| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting fees | 6,755 | 3,377 | 3,378 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation and depletion | 3,033,621 | 3,033,621 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ES I BUILDING | 1,040,000 | 542,229 | 497,771 | 497,771 |
| ES I BUILDING IMPOVEMENTS | 7,348,843 | 3,831,451 | 3,517,392 | 3,517,392 |
| ES I BUILDING IMPROV BILLBOARD | 360,000 | 187,697 | 172,303 | 172,303 |
| HS FURNITURE AND FIXTURES TEF 1 | 331,332 | 331,332 | 0 | 0 |
| ES I LAND | 330,289 | 0 | 330,289 | 330,289 |
| HS LAND IMPROVEMENTS - TEF 1 | 2,034,710 | 1,110,850 | 923,860 | 923,860 |
| HS BUILDING - TEF 1 | 9,706,364 | 5,299,192 | 4,407,172 | 4,407,172 |
| HS FURNITURE AND FIXTURES - TEF 1 | 1,227,604 | 1,227,604 | 0 | 0 |
| ES I FURNITURE AND FIXTURES | 517,784 | 517,784 | 0 | 0 |
| N.E. NEIGHBORHOOD LAND | 20,000 | 0 | 20,000 | 20,000 |
| HS FURNITURE AND FIXTURES - TEF 1 | 27,987 | 27,987 | 0 | 0 |
| ES I BUILDING IMPROVEMENTS | 953,243 | 471,527 | 481,716 | 481,716 |
| MS LAND - TEF 2 | 497,717 | 0 | 497,717 | 497,717 |
| HS LAND - TEF 1 | 20,000 | 0 | 20,000 | 20,000 |
| HS LAND - TEF 1 | 1,082,617 | 0 | 1,082,617 | 1,082,617 |
| MS BUILDING IMPROVEMENTS - TEF 2 | 193,092 | 90,562 | 102,530 | 102,530 |
| UPA CASS & AMSTERDAM LAND - TEF 4 | 50,000 | 0 | 50,000 | 50,000 |
| MS BUILDING - TEF 2 | 2,986,307 | 1,630,376 | 1,355,931 | 1,355,931 |
| MS FURNITURE & FIXTURES - TEF 2 | 298,631 | 298,631 | 0 | 0 |
| ES I FURNITURE AND FIXTURES | 55,118 | 55,118 | 0 | 0 |
| MS GYM BUILDING IMPROVEMENTS - TEF 2 | 1,685,473 | 833,900 | 851,573 | 851,573 |
| UPSM HS BUILDING - TEF 7 | 914,844 | 402,696 | 512,148 | 512,148 |
| UPSM HS LAND - TEF 7 | 1,046,849 | 0 | 1,046,849 | 1,046,849 |
| LAND - TEF 7 | 3,900 | 0 | 3,900 | 3,900 |
| LAND IMPROVEMENTS - TEF 4 | 144,825 | 62,967 | 81,858 | 81,858 |
| BUILDING - TEF 4 | 291,706 | 126,848 | 164,858 | 164,858 |
| BUILDING IMPROVEMENTS - TEF 4 | 9,599,812 | 4,174,277 | 5,425,535 | 5,425,535 |
| OFFICE EQUIPMENT | 315,718 | 315,718 | 0 | 0 |
| BUILDING IMPROVEMENTS - TEF 2 | 444,682 | 174,356 | 270,326 | 270,326 |
| BUILDING IMPROVEMENTS - TEF 5 | 14,499,899 | 5,933,181 | 8,566,718 | 8,566,718 |
| OFFICE, FURNITURE, & FIXTURES - TEF 5 | 636,859 | 636,859 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF 5 | 234,714 | 234,714 | 0 | 0 |
| SOFTWARE - TEF 5 | 7,560 | 7,560 | 0 | 0 |
| OFFICE, FURNITURE, & FIXTURES - TEF 6 | 874,087 | 874,087 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF 6 | 13,293 | 13,293 | 0 | 0 |
| BUILDING IMPROVEMENTS - TEF FRANKLIN | 12,937,062 | 4,989,622 | 7,947,440 | 7,947,440 |
| OFFICE, FURNITURE, & FIXTURES - TEF FRANKLIN | 412,209 | 412,209 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF FRANKLIN | 470,029 | 470,029 | 0 | 0 |
| SOFTWARE - TEF FRANKLIN | 48,983 | 48,983 | 0 | 0 |
| OFFICE, FURNITURE, & FIXTURES - TEF 5 | 13,260 | 13,260 | 0 | 0 |
| OFFICE, FURNITURE, & FIXTURES - TEF FRANKLIN | 62,221 | 62,221 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF FRANKLIN | 152,183 | 152,183 | 0 | 0 |
| SOFTWARE - TEF FRANKLIN | 71,082 | 71,082 | 0 | 0 |
| LAND-TEF 3- HFA K5 | 146,668 | 0 | 146,668 | 146,668 |
| BUILDING-TEF 3-HFA K5 | 555,843 | 189,433 | 366,410 | 366,410 |
| BUILDING IMPROVEMENTS - TEF 3 | 8,295,072 | 2,827,058 | 5,468,014 | 5,468,014 |
| OFFICE FURNITURE & FIXTURES- TEF 3 | 402,772 | 402,772 | 0 | 0 |
| OFFICE FURNITURE & FIXTURES-TEF 5 | 6,200 | 6,200 | 0 | 0 |
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 6,200 | 6,200 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF 3 | 463,375 | 463,375 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF FRANKLIN | 83,004 | 83,004 | 0 | 0 |
| SOFTWARE - TEF 3 | 6,566 | 6,566 | 0 | 0 |
| SOFTWARE - TEF FRANKLIN | 8,000 | 8,000 | 0 | 0 |
| LAND-TEF 8 - UPSM K5 | 120,000 | 0 | 120,000 | 120,000 |
| BUILDING - TEF 8 | 482,362 | 152,023 | 330,339 | 330,339 |
| BUILDING IMPROVEMENTS - TEF 3 | 762,674 | 253,413 | 509,261 | 509,261 |
| BUILDING IMPROVEMENTS - TEF 8 | 11,978,694 | 3,775,336 | 8,203,358 | 8,203,358 |
| OFFICE FURNITURE & FIXTURES- TEF 3 | 44,543 | 44,543 | 0 | 0 |
| OFFICE FURNITURE & FIXTURES- TEF 8 | 538,836 | 538,836 | 0 | 0 |
| OFFICE FURNITURE & FIXTURES- TEF FRANKLIN | 9,790 | 9,790 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF 3 | 22,150 | 22,150 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF 8 | 275,841 | 275,841 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF FRANKLIN | 157,158 | 157,158 | 0 | 0 |
| SOFTWARE - TEF FRANKLIN | 37,406 | 37,406 | 0 | 0 |
| BUILDING IMPROVEMENTS - TEF 3 | 13,396 | 3,787 | 9,609 | 9,609 |
| BUILDING IMPROVEMENTS - TEF 8 | 779,978 | 237,489 | 542,489 | 542,489 |
| BUILDING IMPROVEMENTS - TEF 8 | 103,350 | 24,623 | 78,727 | 78,727 |
| BUILDING IMPROVEMENTS - TEF 2 | 4,699,037 | 999,046 | 3,699,991 | 3,699,991 |
| OFFICE EQUIPMENT/FURNITURE - TEF 2 | 396,627 | 396,627 | 0 | 0 |
| COMPUTER EQUIPMENT - TEF 2 | 181,666 | 181,666 | 0 | 0 |
| BUILDING - TEF 6 | 16,850,655 | 3,654,575 | 13,196,080 | 13,196,080 |
| BUILDING IMPROVEMENTS - TEF 2 | 613,349 | 125,162 | 488,187 | 488,187 |
| BUILDING IMPROVEMENTS - TEF 2 | 78,925 | 14,758 | 64,167 | 64,167 |
| BUILDING IMPROVEMENTS - TEF 8 | 56,940 | 10,646 | 46,294 | 46,294 |
| LAND IMPROVEMENTS - TEF 4 | 429,917 | 214,958 | 214,959 | 214,959 |
| LAND IMPROVEMENTS - TEF 3 | 83,918 | 41,962 | 41,956 | 41,956 |
| FF&E - TEF 3 | 16,562 | 16,562 | 0 | 0 |
| BUILDING IMPROVEMENTS - TEF 2 | 81,289 | 13,807 | 67,482 | 67,482 |
| BUILDING IMPROVEMENTS - TEF 3 | 84,802 | 13,678 | 71,124 | 71,124 |
| LEASEHOLD IMPROVEMENTS-TEF6 | 844,414 | 147,053 | 697,361 | 697,361 |
| FF&E - TEF 6 | 255,721 | 237,458 | 18,263 | 18,263 |
| BUILDING IMPROVEMENTS - TEF FRANKLIN | 231,935 | 13,629 | 218,306 | 218,306 |
| LAND IMPROVEMENTS - TEF 3 | 232,841 | 38,807 | 194,034 | 194,034 |
| BUILDING IMPROVEMENTS - TEF ONE | 205,350 | 6,801 | 198,549 | 198,549 |
| BUILDING IMPROVEMENTS - TEF ONE | 308,782 | 11,546 | 297,236 | 297,236 |
| LAND IMPROVEMENTS - TEF ONE | 358,189 | 35,819 | 322,370 | 322,370 |
| LAND IMPROVEMENTS - TEF 2 | 94,850 | 9,485 | 85,365 | 85,365 |
| BUILDING IMPROVEMENTS - TEF 8 | 589,063 | 18,251 | 570,812 | 570,812 |
| LAND IMPROVEMENTS - TEF 8 | 200,357 | 20,036 | 180,321 | 180,321 |
| BUILDING IMPROVEMENTS - TEF ONE | 785,910 | 5,878 | 780,032 | 780,032 |
| BUILDING IMPROVEMENTS - TEF ONE | 75,422 | 564 | 74,858 | 74,858 |
| BUILDING IMPROVEMENTS - TEF 2 | 25,483 | 191 | 25,292 | 25,292 |
| BUILDING IMPROVEMENTS - TEF 3 | 99,823 | 747 | 99,076 | 99,076 |
| BUILDING IMPROVEMENTS - TEF 4 | 14,954 | 112 | 14,842 | 14,842 |
| BUILDING IMPROVEMENTS - TEF 5 | 36,870 | 276 | 36,594 | 36,594 |
| BUILDING IMPROVEMENTS - TEF 9 | 63,851 | 478 | 63,373 | 63,373 |
| LAND IMPROVEMENTS - TEF 8 | 52,765 | 1,759 | 51,006 | 51,006 |
| LAND IMPROVEMENTS - TEF 8 | 40,971 | 1,366 | 39,605 | 39,605 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 10,110 | 0 | 10,110 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 76,110 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 30,261 | 7,565 | 22,696 | |
| MISCELLANEOUS | 295 | 0 | 295 | |
| REPAIRS AND MAINTENANCE | 885 | 0 | 885 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other professional fees | 21,883 | 0 | 21,883 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 70 | 70 | 0 |