| 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 | 202,655 | SL | 39.000000000000 | 25,336 | |||
| 8877 SOUTH 137TH CIRCLE | 2009-12-31 | 1,450,000 | 241,055 | SL | 39.000000000000 | 30,136 | |||
| 13205 Centennial BLDG | 2015-01-01 | 1,184,000 | 69,634 | SL | 39.000000000000 | 23,538 | |||
| 13205 CENTENNIAL PRKG LOT | 2015-01-01 | 296,000 | 68,228 | 150DB | 15.000000000000 | 22,777 | |||
| 3301 N 35th | 2015-01-01 | 190,000 | 9,930 | SL | 39.000000000000 | 1,820 | |||
| 8930 S 137 CIR | 2015-01-01 | 2,507,000 | 143,139 | SL | 39.000000000000 | 48,385 | |||
| 8619 S 137 CIR BLDG | 2015-01-01 | 2,772,000 | 210,269 | SL | 39.000000000000 | 71,077 | |||
| 8619 S 137 CIR IMPROVE | 2015-01-01 | 792,000 | 182,556 | 150DB | 15.000000000000 | 60,944 | |||
| 8930 S 137 CIR LAND IMPROV | 2015-01-01 | 413,000 | 95,197 | 150DB | 15.000000000000 | 31,780 | |||
| 8930 S 137 CIR SPRINKLERS | 2015-01-01 | 30,000 | 16,881 | 200DB | 7.000000000000 | 3,748 | |||
| 8619 S 137 CIR-SPRINKLERS | 2015-01-01 | 36,000 | 20,256 | 200DB | 7.000000000000 | 4,498 | |||
| 13205 Cent-Ing Rand Improv | 2016-06-01 | 92,062 | 9,206 | SL | 15.000000000000 | 6,137 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING 8843 S 137TH CIR | 987,000 | 227,991 | 759,009 | |
| BUILDING 8877 S 137TH CIR | 1,174,000 | 271,191 | 902,809 | |
| LAND 8843 S 137TH CIR | 263,000 | 0 | 263,000 | |
| LAND 8877 S 137TH CIR | 276,000 | 0 | 276,000 | |
| BUILDING & IMPROV 13205 CENTENNIAL | 1,306,062 | 199,520 | 1,106,542 | |
| LAND 13205 CENTENNIAL | 266,000 | 0 | 266,000 | |
| BUILDINGS & IMPROV 3301 N 35 | 0 | 0 | 0 | |
| LAND 3301 N 35 | 0 | 0 | 0 | |
| BUILDING AND IMPROV 8930 S 137 CIR | 2,330,000 | 363,884 | 1,966,116 | |
| LAND 8930 S 137 CIR | 620,000 | 0 | 620,000 | |
| BUILDING AND IMPROV 8619 S 137 CIR | 3,600,000 | 524,846 | 3,075,154 | |
| EAT FIT GO | 41,801 | 2,739 | 39,062 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP INTEREST-L & L DEVELOPEMENT | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 15,084 | 15,084 | 0 | |
| TELEPHONE | 996 | 996 | 0 | |
| Amortization | 13,842 | 11,103 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN | 151,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 287,147 | 287,147 | 0 | |
| INV INC EXCISE TAX ON | 6,778 |