| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 34,137 | 11,054 | 24,419 |
| 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 | 2,986,079 | 1,119,307 | 146,766 | ||||||
| BUILDINGS | 20,043,603 | 970,513 | 500,635 | ||||||
| EQUIPMENT AND FURNITURE | 1,528,016 | 496,341 | 200,865 | ||||||
| TECHNOLOGY EQUIP | 355,354 | 108,110 | 69,421 | ||||||
| CWIP | 8,365,744 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 CORPORATE BONDS | 492,690 | 492,690 |
| SCHWAB 4350 BOND MUTUAL FUNDS | 13,415,553 | 13,415,553 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 SECURITIES | 46,775 | 46,775 |
| SCHWAB 4350 ETFS | 44,471,448 | 44,471,448 |
| SCHWAB 6712 SECURITIES | 8,260,612 | 8,260,612 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB 4350 ALTERNATIVES | 453,627 | 453,627 | |
| SCHWAB 6712 REIT'S | 146,636 | 146,636 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 2,986,079 | 1,265,664 | 1,720,415 | 2,986,079 |
| BUILDINGS | 20,043,602 | 1,471,149 | 18,572,453 | 20,043,602 |
| EQUIP AND FURNITURE | 1,528,016 | 693,500 | 834,516 | 1,528,016 |
| TECHNOLOGY EQUIPMENT | 355,354 | 177,530 | 177,824 | 355,354 |
| CWIP | 8,365,744 | 8,365,744 | 8,365,744 | |
| 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 | 30,317 | 30,653 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 21,162 | 16,811 | 16,811 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES ON INVESTMENTS | 16,085,975 |
| ADJUST DONOR BASIS | 151,607 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| COMPUTER, INTERNET, TELEPHONE | 66,089 | 68,547 | ||
| DUES - PROFESSIONAL | 7,584 | 10,411 | ||
| CULTURAL PROGRAMMING EVENTS | 2,222 | 2,612 | ||
| INSURANCE | 141,786 | 141,786 | ||
| INVESTMENT INTEREST - OVATION | 39 | 39 | ||
| OFFICE EXPENSE | 43,047 | 55,115 | ||
| ORDINARY INCOME DEDUCTION - R | 2,185 | 2,185 | ||
| PORTFOLIO EXPENSE - FAIRWAY | 5,379 | 5,375 | ||
| PORTFOLIO EXPENSE - OVATION | 8,194 | 7,776 | ||
| PORTFOLIO EXPENSE - RCP | 284 | |||
| PROMOTIONS | 5,621 | 5,621 | ||
| PROPERTY UPKEEP | 819,669 | 848,115 | ||
| ROYALTIES DEDUCTION - FAIRWAY | 7,792 | 7,792 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OVATION ALT INC FD ORD INC(LS | -141 | -141 | |
| UBI OVATION ALT ORD INCOME | 4,543 | ||
| UBI OVATION SECT 1231 GAIN | 23 | ||
| OVATION ALT INC FD LP OTH INC | 61 | 61 | |
| FAIRWAY R.A.F. I ORD INC(LS) | 268 | 268 | |
| UBI FAIRWAY R.A.F ORD INC(LS) | -602 | ||
| FAIRWAY R.A.F. I LP OTHER INC | 18 | 18 | |
| FAIRWAY R.A.F. I LP ROYALTIES | 47,070 | 47,070 | |
| MISC INCOME | 385 | 385 | |
| RCP FUND V LP ORD INC(LOSS) | 463 | 463 | |
| UBI RCP FUND V LP ORD INC(LS) | -1,381 | ||
| FAIRWAY R.A.F. I LP RENTAL | -380 | -380 | |
| OVATION ALT INC FD LP RENTAL | -49 | -49 | |
| UBI OVATION ALT INC FD LP RT | -81 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CONSTRUCTION RETAINAGE | 17,092 | |
| SECURITY DEPOSITS | 3,750 | 4,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,329 | 1,329 | ||
| CONSULTING | 8,974 | 3,399 | ||
| FOOD SERVICE | 34,952 | 34,952 | ||
| GRAPHIC DESIGN, WEBSITE | 1,550 | 1,550 | ||
| INVESTMENT EXPENSE | 180,232 | 180,232 | ||
| PAYROLL SERVICES | 3,388 | 3,645 | ||
| RESEARCH SERVICES | 18,304 | 18,304 | ||
| PHOTO, VIDEO & SOCIAL MEDIA SERV | 19,637 | 15,948 | ||
| STAFFING SERVICES | 19,686 | 20,921 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL | 48,626 | |||
| FOREIGN TAXES | 49,696 | 49,696 | ||
| PAYROLL TAXES | 55,423 | 803 | 54,618 | |
| STATE | 175 |