| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 38,985 | 13,761 | 23,744 |
| 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 | 7,565,268 | ||||||||
| LAND IMPROVMENTS | 2,883,442 | 977,227 | 142,080 | ||||||
| BUILDINGS | 20,006,558 | 474,704 | 495,809 | ||||||
| EQUIPMENT AND FURNITURE | 1,433,472 | 310,110 | 186,231 | ||||||
| TECHNOLOGY EQUIP | 337,231 | 50,029 | 58,081 | ||||||
| CWIP | 5,467,982 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 CORPORATE BONDS | 774,501 | 774,501 |
| SCHWAB 4350 BOND MUTUAL FUNDS | 15,726,722 | 15,726,722 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 ETFS | 58,463,789 | 58,463,789 |
| SCHWAB 6712 SECURITIES | 10,337,113 | 10,337,113 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB 4350 ALTERNATIVES | 613,073 | 613,073 | |
| SCHWAB 6712 REIT'S | 259,688 | 259,688 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 2,883,442 | 1,119,306 | 1,764,136 | 2,883,442 |
| BUILDINGS | 20,006,558 | 970,514 | 19,036,044 | 20,006,558 |
| EQUIP AND FURNITURE | 1,433,472 | 493,175 | 940,297 | 1,433,472 |
| TECHNOLOGY EQUIPMENT | 337,231 | 108,110 | 229,121 | 337,231 |
| CWIP | 5,467,982 | 5,467,982 | 5,467,982 | |
| LAND | 7,565,268 | 7,565,268 | 7,565,268 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 40,326 | 44,398 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 15,393 | 21,162 | 21,162 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| COMPUTER, INTERNET, TELEPHONE | 74,065 | 72,597 | ||
| DUES - PROFESSIONAL | 10,681 | 8,992 | ||
| CULTURAL PROGRAMMING EVENTS | 3,108 | 3,108 | ||
| INSURANCE | 103,144 | 103,144 | ||
| INVESTMENT INTEREST - FAIRWAY | ||||
| INVESTMENT INTEREST - OVATION | 909 | 909 | ||
| INVESTMENT INTEREST - RCP | 35 | 35 | ||
| OFFICE EXPENSE | 63,729 | 55,979 | ||
| ORDINARY INCOME DEDUCTION - R | 2,972 | 2,972 | ||
| PORTFOLIO EXPENSE - FAIRWAY | 5,968 | 5,966 | ||
| PORTFOLIO EXPENSE - OVATION | 15,315 | 15,292 | ||
| PORTFOLIO EXPENSE - RCP | 96 | 3 | ||
| PROMOTIONS | 2,835 | 2,835 | ||
| PROPERTY UPKEEP | 666,724 | 682,008 | ||
| ROYALTIES DEDUCTION - FAIRWAY | 9,397 | 9,397 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OVATION ALT INC FD ORD INC(LS | -6,289 | -6,289 | |
| UBI OVATION ALT ORD INCOME | 3,102 | ||
| UBI OVATION CAPITAL LOSS | -614 | ||
| UBI OVATION SECT 1231 GAIN | 5,416 | ||
| OVATION ALT INC FD LP OTH INC | 233 | 233 | |
| FAIRWAY R.A.F. I ORD INC(LS) | 134 | 134 | |
| UBI FAIRWAY R.A.F ORD INC(LS) | -531 | ||
| UBI FAIRWAY R.A.F CAP GAIN | 51 | ||
| FAIRWAY R.A.F. I LP OTHER INC | -272 | -272 | |
| FAIRWAY R.A.F. I LP ROYALTIES | 30,259 | 30,259 | |
| RCP FUND V LP ORD INC(LOSS) | -20,775 | -20,775 | |
| UBI RCP FUND V LP ORD INCOME | 20,989 | ||
| RCP FUND V LP OTHER INCOME | 1,148 | 1,148 | |
| RCP FUND V LP ROYALTIES | 32 | 32 | |
| FAIRWAY R.A.F. I LP RENTAL | -346 | -346 | |
| OVATION ALT INC FD LP RENTAL | -242 | -242 | |
| UBI OVATION ALT INC FD LP RT | -90 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 190,197 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CONSTRUCTION RETAINAGE | 17,092 | |
| SECURITY DEPOSITS | 750 | 3,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,400 | 1,400 | ||
| CONSULTING | 6,567 | 5,952 | ||
| FOOD SERVICE | 8,864 | 8,864 | ||
| GRAPHIC DESIGN, WEBSITE | 45,744 | 49,153 | ||
| INVESTMENT EXPENSE | 181,707 | 181,707 | ||
| PAYROLL SERVICES | 2,222 | 1,965 | ||
| RESEARCH SERVICES | 35,944 | 36,044 | ||
| PHOTO, VIDEO & SOCIAL MEDIA SERV | 25,119 | 18,763 | ||
| STAFFING SERVICES | 2,086 | 850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL | 149,127 | |||
| FOREIGN TAXES | 27,357 | 27,357 | ||
| PAYROLL TAXES | 52,493 | 984 | 51,509 | |
| STATE | 309 |