| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Hullen Accountancy | 2,500 | 2,500 | 2,500 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| PFX Pet Renewal Comm | 2017-12-01 | 64,798 | 44,998 | 3.0000 | 19,800 | 64,798 | ||
| Standard lease renewal | 2017-12-01 | 49,647 | 20,685 | 5.0000 | 9,929 | 30,614 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Seaport 185 Bldg | 2017-12-01 | 836,967 | 322,630 | SL | 37.4000 | 22,379 | 22,379 | 22,379 | |
| Seaport 185 Bldg | 2017-12-01 | 35,939 | 15,233 | SL | 39.0000 | 922 | 922 | 922 | |
| Building | 2017-12-01 | 3,479,330 | 817,773 | SL | 39.0000 | 89,214 | 89,214 | 89,214 | |
| Tenant Improvements | 2017-12-01 | 2,901,383 | 827,870 | SL | 39.0000 | 74,394 | 74,394 | 74,394 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 7,253,619 | 202,485 | 7,051,134 | 11,811,800 |
| Land | 1,368,622 | 1,368,622 | 3,528,200 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WKB Klomparens Attorney | 13,999 | 13,999 | 13,999 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 131,357 | 101,628 | 19,033 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 29,729 | 29,729 | 29,729 | |
| Bank Fees | 159 | 159 | 159 | |
| Postage | 6 | 6 | 6 | 6 |
| Prior year variance in reported income | 12 | 12 | 12 | 12 |
| Rental Expenses | 351,255 | 351,255 | ||
| State Registry | 225 | 225 | 225 | 225 |
| Supplies | 86 | 86 | 86 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal taxes | 3,680 | |||
| FTB | 25 |