| 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 |
|---|---|---|---|---|---|---|---|---|---|
| #745 - 8843 SOUTH 137TH CIRCLE | 2009-12-31 | 1,250,000 | 253,326 | SL | 39.000000000000 | 25,336 | |||
| #750 - 8877 SOUTH 137TH CIRCLE | 2009-12-31 | 1,450,000 | 301,326 | SL | 39.000000000000 | 30,136 | |||
| #715 - 13205 Centennial BLDG | 2015-01-01 | 1,184,000 | 116,710 | SL | 39.000000000000 | 23,539 | |||
| #715 - 13205 CENTENNIAL PRKG LOT | 2015-01-01 | 296,000 | 111,505 | 150DB | 15.000000000000 | 18,450 | |||
| #755 - 8930 S 137 CIR | 2015-01-01 | 2,507,000 | 239,909 | SL | 39.000000000000 | 48,385 | |||
| #710 - 8619 S 137 CIR BLDG | 2015-01-01 | 2,772,000 | 352,423 | SL | 39.000000000000 | 71,077 | |||
| #710 - 8619 S 137 CIR IMPROVE | 2015-01-01 | 792,000 | 298,350 | 150DB | 15.000000000000 | 49,365 | |||
| #755 - 8930 S 137 CIR LAND IMPROV | 2015-01-01 | 413,000 | 155,579 | 150DB | 15.000000000000 | 25,742 | |||
| #755 - 8930 S 137 CIR SPRINKLERS | 2015-01-01 | 30,000 | 23,306 | 200DB | 7.000000000000 | 2,678 | |||
| #710 - 8619 S 137 CIR-SPRINKLERS | 2015-01-01 | 36,000 | 27,967 | 200DB | 7.000000000000 | 3,213 | |||
| #715 - 13205 Cent-Ing Rand Improv | 2016-06-01 | 92,062 | 21,481 | 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 | 278,662 | 708,338 | |
| BUILDING 8877 S 137TH CIR | 1,174,000 | 331,462 | 842,538 | |
| 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 | 297,822 | 1,008,240 | |
| LAND 13205 CENTENNIAL | 266,000 | 0 | 266,000 | |
| BUILDING AND IMPROV 8930 S 137 CIR | 2,330,000 | 497,136 | 1,832,864 | |
| LAND 8930 S 137 CIR | 620,000 | 0 | 620,000 | |
| BUILDING AND IMPROV 8619 S 137 CIR | 3,600,000 | 802,396 | 2,797,604 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENTS FOR TAXES AND PREPAIDS | 15,103 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 13,344 | 13,344 | 0 | |
| TELEPHONE | 1,157 | 1,157 | 0 | |
| SUPPLIES | 0 | 0 | 0 | |
| MISC EXPENSES | 0 | 0 | 0 | |
| 0 | ||||
| Other Amortization | 15,408 | 15,408 | 0 | |
| Amortization | 22,133 | 22,133 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 319,931 | 319,931 | 0 | |
| INV INC EXCISE TAX ON | 0 | |||
| FEDERAL TAX | 20,073 | 0 |