| 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 | 19,403 | ALT | 2.50 % | 51,769 | 5,177 | 2,588 | |
| Camera and related items | 2019-08-15 | 10,480 | 485 | SL | 9.0000 | 1,164 | |||
| Computers & related items | 2019-08-15 | 7,655 | 638 | SL | 5.0000 | 1,531 | |||
| T-shirt customizing equip | 2019-08-15 | 8,035 | 372 | SL | 9.0000 | 893 | |||
| Furniture and Furnishing | 2019-08-15 | 47,290 | 1,970 | SL | 10.0000 | 4,729 | 473 | 236 | |
| Guitars | 2019-08-15 | 83,750 | 3,877 | SL | 9.0000 | 9,306 | |||
| Recording Studio Equipment | 2019-08-15 | 261,179 | 12,092 | SL | 9.0000 | 29,020 | |||
| Website | 2019-12-20 | 15,133 | SL | 3.0000 | 5,044 | ||||
| Projector - Program | 2019-07-18 | 15,956 | 739 | SL | 9.0000 | 1,773 | |||
| IT System and Backup | 2019-05-16 | 5,800 | 376 | SL | 9.0000 | 644 | |||
| BUILDINGS | 2020-03-04 | 15,579 | SL | 1.98 % | 308 | ||||
| WEBSITE DEVELOPMENT | 2020-01-01 | 6,667 | SL | 3.0000 | 2,222 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| at&t INC | ||
| BOEING CO | ||
| COLA COLA CO | ||
| COLUMBIA SPORTWARE CO | ||
| EMERSON ELECTRIC CO | 36,269 | 40,185 |
| ITAU UNIBANCO MULTIPLE ADR | ||
| JOHNSON & JOHNSON | 18,109 | 19,673 |
| JPMORGAN CHASE & CO | 33,592 | 38,121 |
| KINDER MORGAN INCORP | ||
| UMPQUA HOLDINGS CORP | 27,075 | 24,830 |
| WEYWEHAEUSER CO | ||
| METROPOLITAN WEST TOT RET BD | 50,000 | 51,568 |
| MSIF ULTRA-SHORT INCOME | ||
| PIONEER SHORT TERM INCOME | ||
| ALPHABET INC | 28,593 | 35,053 |
| APPLE, INC. | 45,663 | 106,152 |
| IDACORP INC | 17,242 | 19,206 |
| LABORATORY CP AMER HLDGS | 19,356 | 20,355 |
| MASTERCARD INC CL A | 44,474 | 71,388 |
| MCKESSON CORP | 34,595 | 39,132 |
| MICROSOFT CORP | 28,785 | 55,605 |
| NIKE INC B | 41,760 | 70,735 |
| PEPSICO INC NC | 13,603 | 14,830 |
| QTS RLTY TR INC COM CL A | 32,126 | 30,940 |
| FT-PREFERRED SECUR & INC ETF | 51,033 | 50,475 |
| INVESCO PREFERRED ETF | 38,144 | 38,150 |
| AQUILA THREE PEAKS HI INC Y | 29,523 | 30,872 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 47,290 | 6,699 | 40,591 | 47,290 |
| Machinery and Equipment | 392,855 | 71,480 | 321,375 | 392,855 |
| Buildings | 2,086,344 | 62,910 | 2,023,434 | 2,086,344 |
| Land | 485,735 | 485,735 | 485,735 | |
| Miscellaneous | 851,625 | 7,266 | 844,359 | 851,625 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 25,804 | 0 | 25,804 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Abandoned Project Cost | 57,892 | 57,892 | ||
| Advertising | 7,348 | 3,674 | 3,674 | |
| BANK CHARGES | 1,583 | 43 | 1,540 | |
| Cleaning Services | 8,173 | 409 | 7,764 | |
| Community Engagement | 3,364 | 3,364 | ||
| CRM Database | 2,739 | 2,739 | ||
| Dues and Subscriptions | 1,732 | 10 | 1,722 | |
| Employee Benefits | 26,750 | 2,675 | 24,075 | |
| Event Production | 17,349 | 17,349 | ||
| Food | 2,219 | 2,219 | ||
| Insurance | 23,505 | 775 | 22,730 | |
| Landscaping | 5,496 | 275 | 5,221 | |
| License & Fees | 1,712 | 1,712 | ||
| Postage | 163 | 163 | ||
| Professional Development | 3,486 | 3,486 | ||
| Promotional Items | 11,229 | 11,229 | ||
| Rental Expenses | 26,337 | 26,337 | ||
| Rental Expenses - Classified | -26,337 | -26,337 | ||
| Repairs and maintenance | 15,033 | 283 | 14,750 | |
| Security | 1,000 | 50 | 950 | |
| Software Licenses | 1,719 | 24 | 1,695 | |
| Stipend | 12,574 | 12,574 | ||
| Supplies | 14,781 | 420 | 14,361 | |
| Telephone | 3,722 | 931 | 2,791 | |
| Utilities | 14,592 | 730 | 13,862 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Payroll protection program loan forgiven | 94,256 | 94,256 | |
| STUDIO Income | 36,300 | 36,300 |
| Description | Amount |
|---|---|
| nondividend distributions | 1,353 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advisory fees | 8,323 | 8,323 | 0 | 0 |
| IT Services | 4,844 | 0 | 0 | 4,844 |
| Payroll processing fees | 2,867 | 0 | 287 | 2,580 |
| Purchased services | 40,971 | 0 | 219 | 40,752 |
| 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 | 46,595 | 25,627 | 20,968 | |
| Property Taxes | 130,730 | 6,537 | 124,193 | |
| Taxes - Other | 906 | 906 |