| 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 | 2019-08-15 | 2,070,765 | 71,172 | ALT | 2.50 % | 51,769 | 5,177 | 2,588 | |
| Camera and related items | 2019-08-15 | 10,480 | 1,649 | SL | 9.0000 | 1,164 | |||
| Computers & related items | 2019-08-15 | 7,655 | 2,169 | SL | 5.0000 | 1,531 | |||
| T-shirt customizing equip | 2019-08-15 | 8,035 | 1,265 | SL | 9.0000 | 893 | |||
| Furniture and Furnishing | 2019-08-15 | 47,290 | 6,699 | SL | 10.0000 | 4,729 | 473 | 236 | |
| Guitars | 2019-08-15 | 83,750 | 13,183 | SL | 9.0000 | 9,306 | |||
| Recording Studio Equipment | 2019-08-15 | 261,179 | 41,112 | SL | 9.0000 | 29,020 | |||
| Website | 2019-12-20 | 15,133 | 5,044 | SL | 3.0000 | 5,044 | |||
| Projector - Program | 2019-07-18 | 15,956 | 2,512 | SL | 9.0000 | 1,773 | |||
| IT System and Backup | 2019-05-16 | 5,800 | 1,020 | SL | 9.0000 | 644 | |||
| BUILDINGS | 2020-03-04 | 15,579 | 308 | SL | 2.50 % | 389 | |||
| WEBSITE DEVELOPMENT | 2020-01-01 | 6,667 | 2,222 | SL | 3.0000 | 2,222 | |||
| Smoke Detection Monitoring System | 2021-06-30 | 39,627 | SL | 1.35 % | 537 | ||||
| Smoke Detection Monitoring System | 2021-07-31 | 68,039 | SL | 1.15 % | 780 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 47,290 | 11,428 | 35,862 | 47,290 |
| Machinery and Equipment | 392,855 | 107,241 | 285,614 | 392,855 |
| Buildings | 2,194,010 | 124,955 | 2,069,055 | 2,194,010 |
| Land | 485,735 | 485,735 | 485,735 | |
| Miscellaneous | 851,625 | 14,532 | 837,093 | 851,625 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 32,888 | 0 | 32,888 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM AFFILIATES | 5,000 | 5,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 10,817 | 5,408 | 5,409 | |
| BANK CHARGES | 1,663 | 74 | 1,589 | |
| Cleaning Services | 8,935 | 447 | 8,488 | |
| Community Engagement | 2,880 | 2,880 | ||
| CRM Database | 2,995 | 2,995 | ||
| Dues and Subscriptions | 1,746 | 6 | 1,740 | |
| Employee Benefits | 34,745 | 3,475 | 31,270 | |
| Event Production | 28,282 | 28,282 | ||
| Food | 1,890 | 1,890 | ||
| Insurance | 21,993 | 134 | 21,859 | |
| Landscaping | 6,550 | 328 | 6,222 | |
| License & Fees | 480 | 480 | ||
| Postage | 223 | 223 | ||
| Professional Development | 812 | 812 | ||
| Promotional Items | 1,704 | 1,704 | ||
| Rental Expenses | 21,283 | 21,283 | ||
| Rental Expenses - Classified | -21,283 | -21,283 | ||
| Repairs and maintenance | 2,608 | 115 | 2,493 | |
| Security | 900 | 45 | 855 | |
| Software Licenses | 4,079 | 27 | 4,052 | |
| Stipend | 16,280 | 16,280 | ||
| Supplies | 9,857 | 216 | 9,641 | |
| Telephone | 4,679 | 1,170 | 3,509 | |
| Utilities | 18,446 | 922 | 17,524 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Payroll protection program loan forgiven | 87,500 | 87,500 | |
| STUDIO Income | 39,750 | 39,750 |
| Description | Amount |
|---|---|
| nondividend distributions | 935 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advisory fees | 69,964 | 69,964 | 0 | 0 |
| IT Services | 8,378 | 0 | 0 | 8,378 |
| Payroll processing fees | 4,060 | 0 | 406 | 3,654 |
| Purchased services | 39,365 | 0 | 199 | 39,166 |
| Name | Address |
|---|---|
| Niels W Bodecker |
222 Chestnut Street unit 1 Cambridge,MA02139 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll taxes | 29,121 | 16,017 | 13,104 | |
| Property Taxes | 128,432 | 6,422 | 122,010 | |
| Taxes - Other | 746 | 746 |