| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 49,872 | 5,376 | 44,496 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ES I BUILDING | 2005-09-01 | 1,040,000 | 328,893 | SL | 39.000000000000 | 26,667 | 26,667 | ||
| ES I BUILDING IMPOVEMENTS | 2005-09-01 | 7,348,843 | 2,323,995 | SL | 39.000000000000 | 188,432 | 188,432 | ||
| ES I BUILDING IMPROV BILLBOARD | 2005-09-01 | 360,000 | 113,849 | SL | 39.000000000000 | 9,231 | 9,231 | ||
| HS FURNITURE AND FIXTURES - TEF 1 | 2005-09-01 | 331,332 | 331,332 | SL | 7.000000000000 | 0 | 0 | ||
| ES I LAND | 2005-09-01 | 330,289 | NC | 0 % | 0 | 0 | |||
| HS LAND IMPROVEMENTS - TEF 1 | 2004-09-01 | 2,034,710 | 693,474 | SL | 39.000000000000 | 52,172 | 52,172 | ||
| HS BUILDING - TEF 1 | 2004-09-01 | 9,706,364 | 3,308,144 | SL | 39.000000000000 | 248,881 | 248,881 | ||
| HS FURNITURE AND FIXTURES - TEF 1 | 2004-09-01 | 1,227,604 | 1,227,604 | SL | 7.000000000000 | 0 | 0 | ||
| ES I FURNITURE AND FIXTURES | 2005-09-01 | 517,784 | 517,784 | SL | 7.000000000000 | 0 | 0 | ||
| N.E. NEIGHBORHOOD LAND | 2006-06-08 | 20,000 | NC | 0 % | 0 | 0 | |||
| HS FURNITURE AND FIXTURES - TEF 1 | 2006-09-01 | 27,987 | 27,987 | SL | 7.000000000000 | 0 | 0 | ||
| ES I BUILDING IMPROVEMENTS | 2006-09-01 | 953,243 | 275,991 | SL | 39.000000000000 | 24,442 | 24,442 | ||
| MS LAND - TEF 2 | 2004-09-01 | 497,717 | NC | 0 % | 0 | 0 | |||
| HS LAND - TEF 1 | 2003-09-01 | 20,000 | NC | 0 % | 0 | 0 | |||
| HS LAND - TEF 1 | 2002-09-01 | 1,082,617 | NC | 0 % | 0 | 0 | |||
| MS BUILDING IMPROVEMENTS - TEF 2 | 2007-09-01 | 193,092 | 50,954 | SL | 39.000000000000 | 4,951 | 4,951 | ||
| UPA CASS & AMSTERDAM LAND - TEF 4 | 2007-09-01 | 50,000 | NC | 0 % | 0 | 0 | |||
| MS BUILDING - TEF 2 | 2004-09-01 | 2,986,307 | 1,017,800 | SL | 39.000000000000 | 76,572 | 76,572 | ||
| MS FURNITURE & FIXTURES - TEF 2 | 2004-09-01 | 298,631 | 298,631 | SL | 7.000000000000 | 0 | 0 | ||
| ES I FURNITURE AND FIXTURES | 2006-09-01 | 55,118 | 55,118 | SL | 7.000000000000 | 0 | 0 | ||
| MS GYM BUILDING IMPROVEMENTS - TEF 2 | 2006-09-01 | 1,685,473 | 488,164 | SL | 39.000000000000 | 43,217 | 43,217 | ||
| UPSM HS BUILDING - TEF 7 | 2008-11-12 | 914,844 | 215,032 | SL | 39.000000000000 | 23,458 | 23,458 | ||
| UPSM HS LAND - TEF 7 | 2008-11-12 | 1,046,849 | NC | 0 % | 0 | 0 | |||
| LOAN COSTS - TEF 4 | 2008-12-18 | 440,461 | 440,461 | SL | 7.000000000000 | 0 | 0 | ||
| LAND - TEF 7 | 2009-06-30 | 3,900 | NC | 0 % | 0 | 0 | |||
| LOAN COSTS - TEF 5 | 2009-05-26 | 341,543 | 341,543 | SL | 7.000000000000 | 0 | 0 | ||
| LAND IMPROVEMENTS - TEF 4 | 2009-01-01 | 144,825 | 33,263 | SL | 39.000000000000 | 3,713 | 3,713 | ||
| BUILDING - TEF 4 | 2009-01-01 | 291,706 | 67,008 | SL | 39.000000000000 | 7,480 | 7,480 | ||
| BUILDING IMPROVEMENTS - TEF 4 | 2009-01-01 | 9,599,812 | 2,205,085 | SL | 39.000000000000 | 246,149 | 246,149 | ||
| OFFICE EQUIPMENT | 2009-01-01 | 315,718 | 315,718 | SL | 7.000000000000 | 0 | 0 | ||
| DESKTOP/LAPTOP | 2010-03-26 | 3,266 | 3,266 | SL | 5.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 2 | 2010-09-01 | 444,682 | 83,140 | SL | 39.000000000000 | 11,402 | 11,402 | ||
| BUILDING IMPROVEMENTS - TEF 5 | 2010-01-01 | 14,499,899 | 2,958,845 | SL | 39.000000000000 | 371,792 | 371,792 | ||
| OFFICE, FURNITURE, & FIXTURES - TEF 5 | 2010-01-01 | 636,859 | 636,859 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT - TEF 5 | 2010-01-01 | 234,714 | 234,714 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE - TEF 5 | 2010-01-01 | 7,560 | 7,560 | SL | 3.000000000000 | 0 | 0 | ||
| OFFICE, FURNITURE, & FIXTURES - TEF 6 | 2010-01-01 | 874,087 | 874,087 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT - TEF 6 | 2010-01-01 | 13,293 | 13,293 | SL | 5.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS - TEF FRANKLIN | 2010-12-01 | 12,937,062 | 2,335,862 | SL | 39.000000000000 | 331,720 | 331,720 | ||
| OFFICE, FURNITURE, & FIXTURES - TEF FRANKLIN | 2010-12-01 | 412,209 | 412,209 | SL | 7.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT - TEF FRANKLIN | 2010-12-01 | 470,029 | 470,029 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE - TEF FRANKLIN | 2010-12-01 | 48,983 | 48,983 | SL | 3.000000000000 | 0 | 0 | ||
| OFFICE, FURNITURE, & FIXTURES - TEF 5 | 2011-09-01 | 13,260 | 12,311 | SL | 7.000000000000 | 949 | 949 | ||
| OFFICE, FURNITURE, & FIXTURES - TEF FRANKLIN | 2011-09-01 | 62,221 | 57,778 | SL | 7.000000000000 | 4,443 | 4,443 | ||
| COMPUTER EQUIPMENT - TEF FRANKLIN | 2011-09-01 | 152,183 | 152,183 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE - TEF FRANKLIN | 2011-09-01 | 71,082 | 71,082 | SL | 3.000000000000 | 0 | 0 | ||
| LOAN COSTS - TEF 3 | 2011-12-28 | 198,160 | 169,854 | SL | 7.000000000000 | 28,306 | 28,306 | ||
| LOAN COSTS - TEF FRANKLIN | 2011-05-17 | 295,701 | 278,100 | SL | 7.000000000000 | 17,601 | 17,601 | ||
| LAND-TEF 3- HFA K5 | 2011-01-01 | 146,668 | L | 0 | 0 | ||||
| BUILDING-TEF 3-HFA K5 | 2012-09-01 | 555,843 | 75,417 | SL | 39.000000000000 | 14,252 | 14,252 | ||
| BUILDING IMPROVEMENTS - TEF 3 | 2012-09-01 | 8,295,072 | 1,125,506 | SL | 39.000000000000 | 212,694 | 212,694 | ||
| OFFICE FURNITURE & FIXTURES- TEF 3 | 2012-09-01 | 402,772 | 316,464 | SL | 7.000000000000 | 57,539 | 57,539 | ||
| OFFICE FURNITURE & FIXTURES-TEF 5 | 2012-03-01 | 6,200 | 4,873 | SL | 7.000000000000 | 886 | 886 | ||
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 2012-09-01 | 6,200 | 4,873 | SL | 7.000000000000 | 886 | 886 | ||
| COMPUTER EQUIPMENT - TEF 3 | 2012-09-01 | 463,375 | 463,375 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT - TEF FRANKLIN | 2012-03-01 | 83,004 | 83,004 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE - TEF 3 | 2012-09-01 | 6,566 | 6,566 | SL | 3.000000000000 | 0 | 0 | ||
| SOFTWARE - TEF FRANKLIN | 2012-01-01 | 8,000 | 8,000 | SL | 3.000000000000 | 0 | 0 | ||
| LAND-TEF 8 - UPSM K5 | 2011-01-01 | 120,000 | L | 0 | 0 | ||||
| BUILDING - TEF 8 | 2013-09-01 | 482,362 | 53,079 | SL | 39.000000000000 | 12,368 | 12,368 | ||
| BUILDING IMPROVEMENTS - TEF 3 | 2013-01-01 | 762,674 | 96,965 | SL | 39.000000000000 | 19,556 | 19,556 | ||
| BUILDING IMPROVEMENTS - TEF 8 | 2013-09-01 | 11,978,694 | 1,318,168 | SL | 39.000000000000 | 307,146 | 307,146 | ||
| OFFICE FURNITURE & FIXTURES- TEF 3 | 2013-03-01 | 44,543 | 28,634 | SL | 7.000000000000 | 6,363 | 6,363 | ||
| OFFICE FURNITURE & FIXTURES- TEF 8 | 2013-09-01 | 538,836 | 346,396 | SL | 7.000000000000 | 76,977 | 76,977 | ||
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 2013-01-01 | 9,790 | 6,295 | SL | 7.000000000000 | 1,399 | 1,399 | ||
| COMPUTER EQUIPMENT - TEF 3 | 2013-01-01 | 22,150 | 19,935 | SL | 5.000000000000 | 2,215 | 0 | ||
| COMPUTER EQUIPMENT - TEF 8 | 2013-09-01 | 275,841 | 248,256 | SL | 5.000000000000 | 27,585 | 27,585 | ||
| COMPUTER EQUIPMENT - TEF FRANKLIN | 2013-03-01 | 157,158 | 141,444 | SL | 5.000000000000 | 15,714 | 5,239 | ||
| SOFTWARE - TEF FRANKLIN | 2013-01-01 | 37,406 | 37,406 | SL | 3.000000000000 | 0 | 0 | ||
| LOAN COSTS - TEF 8 | 2013-04-01 | 302,275 | 205,115 | SL | 7.000000000000 | 43,182 | 43,182 | ||
| LOAN COSTS - TEF 8 | 2013-11-01 | 428,815 | 255,246 | SL | 7.000000000000 | 61,259 | 61,259 | ||
| BUILDING IMPROVEMENTS - TEF 3 | 2014-12-01 | 13,396 | 1,043 | SL | 39.000000000000 | 343 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 8 | 2014-02-01 | 779,978 | 77,497 | SL | 39.000000000000 | 19,999 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 8 | 2016-09-01 | 103,350 | 3,423 | SL | 39.000000000000 | 2,650 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 2 | 2017-09-01 | 4,699,037 | 35,142 | SL | 39.000000000000 | 120,488 | 0 | ||
| OFFICE EQUIPMENT/FURNITURE - TEF 2 | 2017-09-01 | 396,627 | 28,331 | SL | 7.000000000000 | 56,661 | 0 | ||
| COMPUTER EQUIPMENT - TEF 2 | 2017-09-01 | 181,666 | 18,167 | SL | 5.000000000000 | 36,333 | 0 | ||
| BUILDING - TEF 6 | 2017-07-01 | 16,850,655 | 198,031 | SL | 39.000000000000 | 432,068 | 0 | ||
| LOAN COSTS - TEF 2 | 2017-04-01 | 228,913 | 24,526 | SL | 7.000000000000 | 32,705 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 2 | 2018-01-01 | 613,349 | SL | 39.000000000000 | 15,073 | 0 | |||
| BUILDING IMPROVEMENTS - TEF 2 | 2018-09-01 | 78,925 | SL | 39.000000000000 | 590 | 0 | |||
| BUILDING IMPROVEMENTS - TEF 8 | 2018-09-01 | 56,940 | SL | 39.000000000000 | 426 | 0 | |||
| LAND IMPROVEMENTS - TEF 4 | 2018-09-01 | 429,917 | SL | 15.000000000000 | 14,331 | 0 | |||
| LAND IMPROVEMENTS - TEF 3 | 2018-09-01 | 83,918 | SL | 15.000000000000 | 2,797 | 0 | |||
| FF&E - TEF 3 | 2018-09-01 | 16,562 | SL | 7.000000000000 | 1,183 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ES I BUILDING | 1,040,000 | 355,560 | 684,440 | |
| ES I BUILDING IMPOVEMENTS | 7,348,843 | 2,512,427 | 4,836,416 | |
| ES I BUILDING IMPROV BILLBOARD | 360,000 | 123,080 | 236,920 | |
| HS FURNITURE AND FIXTURES - TEF 1 | 331,332 | 331,332 | 0 | |
| ES I LAND | 330,289 | 0 | 330,289 | |
| HS LAND IMPROVEMENTS - TEF 1 | 2,034,710 | 745,646 | 1,289,064 | |
| HS BUILDING - TEF 1 | 9,706,364 | 3,557,025 | 6,149,339 | |
| HS FURNITURE AND FIXTURES - TEF 1 | 1,227,604 | 1,227,604 | 0 | |
| ES I FURNITURE AND FIXTURES | 517,784 | 517,784 | 0 | |
| N.E. NEIGHBORHOOD LAND | 20,000 | 0 | 20,000 | |
| HS FURNITURE AND FIXTURES - TEF 1 | 27,987 | 27,987 | 0 | |
| ES I BUILDING IMPROVEMENTS | 953,243 | 300,433 | 652,810 | |
| MS LAND - TEF 2 | 497,717 | 0 | 497,717 | |
| HS LAND - TEF 1 | 20,000 | 0 | 20,000 | |
| HS LAND - TEF 1 | 1,082,617 | 0 | 1,082,617 | |
| MS BUILDING IMPROVEMENTS - TEF 2 | 193,092 | 55,905 | 137,187 | |
| UPA CASS & AMSTERDAM LAND - TEF 4 | 50,000 | 0 | 50,000 | |
| MS BUILDING - TEF 2 | 2,986,307 | 1,094,372 | 1,891,935 | |
| MS FURNITURE & FIXTURES - TEF 2 | 298,631 | 298,631 | 0 | |
| ES I FURNITURE AND FIXTURES | 55,118 | 55,118 | 0 | |
| MS GYM BUILDING IMPROVEMENTS - TEF 2 | 1,685,473 | 531,381 | 1,154,092 | |
| UPSM HS BUILDING - TEF 7 | 914,844 | 238,490 | 676,354 | |
| UPSM HS LAND - TEF 7 | 1,046,849 | 0 | 1,046,849 | |
| LAND - TEF 7 | 3,900 | 0 | 3,900 | |
| LAND IMPROVEMENTS - TEF 4 | 144,825 | 36,976 | 107,849 | |
| BUILDING - TEF 4 | 291,706 | 74,488 | 217,218 | |
| BUILDING IMPROVEMENTS - TEF 4 | 9,599,812 | 2,451,234 | 7,148,578 | |
| OFFICE EQUIPMENT | 315,718 | 315,718 | 0 | |
| DESKTOP/LAPTOP | 3,266 | 3,266 | 0 | |
| BUILDING IMPROVEMENTS - TEF 2 | 444,682 | 94,542 | 350,140 | |
| BUILDING IMPROVEMENTS - TEF 5 | 14,499,899 | 3,330,637 | 11,169,262 | |
| OFFICE, FURNITURE, & FIXTURES - TEF 5 | 636,859 | 636,859 | 0 | |
| COMPUTER EQUIPMENT - TEF 5 | 234,714 | 234,714 | 0 | |
| SOFTWARE - TEF 5 | 7,560 | 7,560 | 0 | |
| OFFICE, FURNITURE, & FIXTURES - TEF 6 | 874,087 | 874,087 | 0 | |
| COMPUTER EQUIPMENT - TEF 6 | 13,293 | 13,293 | 0 | |
| BUILDING IMPROVEMENTS - TEF FRANKLIN | 12,937,062 | 2,667,582 | 10,269,480 | |
| OFFICE, FURNITURE, & FIXTURES - TEF FRANKLIN | 412,209 | 412,209 | 0 | |
| COMPUTER EQUIPMENT - TEF FRANKLIN | 470,029 | 470,029 | 0 | |
| SOFTWARE - TEF FRANKLIN | 48,983 | 48,983 | 0 | |
| OFFICE, FURNITURE, & FIXTURES - TEF 5 | 13,260 | 13,260 | 0 | |
| OFFICE, FURNITURE, & FIXTURES - TEF FRANKLIN | 62,221 | 62,221 | 0 | |
| COMPUTER EQUIPMENT - TEF FRANKLIN | 152,183 | 152,183 | 0 | |
| SOFTWARE - TEF FRANKLIN | 71,082 | 71,082 | 0 | |
| LAND-TEF 3- HFA K5 | 146,668 | 0 | 146,668 | |
| BUILDING-TEF 3-HFA K5 | 555,843 | 89,669 | 466,174 | |
| BUILDING IMPROVEMENTS - TEF 3 | 8,295,072 | 1,338,200 | 6,956,872 | |
| OFFICE FURNITURE & FIXTURES- TEF 3 | 402,772 | 374,003 | 28,769 | |
| OFFICE FURNITURE & FIXTURES-TEF 5 | 6,200 | 5,759 | 441 | |
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 6,200 | 5,759 | 441 | |
| COMPUTER EQUIPMENT - TEF 3 | 463,375 | 463,375 | 0 | |
| COMPUTER EQUIPMENT - TEF FRANKLIN | 83,004 | 83,004 | 0 | |
| SOFTWARE - TEF 3 | 6,566 | 6,566 | 0 | |
| SOFTWARE - TEF FRANKLIN | 8,000 | 8,000 | 0 | |
| LAND-TEF 8 - UPSM K5 | 120,000 | 0 | 120,000 | |
| BUILDING - TEF 8 | 482,362 | 65,447 | 416,915 | |
| BUILDING IMPROVEMENTS - TEF 3 | 762,674 | 116,521 | 646,153 | |
| BUILDING IMPROVEMENTS - TEF 8 | 11,978,694 | 1,625,314 | 10,353,380 | |
| OFFICE FURNITURE & FIXTURES- TEF 3 | 44,543 | 34,997 | 9,546 | |
| OFFICE FURNITURE & FIXTURES- TEF 8 | 538,836 | 423,373 | 115,463 | |
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 9,790 | 7,694 | 2,096 | |
| COMPUTER EQUIPMENT - TEF 3 | 22,150 | 22,150 | 0 | |
| COMPUTER EQUIPMENT - TEF 8 | 275,841 | 275,841 | 0 | |
| COMPUTER EQUIPMENT - TEF FRANKLIN | 157,158 | 157,158 | 0 | |
| SOFTWARE - TEF FRANKLIN | 37,406 | 37,406 | 0 | |
| BUILDING IMPROVEMENTS - TEF 3 | 13,396 | 1,386 | 12,010 | |
| BUILDING IMPROVEMENTS - TEF 8 | 779,978 | 97,496 | 682,482 | |
| BUILDING IMPROVEMENTS - TEF 8 | 103,350 | 6,073 | 97,277 | |
| BUILDING IMPROVEMENTS - TEF 2 | 4,699,037 | 155,630 | 4,543,407 | |
| OFFICE EQUIPMENT/FURNITURE - TEF 2 | 396,627 | 84,992 | 311,635 | |
| COMPUTER EQUIPMENT - TEF 2 | 181,666 | 54,500 | 127,166 | |
| BUILDING - TEF 6 | 16,850,655 | 630,099 | 16,220,556 | |
| BUILDING IMPROVEMENTS - TEF 2 | 613,349 | 15,073 | 598,276 | |
| BUILDING IMPROVEMENTS - TEF 2 | 78,925 | 590 | 78,335 | |
| BUILDING IMPROVEMENTS - TEF 8 | 56,940 | 426 | 56,514 | |
| LAND IMPROVEMENTS - TEF 4 | 429,917 | 14,331 | 415,586 | |
| LAND IMPROVEMENTS - TEF 3 | 83,918 | 2,797 | 81,121 | |
| FF&E - TEF 3 | 16,562 | 1,183 | 15,379 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 237,180 | 0 | 237,180 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 12,017 | 289,428 | 289,428 |
| LOAN COSTS - TEF 3 | 28,306 | 0 | 0 |
| LOAN COSTS - TEF FRANKLIN | 17,601 | 0 | 0 |
| LOAN COSTS - TEF 8 | 97,160 | 53,978 | 53,978 |
| LOAN COSTS - TEF 8 | 173,569 | 112,310 | 112,310 |
| LOAN COSTS - TEF 2 | 204,387 | 171,682 | 171,682 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 2,844 | 199 | 2,645 | |
| INSURANCE | 39,098 | 9,775 | 29,323 | |
| BANKING FEES | 2,545 | 1,272 | 1,273 | |
| NMTC FEES | 43,500 | 0 | 43,500 | |
| REPAIRS AND MAINTANCE | 26,875 | 0 | 26,875 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CANCELLATION OF DEBT | 6,603,129 | 6,603,129 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONTRACT SERVICES | 22,861 | 0 | 22,861 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 442 | 0 | 0 |