | ||
| EXCISE TAXES | 3,418 |