| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NHCPS Equity | FMV | 1,599,294 | 1,599,294 |
| Clevenger Financial/Pershing (formerly Gremler) | FMV | 2,712,296 | 5,767,226 |
| AMC Equity | FMV | 10,277,318 | 10,277,318 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Printing and Publications | 14,037 | 0 | 0 | 14,037 |
| Computer Expenses | 986 | 0 | 0 | 0 |
| O2 Investment Expenses | 465 | 465 | 0 | 0 |
| Bank Charges | 270 | 0 | 0 | 0 |
| O2 Expenses | 2,712 | 2,712 | 0 | 0 |
| Dues and Subscriptions | 4,720 | 0 | 0 | 0 |
| Advertising and Promotion | 1,006,981 | 0 | 0 | 1,006,981 |
| Miscellaneous | 739 | 0 | 0 | 0 |
| Credit Card Fees | 695 | 0 | 0 | 0 |
| Rent Expense | 955 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Capital Gains JEK | 14,681 | 14,681 | 14,681 |
| Google Royalty Income | 1,286 | 1,286 | 1,286 |
| O2 Investment Ordinary Income | 1,845 | 1,845 | 1,845 |
| O2 Investment Ordinary Income | 478 | 478 | 478 |
| Digital Sales | 4,226,957 | 4,226,957 | |
| Organizational Sales | 20,903 | 20,903 | |
| Groupon | 48,790 | 48,790 | |
| MOOCs | 122,051 | 122,051 | |
| Points Income | 13,832 | 13,832 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card Dues | 1,897 | 27,333 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Advisory Fees JEK | 39,051 | 39,051 | 0 | 0 |
| Management Fees | 1,960,000 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Taxes and Licenses | 1,183 | 0 | 0 | 0 |