| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OWEN FLANAGAN LLP | 7,200 | 0 | 0 | 7,200 |
| OSB BUSINESS SERVICES | 9,612 | 0 | 0 | 9,612 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2014-08-29 | 282 | 282 | SL | 3.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2014-09-09 | 414 | 414 | SL | 3.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2014-11-18 | 400 | 400 | SL | 3.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2014-08-12 | 1,618 | 1,228 | SL | 5.000000000000 | 324 | 0 | 324 | |
| FURNITURE | 2014-10-21 | 218 | 160 | SL | 5.000000000000 | 44 | 0 | 44 | |
| EQUIPMENT | 2015-03-02 | 409 | 374 | SL | 3.000000000000 | 35 | 0 | 35 | |
| EQUIPMENT | 2015-10-30 | 463 | 334 | SL | 3.000000000000 | 129 | 0 | 129 | |
| EQUIPMENT | 2015-12-22 | 760 | 517 | SL | 3.000000000000 | 243 | 0 | 243 | |
| FURNITURE | 2016-06-07 | 456 | 144 | SL | 5.000000000000 | 91 | 0 | 91 | |
| EQUIPMENT | 2016-04-28 | 945 | 225 | SL | 7.000000000000 | 135 | 0 | 135 | |
| EQUIPMENT | 2016-05-06 | 1,990 | 474 | SL | 7.000000000000 | 284 | 0 | 284 | |
| EQUIPMENT | 2016-06-20 | 610 | 131 | SL | 7.000000000000 | 87 | 0 | 87 | |
| EQUIPMENT | 2016-08-25 | 201 | 39 | SL | 7.000000000000 | 29 | 0 | 29 | |
| EQUIPMENT | 2016-11-16 | 1,600 | 257 | SL | 7.000000000000 | 229 | 0 | 229 | |
| EQUIPMENT | 2017-01-01 | 892 | 128 | SL | 7.000000000000 | 126 | 0 | 126 | |
| EQUIPMENT | 2018-07-01 | 5,330 | SL | 7.000000000000 | 760 | 0 | 760 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH CORPORATE BONDS | 237,246 | 237,246 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH EQUITIES | 1,611,150 | 1,611,150 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL LYNCH MUTUAL/CLOSED END FUNDS | FMV | 1,764,912 | 1,764,912 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 282 | 282 | 0 | |
| EQUIPMENT | 414 | 414 | 0 | |
| EQUIPMENT | 400 | 400 | 0 | |
| FURNITURE | 1,618 | 1,552 | 66 | |
| FURNITURE | 218 | 204 | 14 | |
| EQUIPMENT | 409 | 409 | 0 | |
| EQUIPMENT | 463 | 463 | 0 | |
| EQUIPMENT | 760 | 760 | 0 | |
| FURNITURE | 456 | 235 | 221 | |
| EQUIPMENT | 945 | 360 | 585 | |
| EQUIPMENT | 1,990 | 758 | 1,232 | |
| EQUIPMENT | 610 | 218 | 392 | |
| EQUIPMENT | 201 | 68 | 133 | |
| EQUIPMENT | 1,600 | 486 | 1,114 | |
| EQUIPMENT | 892 | 254 | 638 | |
| EQUIPMENT | 5,330 | 760 | 4,570 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WITHERS BERGMAN | 4,781 | 0 | 0 | 4,781 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 3,875 | 3,895 | 3,895 |
| WARDROBE | 80,000 | 80,000 | 80,000 |
| ACCRUED INTEREST | 1,109 | 1,137 | 1,137 |
| Description | Amount |
|---|---|
| NET CHANGE IN UNREALIZED APPRECIATION (NET OF TAX) | 307,367 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL FEES | 3,513 | 0 | 0 | 3,513 |
| INSURANCE | 34,895 | 0 | 0 | 34,895 |
| CONTRACT LABOR | 92,130 | 0 | 0 | 92,130 |
| DANCER EXPENSE | 82,599 | 0 | 37,355 | 45,244 |
| OTHER | 6,977 | 0 | 0 | 6,977 |
| WARDROBE | 9,636 | 0 | 0 | 9,636 |
| OFFICE EXPENSE | 13,423 | 0 | 0 | 13,423 |
| BANK CHARGES | 156 | 0 | 0 | 156 |
| ADVERTISING AND PROMOTION | 7,737 | 0 | 0 | 7,737 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM INCOME | 37,355 | 37,355 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 22,196 | 15,973 |
| ENGAGEMENT ADVANCED DEPOSITS | 4,500 | 8,729 |
| EXCISE TAX PAYABLE | 6,455 | 13,143 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CT CORP | 281 | 0 | 0 | 281 |
| INVESTMENT MANAGEMENT FEES | 43,795 | 43,795 | 43,795 | 0 |
| OTHER PROFESSIONAL FEES | 8,711 | 0 | 0 | 8,711 |
| CONSULTING | 60,000 | 0 | 0 | 50,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 2,796 | 0 | 0 | 2,796 |
| FILING FEES | 585 | 0 | 0 | 585 |