| 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 |
|---|---|---|---|---|---|---|---|---|
| CLOUD DESIGN | 2001-05-01 | 56,498 | 43,948 | 180.000000000000 | 3,767 | 0 | 3,767 | 47,715 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2000-09-01 | 1,887,500 | 596,896 | SL | 39.000000000000 | 48,397 | 0 | 48,397 | |
| BUILDING IMPROVEMENTS | 2000-06-01 | 386,311 | 124,638 | SL | 39.000000000000 | 9,905 | 0 | 9,905 | |
| FURNITURE & FIXTURES | 2000-06-01 | 43,035 | 43,035 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDING IMPROVEMENTS | 2001-05-01 | 90,690 | 27,028 | SL | 39.000000000000 | 2,325 | 0 | 2,325 | |
| BUILDING ARCHITECTURAL & PROFESSIONAL FEES | 2001-05-01 | 74,686 | 22,262 | SL | 39.000000000000 | 1,915 | 0 | 1,915 | |
| FURNITURE & FIXTURES | 2001-05-01 | 32,036 | 32,036 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2001-10-19 | 1,290 | 1,290 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| SIGNS | 2001-05-01 | 12,455 | 12,455 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TELEPHONE SYSTEM | 2001-12-31 | 2,377 | 2,377 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| EXTERIOR PERMANENT SIGN | 2002-04-25 | 791 | 791 | SL | 7.000000000000 | 0 | 0 | 0 | |
| INTERCOM | 2004-06-02 | 1,393 | 1,393 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| ELEVATOR REPAIRS | 2004-10-06 | 24,568 | 5,171 | SL | 39.000000000000 | 630 | 0 | 630 | |
| SKYLIGHT REPAIRS | 2004-10-15 | 2,970 | 624 | SL | 39.000000000000 | 76 | 0 | 76 | |
| AV EQUIPMENT | 2003-12-08 | 4,801 | 4,801 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| ELEVATOR DRIVE | 2004-11-20 | 4,503 | 4,503 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| STORAGE SYSTEM & TABLES | 2005-02-17 | 25,947 | 25,947 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| STEEL WALL | 2005-04-21 | 1,259 | 246 | SL | 39.000000000000 | 32 | 0 | 32 | |
| AUDIO SYSTEM | 2004-12-14 | 5,766 | 5,766 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| FILM PROJECTOR | 2005-02-17 | 2,887 | 2,887 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| TRACK LIGHTING | 2005-10-19 | 1,400 | 1,400 | 200DB | 7.000000000000 | 0 | 0 | 0 | |
| STAGE, TV, ART TABLE | 2005-11-18 | 1,480 | 1,390 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 3RD & 4TH FLOOR STORAGE & TABLES | 2005-11-09 | 4,000 | 3,760 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 4TH FLOOR STOOLS | 2005-12-02 | 338 | 316 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 20 CHAIRS | 2005-12-07 | 2,042 | 1,922 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MEDIA ROOM COMPUTERS | 2006-06-07 | 13,041 | 13,041 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2006-06-09 | 210 | 210 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2006-09-18 | 1,302 | 1,302 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MEDIA ROOM SCANNER | 2006-10-13 | 664 | 664 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER SERVER | 2005-12-07 | 1,690 | 1,690 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2006-02-27 | 1,180 | 1,180 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| ELEVATOR IMPROVEMENTS | 2007-08-01 | 46,195 | 6,364 | SL | 39.000000000000 | 1,184 | 0 | 1,184 | |
| FURNITURE & FIXTURES | 2006-11-01 | 3,034 | 2,674 | 200DB | 7.000000000000 | 135 | 0 | 360 | |
| COMPUTER & VIDEO EQUIPMENT | 2008-05-01 | 6,577 | 6,262 | 200DB | 5.000000000000 | 315 | 0 | 315 | |
| COMPUTER EQUIPMENT | 2008-10-10 | 3,255 | 3,099 | 200DB | 5.000000000000 | 156 | 0 | 156 | |
| BUILDING IMPROVEMENTS | 2009-03-31 | 945 | 91 | SL | 39.000000000000 | 24 | 0 | 24 | |
| FURNITURE & FIXTURES | 2009-05-04 | 4,019 | 2,823 | 200DB | 7.000000000000 | 359 | 0 | 574 | |
| HALLWAY TRACK LIGHTING | 2010-05-06 | 4,775 | 2,785 | 200DB | 7.000000000000 | 596 | 0 | 682 | |
| FRONT STEP | 2010-04-13 | 1,625 | 114 | SL | 39.000000000000 | 42 | 0 | 42 | |
| RENOVATION | 2010-10-16 | 64,614 | 3,659 | SL | 39.000000000000 | 1,657 | 0 | 1,657 | |
| TELEPHONE & DATA SYSTEM | 2010-11-05 | 2,618 | 1,446 | 200DB | 5.000000000000 | 302 | 0 | 524 | |
| RENOVATION | 2011-01-06 | 10,531 | 529 | SL | 39.000000000000 | 270 | 0 | 270 | |
| RENOVATION | 2011-02-07 | 1,625 | 79 | SL | 39.000000000000 | 42 | 0 | 42 | |
| CLOSET | 2011-03-25 | 429 | 20 | SL | 39.000000000000 | 11 | 0 | 11 | |
| ELEVATOR REPAIRS | 2012-01-04 | 2,070 | 51 | SL | 39.000000000000 | 53 | 0 | 53 | |
| ELEVATOR REPAIRS | 2012-03-26 | 3,477 | 71 | SL | 39.000000000000 | 89 | 0 | 89 | |
| HOT WATER HEATER | 2012-05-24 | 1,305 | 239 | 200DB | 7.000000000000 | 320 | 0 | 186 | |
| TABLE REPAIR | 2011-11-23 | 6,264 | 181 | SL | 39.000000000000 | 161 | 0 | 161 | |
| FURNITURE & FIXTURES | 2011-11-22 | 1,262 | 232 | 200DB | 7.000000000000 | 221 | 0 | 180 | |
| LAB CAMBRIDGE | 2014-01-01 | 366,109 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| COMPUTER EQUIPMENT | 2013-08-24 | 1,268 | 200DB | 5.000000000000 | 254 | 0 | 85 | ||
| COMPUTER SOFTWARE | 2013-08-28 | 1,388 | 200DB | 5.000000000000 | 278 | 0 | 93 | ||
| COMPUTER EQUIPMENT | 2013-10-02 | 1,287 | 200DB | 5.000000000000 | 257 | 0 | 64 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS #27091 | 121,325 | 168,716 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,887,500 | 645,293 | 1,242,207 | |
| BUILDING IMPROVEMENTS | 386,311 | 134,543 | 251,768 | |
| FURNITURE & FIXTURES | 43,035 | 43,035 | 0 | |
| BUILDING IMPROVEMENTS | 90,690 | 29,353 | 61,337 | |
| BUILDING ARCHITECTURAL & PROFESSIONAL FEES | 74,686 | 24,177 | 50,509 | |
| FURNITURE & FIXTURES | 32,036 | 32,036 | 0 | |
| COMPUTER | 1,290 | 1,290 | 0 | |
| CLOUD DESIGN | 56,498 | 47,715 | 8,783 | |
| SIGNS | 12,455 | 12,455 | 0 | |
| TELEPHONE SYSTEM | 2,377 | 2,377 | 0 | |
| EXTERIOR PERMANENT SIGN | 791 | 791 | 0 | |
| INTERCOM | 1,393 | 1,393 | 0 | |
| ELEVATOR REPAIRS | 24,568 | 5,801 | 18,767 | |
| SKYLIGHT REPAIRS | 2,970 | 700 | 2,270 | |
| AV EQUIPMENT | 4,801 | 4,801 | 0 | |
| ELEVATOR DRIVE | 4,503 | 4,503 | 0 | |
| STORAGE SYSTEM & TABLES | 25,947 | 25,947 | 0 | |
| STEEL WALL | 1,259 | 278 | 981 | |
| AUDIO SYSTEM | 5,766 | 5,766 | 0 | |
| FILM PROJECTOR | 2,887 | 2,887 | 0 | |
| TRACK LIGHTING | 1,400 | 1,400 | 0 | |
| STAGE, TV, ART TABLE | 1,480 | 1,390 | 90 | |
| 3RD & 4TH FLOOR STORAGE & TABLES | 4,000 | 3,760 | 240 | |
| 4TH FLOOR STOOLS | 338 | 316 | 22 | |
| 20 CHAIRS | 2,042 | 1,922 | 120 | |
| MEDIA ROOM COMPUTERS | 13,041 | 13,041 | 0 | |
| EQUIPMENT | 210 | 210 | 0 | |
| EQUIPMENT | 1,302 | 1,302 | 0 | |
| MEDIA ROOM SCANNER | 664 | 664 | 0 | |
| COMPUTER SERVER | 1,690 | 1,690 | 0 | |
| COMPUTER | 1,180 | 1,180 | 0 | |
| ELEVATOR IMPROVEMENTS | 46,195 | 7,548 | 38,647 | |
| FURNITURE & FIXTURES | 3,034 | 2,809 | 225 | |
| COMPUTER & VIDEO EQUIPMENT | 6,577 | 6,577 | 0 | |
| COMPUTER EQUIPMENT | 3,255 | 3,255 | 0 | |
| BUILDING IMPROVEMENTS | 945 | 115 | 830 | |
| FURNITURE & FIXTURES | 4,019 | 3,182 | 837 | |
| HALLWAY TRACK LIGHTING | 4,775 | 3,381 | 1,394 | |
| FRONT STEP | 1,625 | 156 | 1,469 | |
| RENOVATION | 64,614 | 5,316 | 59,298 | |
| TELEPHONE & DATA SYSTEM | 2,618 | 1,748 | 870 | |
| RENOVATION | 10,531 | 799 | 9,732 | |
| RENOVATION | 1,625 | 121 | 1,504 | |
| CLOSET | 429 | 31 | 398 | |
| ELEVATOR REPAIRS | 2,070 | 104 | 1,966 | |
| ELEVATOR REPAIRS | 3,477 | 160 | 3,317 | |
| HOT WATER HEATER | 1,305 | 559 | 746 | |
| TABLE REPAIR | 6,264 | 342 | 5,922 | |
| FURNITURE & FIXTURES | 1,262 | 453 | 809 | |
| LAB CAMBRIDGE | 366,109 | 0 | 366,109 | |
| COMPUTER EQUIPMENT | 1,268 | 254 | 1,014 | |
| COMPUTER SOFTWARE | 1,388 | 278 | 1,110 | |
| COMPUTER EQUIPMENT | 1,287 | 257 | 1,030 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,371 | 0 | 0 | 13,371 |
| Item No. | 1 |
|---|---|
| Lender's Name | BNY MELLON |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 331800 |
| Balance Due | 331800 |
| Date of Note | 2013-07 |
| Maturity Date | 2015-08 |
| Repayment Terms | ; INTEREST ONLY @ LIBOR + 2.75% |
| Interest Rate | 2.920000000000 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | EXPANSION |
| Description of Lender Consideration | REAL ESTATE OWNED |
| Consideration FMV | 3000000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RENT DEPOSIT | 139,288 | 139,288 | |
| PREPAID INTEREST | 75,000 | 75,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 9,029 | 0 | 0 | 9,029 |
| OFFICE SUPPLIES | 3,081 | 0 | 0 | 3,017 |
| DUES & SUBSCRIPTIONS | 4,780 | 0 | 0 | 4,780 |
| POSTAGE | 383 | 0 | 0 | 383 |
| PAYROLL SERVICE FEES | 7,833 | 0 | 0 | 7,833 |
| TRASH REMOVAL | 7,640 | 0 | 0 | 7,640 |
| TEMPORARY HELP | 4,561 | 0 | 0 | 4,561 |
| PROGRAM EXPENSE | 361,823 | 0 | 0 | 361,823 |
| COMPUTER EXPENSES | 9,086 | 0 | 0 | 9,086 |
| EQUIPMENT LEASES | 6,896 | 0 | 0 | 6,896 |
| MEETINGS | 2,759 | 0 | 0 | 2,759 |
| MISCELLANEOUS | -3,337 | 0 | 0 | -3,337 |
| COMMUNICATIONS | 745 | 0 | 0 | 745 |
| PRINTING & COPYING | 433 | 0 | 0 | 433 |
| WATER DELIVERY | 1,051 | 0 | 0 | 1,051 |
| LABORATOIRE OPERATIONAL SUPPORT | 457,078 | 0 | 0 | 457,078 |
| BANK CHARGES & FEES | 6,207 | 0 | 0 | 6,207 |
| INVESTMENT MANAGEMENT | 2,625 | 2,625 | 2,625 | 0 |
| APPRAISAL FEE | 3,500 | 0 | 0 | 3,500 |
| ANNUAL REPORT | 160 | 0 | 0 | 0 |
| WORKMAN'S COMP INSURANCE | 1,505 | 0 | 0 | 1,505 |
| AMORTIZATION | 3,767 | 0 | 3,767 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTIES | 228 | 228 | 228 |
| SAUDI ARAMCO | 308,258 | 308,258 | |
| FEES FROM GOVERNMENT AGENCIES | 100,000 | 100,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED INTEREST INCOME | 8,391 | 8,391 |
| ADVANCE | 900 | 900 |
| AMERICAN EXPRESS | 12,066 | 19,150 |
| PAYROLL TAXES WITHHELD & ACCRUED | 0 | 14,063 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANTS | 4,500 | 0 | 0 | 4,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 72,658 | 0 | 0 | 72,658 |
| FEDERAL TAX | 731 | 0 | 0 | 731 |