| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,151 | 4,254 | 11,897 |
| 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 | 382,227 | SL | 39.000000000000 | 26,667 | 26,667 | ||
| ES I BUILDING IMPOVEMENTS | 2005-09-01 | 7,348,843 | 2,700,859 | SL | 39.000000000000 | 188,432 | 188,432 | ||
| ES I BUILDING IMPROV BILLBOARD | 2005-09-01 | 360,000 | 132,311 | 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 | 797,818 | SL | 39.000000000000 | 52,172 | 52,172 | ||
| HS BUILDING - TEF 1 | 2004-09-01 | 9,706,364 | 3,805,906 | 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 | 324,875 | 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 | 60,856 | 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 | 1,170,944 | 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 | 574,598 | SL | 39.000000000000 | 43,217 | 43,217 | ||
| UPSM HS BUILDING - TEF 7 | 2008-11-12 | 914,844 | 261,948 | SL | 39.000000000000 | 23,458 | 23,458 | ||
| UPSM HS LAND - TEF 7 | 2008-11-12 | 1,046,849 | NC | 0 % | 0 | 0 | |||
| LAND - TEF 7 | 2009-06-30 | 3,900 | NC | 0 % | 0 | 0 | |||
| LAND IMPROVEMENTS - TEF 4 | 2009-01-01 | 144,825 | 40,689 | SL | 39.000000000000 | 3,713 | 3,713 | ||
| BUILDING - TEF 4 | 2009-01-01 | 291,706 | 81,968 | SL | 39.000000000000 | 7,480 | 7,480 | ||
| BUILDING IMPROVEMENTS - TEF 4 | 2009-01-01 | 9,599,812 | 2,697,383 | SL | 39.000000000000 | 246,149 | 246,149 | ||
| OFFICE EQUIPMENT | 2009-01-01 | 315,718 | 315,718 | SL | 7.000000000000 | 0 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 2 | 2010-09-01 | 444,682 | 105,944 | SL | 39.000000000000 | 11,402 | 11,402 | ||
| BUILDING IMPROVEMENTS - TEF 5 | 2010-01-01 | 14,499,899 | 3,702,429 | 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 | 2,999,302 | 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 | 13,260 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE, FURNITURE, & FIXTURES - TEF FRANKLIN | 2011-09-01 | 62,221 | 62,221 | SL | 7.000000000000 | 0 | 0 | ||
| 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 | ||
| LAND-TEF 3- HFA K5 | 2011-01-01 | 146,668 | L | 0 | 0 | ||||
| BUILDING-TEF 3-HFA K5 | 2012-09-01 | 555,843 | 103,921 | SL | 39.000000000000 | 14,252 | 14,252 | ||
| BUILDING IMPROVEMENTS - TEF 3 | 2012-09-01 | 8,295,072 | 1,550,894 | SL | 39.000000000000 | 212,694 | 212,694 | ||
| OFFICE FURNITURE & FIXTURES- TEF 3 | 2012-09-01 | 402,772 | 402,772 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE & FIXTURES-TEF 5 | 2012-03-01 | 6,200 | 6,200 | SL | 7.000000000000 | 0 | 0 | ||
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 2012-09-01 | 6,200 | 6,200 | SL | 7.000000000000 | 0 | 0 | ||
| 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 | 77,815 | SL | 39.000000000000 | 12,368 | 12,368 | ||
| BUILDING IMPROVEMENTS - TEF 3 | 2013-01-01 | 762,674 | 136,077 | SL | 39.000000000000 | 19,556 | 19,556 | ||
| BUILDING IMPROVEMENTS - TEF 8 | 2013-09-01 | 11,978,694 | 1,932,460 | SL | 39.000000000000 | 307,146 | 307,146 | ||
| OFFICE FURNITURE & FIXTURES- TEF 3 | 2013-03-01 | 44,543 | 41,360 | SL | 7.000000000000 | 3,183 | 1,061 | ||
| OFFICE FURNITURE & FIXTURES- TEF 8 | 2013-09-01 | 538,836 | 500,350 | SL | 7.000000000000 | 38,486 | 38,486 | ||
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 2013-01-01 | 9,790 | 9,093 | SL | 7.000000000000 | 697 | 0 | ||
| COMPUTER EQUIPMENT - TEF 3 | 2013-01-01 | 22,150 | 22,150 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT - TEF 8 | 2013-09-01 | 275,841 | 275,841 | SL | 5.000000000000 | 0 | 0 | ||
| COMPUTER EQUIPMENT - TEF FRANKLIN | 2013-03-01 | 157,158 | 157,158 | SL | 5.000000000000 | 0 | 0 | ||
| SOFTWARE - TEF FRANKLIN | 2013-01-01 | 37,406 | 37,406 | SL | 3.000000000000 | 0 | 0 | ||
| LOAN COSTS - TEF 8 | 2013-04-01 | 302,275 | 291,479 | SL | 7.000000000000 | 10,796 | 10,796 | ||
| LOAN COSTS - TEF 8 | 2013-11-01 | 428,815 | 377,764 | SL | 7.000000000000 | 51,051 | 51,051 | ||
| BUILDING IMPROVEMENTS - TEF 3 | 2014-12-01 | 13,396 | 1,729 | SL | 39.000000000000 | 343 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 8 | 2014-02-01 | 779,978 | 117,495 | SL | 39.000000000000 | 19,999 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 8 | 2016-09-01 | 103,350 | 8,723 | SL | 39.000000000000 | 2,650 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 2 | 2017-09-01 | 4,699,037 | 276,118 | SL | 39.000000000000 | 120,488 | 0 | ||
| OFFICE EQUIPMENT/FURNITURE - TEF 2 | 2017-09-01 | 396,627 | 141,653 | SL | 7.000000000000 | 56,661 | 0 | ||
| COMPUTER EQUIPMENT - TEF 2 | 2017-09-01 | 181,666 | 90,833 | SL | 5.000000000000 | 36,333 | 0 | ||
| BUILDING - TEF 6 | 2017-07-01 | 16,850,655 | 1,062,167 | SL | 39.000000000000 | 432,068 | 0 | ||
| LOAN COSTS - TEF 2 | 2017-04-01 | 228,913 | 89,933 | SL | 7.000000000000 | 32,702 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 2 | 2018-01-01 | 613,349 | 30,800 | SL | 39.000000000000 | 15,727 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 2 | 2018-09-01 | 78,925 | 2,614 | SL | 39.000000000000 | 2,024 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 8 | 2018-09-01 | 56,940 | 1,886 | SL | 39.000000000000 | 1,460 | 0 | ||
| LAND IMPROVEMENTS - TEF 4 | 2018-09-01 | 429,917 | 42,992 | SL | 15.000000000000 | 28,661 | 0 | ||
| LAND IMPROVEMENTS - TEF 3 | 2018-09-01 | 83,918 | 8,392 | SL | 15.000000000000 | 5,595 | 0 | ||
| FF&E - TEF 3 | 2018-09-01 | 16,562 | 3,549 | SL | 7.000000000000 | 2,366 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 2 | 2019-05-01 | 81,289 | 1,303 | SL | 39.000000000000 | 2,084 | 0 | ||
| BUILDING IMPROVEMENTS - TEF 3 | 2019-09-01 | 84,802 | 634 | SL | 39.000000000000 | 2,174 | 0 | ||
| LEASEHOLD IMPROVEMENTS-TEF6 | 2019-03-01 | 844,414 | 17,141 | SL | 39.000000000000 | 21,652 | 0 | ||
| FF&E - TEF 6 | 2019-03-01 | 255,721 | 18,266 | SL | 7.000000000000 | 36,532 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ES I BUILDING | 1,040,000 | 408,894 | 631,106 | |
| ES I BUILDING IMPOVEMENTS | 7,348,843 | 2,889,291 | 4,459,552 | |
| ES I BUILDING IMPROV BILLBOARD | 360,000 | 141,542 | 218,458 | |
| 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 | 849,990 | 1,184,720 | |
| HS BUILDING - TEF 1 | 9,706,364 | 4,054,787 | 5,651,577 | |
| 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 | 349,317 | 603,926 | |
| 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 | 65,807 | 127,285 | |
| UPA CASS & AMSTERDAM LAND - TEF 4 | 50,000 | 0 | 50,000 | |
| MS BUILDING - TEF 2 | 2,986,307 | 1,247,516 | 1,738,791 | |
| 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 | 617,815 | 1,067,658 | |
| UPSM HS BUILDING - TEF 7 | 914,844 | 285,406 | 629,438 | |
| 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 | 44,402 | 100,423 | |
| BUILDING - TEF 4 | 291,706 | 89,448 | 202,258 | |
| BUILDING IMPROVEMENTS - TEF 4 | 9,599,812 | 2,943,532 | 6,656,280 | |
| OFFICE EQUIPMENT | 315,718 | 315,718 | 0 | |
| BUILDING IMPROVEMENTS - TEF 2 | 444,682 | 117,346 | 327,336 | |
| BUILDING IMPROVEMENTS - TEF 5 | 14,499,899 | 4,074,221 | 10,425,678 | |
| 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 | 3,331,022 | 9,606,040 | |
| 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 | 118,173 | 437,670 | |
| BUILDING IMPROVEMENTS - TEF 3 | 8,295,072 | 1,763,588 | 6,531,484 | |
| OFFICE FURNITURE & FIXTURES- TEF 3 | 402,772 | 402,772 | 0 | |
| OFFICE FURNITURE & FIXTURES-TEF 5 | 6,200 | 6,200 | 0 | |
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 6,200 | 6,200 | 0 | |
| 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 | 90,183 | 392,179 | |
| BUILDING IMPROVEMENTS - TEF 3 | 762,674 | 155,633 | 607,041 | |
| BUILDING IMPROVEMENTS - TEF 8 | 11,978,694 | 2,239,606 | 9,739,088 | |
| OFFICE FURNITURE & FIXTURES- TEF 3 | 44,543 | 44,543 | 0 | |
| OFFICE FURNITURE & FIXTURES- TEF 8 | 538,836 | 538,836 | 0 | |
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 9,790 | 9,790 | 0 | |
| 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 | 2,072 | 11,324 | |
| BUILDING IMPROVEMENTS - TEF 8 | 779,978 | 137,494 | 642,484 | |
| BUILDING IMPROVEMENTS - TEF 8 | 103,350 | 11,373 | 91,977 | |
| BUILDING IMPROVEMENTS - TEF 2 | 4,699,037 | 396,606 | 4,302,431 | |
| OFFICE EQUIPMENT/FURNITURE - TEF 2 | 396,627 | 198,314 | 198,313 | |
| COMPUTER EQUIPMENT - TEF 2 | 181,666 | 127,166 | 54,500 | |
| BUILDING - TEF 6 | 16,850,655 | 1,494,235 | 15,356,420 | |
| BUILDING IMPROVEMENTS - TEF 2 | 613,349 | 46,527 | 566,822 | |
| BUILDING IMPROVEMENTS - TEF 2 | 78,925 | 4,638 | 74,287 | |
| BUILDING IMPROVEMENTS - TEF 8 | 56,940 | 3,346 | 53,594 | |
| LAND IMPROVEMENTS - TEF 4 | 429,917 | 71,653 | 358,264 | |
| LAND IMPROVEMENTS - TEF 3 | 83,918 | 13,987 | 69,931 | |
| FF&E - TEF 3 | 16,562 | 5,915 | 10,647 | |
| BUILDING IMPROVEMENTS - TEF 2 | 81,289 | 3,387 | 77,902 | |
| BUILDING IMPROVEMENTS - TEF 3 | 84,802 | 2,808 | 81,994 | |
| LEASEHOLD IMPROVEMENTS-TEF6 | 844,414 | 38,793 | 805,621 | |
| FF&E - TEF 6 | 255,721 | 54,798 | 200,923 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 23,835 | 0 | 23,835 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS - TEF 8 | 10,796 | 0 | 0 |
| LOAN COSTS - TEF 8 | 51,051 | 0 | 0 |
| LOAN COSTS - TEF 2 | 138,980 | 106,278 | 106,278 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 249 | 125 | 124 | |
| INSURANCE | 37,884 | 9,471 | 28,413 | |
| BANKING FEES | 2,983 | 1,492 | 1,491 | |
| NMTC FEES | 100,538 | 0 | 100,538 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SETTLEMENT RECEIPT | 250,000 | 250,000 | 250,000 |
| CANCELLATION OF DEBT | 3,493,688 | 3,493,688 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 13,813 | 6,906 | 6,907 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 519 | 0 | 0 |