| 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 | 354,668 | SL | 39.000000000000 | 25,336 | |||
| #750 - 8877 SOUTH 137TH CIRCLE | 2009-12-31 | 1,450,000 | 421,868 | SL | 39.000000000000 | 30,136 | |||
| #715 - 13205 Centennial BLDG | 2015-01-01 | 1,184,000 | 210,864 | SL | 39.000000000000 | 23,539 | |||
| #715 - 13205 CENTENNIAL PRKG LOT | 2015-01-01 | 296,000 | 182,390 | 150DB | 15.000000000000 | 17,478 | |||
| #755 - 8930 S 137 CIR | 2015-01-01 | 2,507,000 | 433,449 | SL | 39.000000000000 | 48,384 | |||
| #710 - 8619 S 137 CIR BLDG | 2015-01-01 | 2,772,000 | 636,731 | SL | 39.000000000000 | 71,077 | |||
| #710 - 8619 S 137 CIR IMPROVE | 2015-01-01 | 792,000 | 488,016 | 150DB | 15.000000000000 | 46,767 | |||
| #755 - 8930 S 137 CIR LAND IMPROV | 2015-01-01 | 413,000 | 254,482 | 150DB | 15.000000000000 | 24,387 | |||
| #755 - 8930 S 137 CIR SPRINKLERS | 2015-01-01 | 30,000 | 30,000 | 200DB | 7.000000000000 | 0 | |||
| #710 - 8619 S 137 CIR-SPRINKLERS | 2015-01-01 | 36,000 | 36,000 | 200DB | 7.000000000000 | 0 | |||
| #715 - 13205 Cent-Ing Rand Improv | 2016-06-01 | 92,062 | 46,031 | 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 | 380,004 | 606,996 | |
| BUILDING 8877 S 137TH CIR | 1,174,000 | 452,004 | 721,996 | |
| 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 | 486,439 | 819,623 | |
| LAND 13205 CENTENNIAL | 266,000 | 0 | 266,000 | |
| BUILDING AND IMPROV 8930 S 137 CIR | 2,330,000 | 790,702 | 1,539,298 | |
| LAND 8930 S 137 CIR | 620,000 | 0 | 620,000 | |
| BUILDING AND IMPROV 8619 S 137 CIR | 3,600,000 | 1,278,591 | 2,321,409 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 1,114 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 95,328 | 95,328 | ||
| TELEPHONE | 1,532 | 1,532 | ||
| MAINTENANCE | 62,500 | 62,500 | ||
| Amortization | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 287,436 | 287,436 | ||
| FEDERAL TAX | 34,908 | 34,908 |