| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 49,325 | 8,574 | 31,146 |
| 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 | 7,539,661 | ||||||||
| LAND IMPROVMENTS | 3,354,358 | 1,265,664 | 153,884 | ||||||
| BUILDINGS | 20,095,327 | 1,471,149 | 502,434 | ||||||
| EQUIPMENT AND FURNITURE | 1,539,719 | 693,500 | 203,052 | ||||||
| TECHNOLOGY EQUIP | 379,854 | 177,530 | 72,916 | ||||||
| CWIP | 12,434,910 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 CORPORATE BONDS | ||
| SCHWAB 4350 BOND MUTUAL FUNDS | 10,051,581 | 10,051,581 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 SECURITIES | ||
| SCHWAB 4350 ETFS | 48,339,629 | 48,339,629 |
| SCHWAB 6712 SECURITIES | 10,315,464 | 10,315,464 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB 4350 ALTERNATIVES | 317,821 | 317,821 | |
| SCHWAB 6712 REIT'S | 204,534 | 204,534 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 3,354,358 | 1,419,547 | 1,934,811 | 3,354,358 |
| BUILDINGS | 20,095,327 | 1,973,583 | 18,121,744 | 20,095,327 |
| EQUIP AND FURNITURE | 1,539,720 | 857,710 | 682,010 | 1,539,720 |
| TECHNOLOGY EQUIPMENT | 379,854 | 250,446 | 129,408 | 379,854 |
| CWIP | 12,434,910 | 12,434,910 | 12,434,910 | |
| LAND | 7,539,661 | 7,539,661 | 7,539,661 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 21,865 | 23,080 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST | 16,811 |
| Description | Amount |
|---|---|
| ADJUST DONOR BASIS | 951,370 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| COMPUTER, INTERNET, TELEPHONE | 97,759 | 96,938 | ||
| DUES - PROFESSIONAL | 8,559 | 7,064 | ||
| CULTURAL PROGRAMMING EVENTS | 4,838 | 4,838 | ||
| INSURANCE | 140,500 | 478 | 140,022 | |
| INVESTMENT INTEREST - OVATION | 324 | 324 | ||
| OFFICE EXPENSE | 67,041 | 68,008 | ||
| ORDINARY INCOME DEDUCTION - O | 323 | 323 | ||
| ORDINARY INCOME DEDUCTION - R | 1,218 | 1,218 | ||
| PORTFOLIO EXPENSE - FAIRWAY | 7,722 | 7,719 | ||
| PORTFOLIO EXPENSE - OVATION | 4,532 | 4,522 | ||
| PROMOTIONS | 4,832 | 4,713 | ||
| PROPERTY UPKEEP | 545,890 | 521,633 | ||
| ROYALTIES DEDUCTION - FAIRWAY | 8,708 | 8,708 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OVATION ALT INC FD ORD INC(LS | -2,096 | -2,096 | |
| UBI OVATION ALT ORD INCOME | 3,401 | ||
| UBI OVATION CAPITAL GAIN | 1,581 | ||
| OVATION ALT INC FD LP OTH INC | 22 | 22 | |
| FAIRWAY R.A.F. I ORD INC(LS) | 563 | 563 | |
| UBI FAIRWAY R.A.F ORD INC(LS) | -921 | ||
| UBI FAIRWAY R.A.F CAP GAIN | 104 | ||
| FAIRWAY R.A.F. I LP OTHER INC | 920 | 920 | |
| FAIRWAY R.A.F. I LP ROYALTIES | 36,823 | 36,823 | |
| MISC INCOME | 821 | 821 | |
| FAIRWAY R.A.F. I LP RENTAL | -404 | -404 | |
| OVATION ALT INC FD LP RENTAL | -65 | -65 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 11,496,394 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 4,800 | 4,050 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,938 | 1,927 | ||
| CONSULTING | 4,489 | 10,189 | ||
| FOOD SERVICE | 43,355 | 43,355 | ||
| GRAPHIC DESIGN, WEBSITE | 1,651 | 1,543 | ||
| INVESTMENT EXPENSE | 163,329 | 163,329 | ||
| PAYROLL SERVICES | 3,396 | 3,079 | ||
| RESEARCH SERVICES | 21,261 | 21,387 | ||
| PHOTO, VIDEO & SOCIAL MEDIA SERV | 18,680 | 28,725 | ||
| STAFFING SERVICES | 47,100 | 47,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL | 22,558 | |||
| FOREIGN TAXES | 45,886 | 45,886 | ||
| PAYROLL TAXES | 66,408 | 1,364 | 65,043 | |
| STATE | 114 |