| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 8843 SOUTH 137TH CIRCLE | 2009-12-31 | 1,250,000 | 126,649 | SL | 39.00 | 25,335 | |||
| 8877 SOUTH 137TH CIRCLE | 2009-12-31 | 1,450,000 | 150,647 | SL | 39.00 | 30,136 | |||
| 13205 Centennial BLDG | 2015-01-01 | 1,184,000 | SL | 39.00 | 22,558 | ||||
| 13205 CENTENNIAL PRKG LOT | 2015-01-01 | 296,000 | 150DB | 15.00 | 14,800 | ||||
| 3301 - 3341 LINCOLN | 2015-01-01 | 570,000 | SL | 39.00 | 9,657 | ||||
| 5505 - 5509 F ST | 2015-01-01 | 1,041,000 | SL | 39.00 | 18,257 | ||||
| 8930 S 137 CIR | 2015-01-01 | 2,507,000 | SL | 39.00 | 46,369 | ||||
| 8619 S 137 CIR BLDG | 2015-01-01 | 2,772,000 | SL | 39.00 | 68,115 | ||||
| 8619 S 137 CIR IMPROVE | 2015-01-01 | 792,000 | 150DB | 15.00 | 39,600 | ||||
| 5505 - 5509 F ST PRKNG LOT | 2015-01-01 | 112,000 | 150DB | 15.00 | 5,600 | ||||
| 5505 - 5509 F ST CARPET & CEILING | 2015-01-01 | 87,000 | 200DB | 7.00 | 12,429 | ||||
| 8930 S 137 CIR LAND IMPROV | 2015-01-01 | 413,000 | 150DB | 15.00 | 20,650 | ||||
| 8930 S 137 CIR SPRINKLERS | 2015-01-01 | 30,000 | 200DB | 7.00 | 4,286 | ||||
| 8619 S 137 CIR-SPRINKLERS | 2015-01-01 | 36,000 | 200DB | 7.00 | 5,143 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING 8843 S 137TH CIR | 987,000 | 151,984 | 835,016 | |
| BUILDING 8877 S 137TH CIR | 1,174,000 | 180,783 | 993,217 | |
| LAND 8843 S 137TH CIR | 263,000 | 263,000 | ||
| LAND 8877 S 137TH CIR | 276,000 | 276,000 | ||
| BUILDING & IMPROV 13205 CENTENNIAL | 1,214,000 | 37,358 | 1,176,642 | |
| LAND 13205 CENTENNIAL | 266,000 | 266,000 | ||
| BUILDINGS & IMPROV 3301-3341 N 35 | 393,000 | 9,657 | 383,343 | |
| LAND 3301-3341 N 35 | 177,000 | 177,000 | ||
| BUILDINGS & IMPROV 5505-5509 F ST | 942,000 | 36,286 | 905,714 | |
| LAND 5505-5509 F ST | 298,000 | 298,000 | ||
| BUILDING AND IMPROV 8930 S 137 CIR | 2,330,000 | 71,305 | 2,258,695 | |
| LAND 8930 S 137 CIR | 620,000 | 620,000 | ||
| BUILDING AND IMPROV 8619 S 137 CIR | 3,600,000 | 112,858 | 3,487,142 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP INTEREST-L & L DEVELOPEMENT | 508,265 | 1,065,000 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX EXPENSE | 5,978 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 19,446 | 19,446 | 19,446 | |
| OFFICE | 298 | 298 | 298 | |
| TELEPHONE | 1,167 | 1,167 | 1,167 | |
| Amortization | 15,015 | 15,015 | 15,015 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 342,302 | 342,302 | 342,302 |