| 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 |
|---|---|---|---|---|---|---|---|---|
| LEGAL FEES ASSOCIATED WITH DORCHESTER LEASE | 2012-09-01 | 76,019 | 40,544 | 120.000000000000 | 7,602 | 0 | 7,602 | 48,146 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & EQUIPMENT - DESKS AND WORKSTATIONS | 2012-02-15 | 3,138 | 2,651 | SL | 7.000000000000 | 448 | 0 | 448 | |
| OFFICE FURNITURE | 2012-08-08 | 44,679 | 34,574 | SL | 7.000000000000 | 6,383 | 0 | 6,383 | |
| OFFICE FURNITURE | 2012-09-15 | 26,691 | 20,336 | SL | 7.000000000000 | 3,813 | 0 | 3,813 | |
| BLINDS | 2012-10-04 | 3,037 | 2,278 | SL | 7.000000000000 | 434 | 0 | 434 | |
| OFFICE FURNITURE | 2012-11-07 | 12,859 | 9,491 | SL | 7.000000000000 | 1,837 | 0 | 1,837 | |
| BLINDS | 2012-12-12 | 309 | 224 | SL | 7.000000000000 | 44 | 0 | 44 | |
| COMPUTER EQUIPMENT | 2012-08-26 | 14,246 | 14,246 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER EQUIPMENT | 2012-09-14 | 911 | 911 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2012-10-01 | 1,357 | 1,357 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2012-11-01 | 1,029 | 1,029 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER | 2012-12-31 | 3,480 | 3,480 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PHONE SYSTEM | 2012-01-31 | 3,400 | 3,400 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PHONE SYSTEM | 2012-08-09 | 12,192 | 12,192 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PHONE SYSTEM | 2012-09-27 | 1,574 | 1,574 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PHONE SYSTEM | 2012-11-29 | 200 | 200 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENT TO WASHINGTON STREET | 2012-01-11 | 4,500 | 4,500 | SL | 2.000000000000 | 0 | 0 | 0 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2012-09-01 | 3,270 | 1,744 | SL | 10.000000000000 | 327 | 0 | 327 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2012-09-01 | 35,650 | 19,013 | SL | 10.000000000000 | 3,565 | 0 | 3,565 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2012-09-01 | 122,162 | 65,152 | SL | 10.000000000000 | 12,216 | 0 | 12,216 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2012-09-01 | 522,561 | 278,699 | SL | 10.000000000000 | 52,256 | 0 | 52,256 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2012-09-15 | 24,037 | 12,821 | SL | 10.000000000000 | 2,404 | 0 | 2,404 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2012-10-15 | 107 | 58 | SL | 10.000000000000 | 11 | 0 | 11 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2012-11-20 | 26,019 | 13,227 | SL | 10.000000000000 | 2,602 | 0 | 2,602 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2012-12-05 | 270 | 137 | SL | 10.000000000000 | 27 | 0 | 27 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2013-02-04 | 3,217 | 1,583 | SL | 10.000000000000 | 322 | 0 | 322 | |
| FURNITURE | 2014-05-17 | 2,780 | 1,423 | SL | 7.000000000000 | 397 | 0 | 397 | |
| FURNITURE | 2014-12-04 | 3,007 | 1,326 | SL | 7.000000000000 | 430 | 0 | 430 | |
| FURNITURE | 2015-08-23 | 1,975 | 658 | SL | 7.000000000000 | 282 | 0 | 282 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2015-03-13 | 2,926 | 830 | SL | 10.000000000000 | 293 | 0 | 293 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2016-01-06 | 8,930 | 2,976 | SL | 6.000000000000 | 1,488 | 0 | 1,488 | |
| COMPUTER EQUIPMENT | 2018-10-17 | 7,689 | SL | 5.000000000000 | 256 | 0 | 256 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT - DESKS AND WORKSTATIONS | 3,138 | 3,099 | 39 | |
| OFFICE FURNITURE | 44,679 | 40,957 | 3,722 | |
| OFFICE FURNITURE | 26,691 | 24,149 | 2,542 | |
| BLINDS | 3,037 | 2,712 | 325 | |
| OFFICE FURNITURE | 12,859 | 11,328 | 1,531 | |
| BLINDS | 309 | 268 | 41 | |
| COMPUTER EQUIPMENT | 14,246 | 14,246 | 0 | |
| COMPUTER EQUIPMENT | 911 | 911 | 0 | |
| COMPUTER | 1,357 | 1,357 | 0 | |
| COMPUTER | 1,029 | 1,029 | 0 | |
| COMPUTER | 3,480 | 3,480 | 0 | |
| PHONE SYSTEM | 3,400 | 3,400 | 0 | |
| PHONE SYSTEM | 12,192 | 12,192 | 0 | |
| PHONE SYSTEM | 1,574 | 1,574 | 0 | |
| PHONE SYSTEM | 200 | 200 | 0 | |
| LEASEHOLD IMPROVEMENT TO WASHINGTON STREET | 4,500 | 4,500 | 0 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 3,270 | 2,071 | 1,199 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 35,650 | 22,578 | 13,072 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 122,162 | 77,368 | 44,794 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 522,561 | 330,955 | 191,606 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 24,037 | 15,225 | 8,812 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 107 | 69 | 38 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 26,019 | 15,829 | 10,190 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 270 | 164 | 106 | |
| LEGAL FEES ASSOCIATED WITH DORCHESTER LEASE | 76,019 | 48,146 | 27,873 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 3,217 | 1,905 | 1,312 | |
| FURNITURE | 2,780 | 1,820 | 960 | |
| FURNITURE | 3,007 | 1,756 | 1,251 | |
| FURNITURE | 1,975 | 940 | 1,035 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 2,926 | 1,123 | 1,803 | |
| LEASEHOLD IMPROVEMENTS TO DORCHESTER STREET | 8,930 | 4,464 | 4,466 | |
| COMPUTER EQUIPMENT | 7,689 | 256 | 7,433 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - GENERAL | 51,030 | 0 | 0 | 51,030 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASE ACQUISITION COSTS | 76,019 | 76,019 | 76,019 |
| ACCUMULATED AMORTIZATION | -40,544 | -48,146 | -48,146 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 19,127 | 0 | 0 | 19,127 |
| STUDENT TRANSPORTATION | 206,271 | 0 | 0 | 206,271 |
| STUDENT MEALS | 23,778 | 0 | 0 | 23,778 |
| OTHER PROGRAM COSTS | 17,386 | 0 | 0 | 17,386 |
| ADVERTISING | 308 | 0 | 0 | 308 |
| OFFICE EXPENSES | 96,073 | 0 | 0 | 96,073 |
| UTILITIES | 13,031 | 0 | 0 | 13,031 |
| AMORTIZATION | 7,602 | 0 | 7,602 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 46,098 | 0 | 0 | 46,098 |