| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 64,230 | 74,860 |
| 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 | 1,419,548 | 167,960 | ||||||
| BUILDINGS | 20,095,327 | 1,973,583 | 504,325 | ||||||
| EQUIPMENT AND FURNITURE | 1,539,719 | 896,552 | 192,460 | ||||||
| TECHNOLOGY EQUIP | 379,854 | 250,446 | 80,247 | ||||||
| CWIP | 12,434,910 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 BOND MUTUAL FUNDS | 1,503,088 | 1,503,088 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB 4350 ETFS | 55,965,939 | 55,965,939 |
| SCHWAB 6712 SECURITIES | 12,258,178 | 12,258,178 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHWAB 4350 ALTERNATIVES | 280,532 | 280,532 | |
| SCHWAB 6712 REIT'S | 200,919 | 200,919 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND IMPROVEMENTS | 3,680,886 | 1,587,507 | 2,093,379 | 3,680,886 |
| BUILDINGS | 20,340,902 | 2,477,908 | 17,862,994 | 20,340,902 |
| EQUIP AND FURNITURE | 1,613,245 | 1,050,169 | 563,076 | 1,613,245 |
| TECHNOLOGY EQUIPMENT | 469,357 | 330,694 | 138,663 | 469,357 |
| CWIP | 17,563,984 | 17,563,984 | 17,563,984 | |
| LAND | 7,684,154 | 7,684,154 | 7,684,154 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 49,115 | 45,425 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| COMPUTER, INTERNET, TELEPHONE | 94,547 | 94,329 | ||
| DUES - PROFESSIONAL | 6,925 | 8,420 | ||
| CULTURAL PROGRAMMING EVENTS | ||||
| INSURANCE | 139,213 | 1,894 | 137,319 | |
| INVESTMENT INTEREST - OVATION | 802 | 802 | ||
| OFFICE EXPENSE | 79,367 | 84,647 | ||
| ORDINARY INCOME DEDUCTION - O | 2,152 | 2,152 | ||
| PORTFOLIO EXPENSE - FAIRWAY | 9,097 | 9,096 | ||
| PORTFOLIO EXPENSE - OVATION | 2,406 | 2,403 | ||
| PROMOTIONS | 4,663 | 4,782 | ||
| PROPERTY UPKEEP | 647,657 | 698,851 | ||
| ROYALTIES DEDUCTION - FAIRWAY | 7,892 | 7,892 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OVATION ALT INC FD ORD INC(LS | -1,732 | -1,732 | |
| UBI OVATION ALT ORD INCOME | 653 | ||
| UBI OVATION CAPITAL GAIN | 864 | ||
| OVATION ALT INC FD LP OTH INC | 12 | 12 | |
| FAIRWAY R.A.F. I ORD INC(LS) | 280 | 280 | |
| UBI FAIRWAY R.A.F ORD INC(LS) | -583 | ||
| UBI FAIRWAY R.A.F CAP LOSS | -13 | ||
| FAIRWAY R.A.F. I LP OTHER INC | 1 | 1 | |
| FAIRWAY R.A.F. I LP ROYALTIES | 30,236 | 30,236 | |
| MISC INCOME | 7,050 | 7,050 | |
| FAIRWAY R.A.F. I LP RENTAL | -275 | -275 | |
| OVATION ALT INC FD LP RENTAL | -16 | -16 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 8,002,751 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 4,050 | 3,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 4,170 | 4,149 | ||
| CONSULTING | 544 | 644 | ||
| FOOD SERVICE | 44,460 | 44,460 | ||
| GRAPHIC DESIGN, WEBSITE | 191,646 | 186,275 | ||
| INVESTMENT EXPENSE | 176,275 | 176,275 | ||
| PAYROLL SERVICES | 3,772 | 4,088 | ||
| RESEARCH SERVICES | 35,920 | 35,920 | ||
| PHOTO, VIDEO & SOCIAL MEDIA SERV | 16,131 | 16,131 | ||
| STAFFING SERVICES | 17,870 | 17,870 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL | 34,150 | |||
| FOREIGN TAXES | 48,176 | 48,176 | ||
| PAYROLL TAXES | 80,175 | 1,093 | 79,082 | |
| STATE | 100 |