| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 53,977 | 4,067 | 49,030 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 7,507,048 | ||||||||
| LAND IMPROVMENTS | 2,792,075 | 837,623 | 139,604 | ||||||
| BUILDINGS | 17,111,781 | 46,910 | 427,794 | ||||||
| EQUIPMENT AND FURNITURE | 1,294,200 | 134,736 | 175,374 | ||||||
| TECHNOLOGY EQUIP | 250,143 | 50,029 | |||||||
| LEASEHOLD IMPROVEMENT | 23,117 | ||||||||
| CWIP | 5,796,655 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 CORPORATE BONDS | 802,436 | 802,436 |
| SCHWAB 5051 CORPORATE BONDS |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 MUTUAL FUNDS | 15,732,274 | 15,732,274 |
| SCHWAB 5051 MUTUAL FUNDS | ||
| SCHWAB 4350 ETFS | 62,973,450 | 62,973,450 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB 4350 ALTERNATIVES | 1,507,637 | 1,507,637 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 2,792,075 | 977,226 | 1,814,849 | 2,792,075 |
| BUILDINGS | 17,111,781 | 474,705 | 16,637,076 | 17,111,781 |
| EQUIP AND FURNITURE | 1,294,200 | 310,110 | 984,090 | 1,294,200 |
| TECHNOLOGY EQUIPMENT | 250,143 | 50,029 | 200,114 | 250,143 |
| LEASEHOLD IMPROVEMENTS | ||||
| CWIP | 5,796,655 | 5,796,655 | 5,796,655 | |
| LAND | 7,507,048 | 7,507,048 | 7,507,048 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 121,452 | 135,176 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 3,108 | ||
| ACCRUED INTEREST | 21,643 | 15,393 | 15,393 |
| UNDEPOSITED FUNDS | 97,416 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| COMPUTER, INTERNET, TELEPHONE | 109,479 | 110,370 | ||
| DUES - PROFESSIONAL | 7,475 | 6,338 | ||
| CULTURAL PROGRAMMING EVENTS | 4,507 | 4,900 | ||
| INSURANCE | 79,131 | 79,131 | ||
| INVESTMENT INTEREST - FAIRWAY | 1 | 1 | ||
| INVESTMENT INTEREST - OVATION | 3,933 | 3,933 | ||
| INVESTMENT INTEREST - RCP | 339 | 339 | ||
| OFFICE EXPENSE | 50,143 | 58,062 | ||
| ORDINARY INCOME DEDUCTION - R | 8,504 | 8,504 | ||
| PORTFOLIO EXPENSE - FAIRWAY | 7,094 | 7,094 | ||
| PORTFOLIO EXPENSE - OVATION | 30,579 | 30,558 | ||
| PORTFOLIO EXPENSE - RCP | 217 | 8 | ||
| PROPERTY UPKEEP | 509,289 | 547,507 | ||
| ROYALTIES DEDUCTION - FAIRWAY | 8,970 | 8,970 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OVATION ALT INC FD LP ORD INC | -4,936 | -4,936 | |
| OVATION ALT INC FD LP ORD-UBI | 10,308 | ||
| OVATION ALT INC FD LP 1231-UB | 15 | ||
| OVATION ALT INC FD LP OTH INC | 683 | 683 | |
| FAIRWAY R.A.F. I LP ORD INC | -930 | -930 | |
| FAIRWAY R.A.F. I LP ORD INC | -342 | ||
| FAIRWAY R.A.F. I LP OTHER INC | 476 | 476 | |
| FAIRWAY R.A.F. I LP ROYALTIES | 23,096 | 23,096 | |
| RCP FUND V LP ORD INCOME | -7,198 | -7,198 | |
| RCP FUND V LP ORD INCOME - UB | 10,396 | ||
| RCP FUND V LP OTHER INCOME | 56 | 56 | |
| RCP FUND V LP ROYALTIES | 52 | 52 | |
| FAIRWAY R.A.F. I LP RENTAL | 4,384 | 4,384 | |
| OVATION ALT INC FD LP RENTAL | -681 | -681 | |
| OVATION ALT INC FD LP RTL-UBI | -577 | ||
| RCP FUND V LP RENTAL | 7 | 7 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,243,828 |
| PRIOR YEAR GRANT REDUCED | 125,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CONSTRUCTION RETAINAGE | 144,204 | |
| SECURITY DEPOSITS | 1,350 | 750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,945 | 1,945 | ||
| CONSULTING | 180,449 | 202,919 | ||
| INVESTMENT EXPENSE | 165,732 | 165,732 | ||
| PAYROLL SERVICES | 2,070 | 2,277 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL | 43,825 | |||
| FOREIGN TAXES | 29,945 | 29,945 | ||
| PAYROLL TAXES | 47,567 | 904 | 46,664 | |
| STATE | 146 |