| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OSB BUSINESS SERVICES INC. | 8,472 | 0 | 0 | 8,472 |
| OWEN J FLANAGAN | 3,600 | 0 | 0 | 3,600 |
| 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 | 1,618 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2014-10-21 | 218 | 218 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2015-03-02 | 409 | 409 | SL | 3.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2015-10-30 | 463 | 463 | SL | 3.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2015-12-22 | 760 | 760 | SL | 3.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 2016-06-07 | 456 | 326 | SL | 5.000000000000 | 91 | 0 | 91 | |
| EQUIPMENT | 2016-04-28 | 945 | 495 | SL | 7.000000000000 | 135 | 0 | 135 | |
| EQUIPMENT | 2016-05-06 | 1,990 | 1,042 | SL | 7.000000000000 | 284 | 0 | 284 | |
| EQUIPMENT | 2016-06-20 | 610 | 305 | SL | 7.000000000000 | 87 | 0 | 87 | |
| EQUIPMENT | 2016-08-25 | 201 | 96 | SL | 7.000000000000 | 29 | 0 | 29 | |
| EQUIPMENT | 2016-11-16 | 1,600 | 715 | SL | 7.000000000000 | 229 | 0 | 229 | |
| EQUIPMENT | 2017-01-01 | 892 | 381 | SL | 7.000000000000 | 127 | 0 | 127 | |
| EQUIPMENT | 2018-07-01 | 5,329 | 1,524 | SL | 7.000000000000 | 761 | 0 | 761 | |
| EQUIPMENT | 2020-07-07 | 1,642 | SL | 7.000000000000 | 235 | 0 | 235 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH CORPORATE BONDS | 449,484 | 449,484 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH EQUITIES | 1,441,375 | 1,441,375 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL LYNCH MUTUAL/CLOSED END FUNDS | FMV | 1,929,882 | 1,929,882 |
| 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 | 1,618 | 0 | |
| FURNITURE | 218 | 218 | 0 | |
| EQUIPMENT | 409 | 409 | 0 | |
| EQUIPMENT | 463 | 463 | 0 | |
| EQUIPMENT | 760 | 760 | 0 | |
| FURNITURE | 456 | 417 | 39 | |
| EQUIPMENT | 945 | 630 | 315 | |
| EQUIPMENT | 1,990 | 1,326 | 664 | |
| EQUIPMENT | 610 | 392 | 218 | |
| EQUIPMENT | 201 | 125 | 76 | |
| EQUIPMENT | 1,600 | 944 | 656 | |
| EQUIPMENT | 892 | 508 | 384 | |
| EQUIPMENT | 5,329 | 2,285 | 3,044 | |
| EQUIPMENT | 1,642 | 235 | 1,407 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WITHERS BERGMAN | 2,855 | 0 | 0 | 2,855 |
| BODNER & O'ROURKE | 1,170 | 0 | 0 | 1,170 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 7,870 | 7,900 | 7,900 |
| WARDROBE | 80,000 | 80,000 | 80,000 |
| ACCRUED INTEREST | 5,837 | 6,671 | 6,671 |
| COPYRIGHT | 715 | 715 | 715 |
| PREPAID EXCISE TAX | 285 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL FEES | 3,763 | 0 | 0 | 3,763 |
| INSURANCE | 32,687 | 0 | 0 | 32,687 |
| CONTRACT LABOR | 114,272 | 0 | 0 | 114,272 |
| DANCER EXPENSE | 33,983 | 0 | 9,500 | 24,483 |
| OTHER | 3,921 | 0 | 0 | 3,921 |
| WARDROBE | 3,247 | 0 | 0 | 3,247 |
| OFFICE EXPENSE | 13,306 | 0 | 0 | 13,306 |
| BANK CHARGES | 751 | 0 | 0 | 751 |
| ADVERTISING AND PROMOTION | 3,533 | 0 | 0 | 3,533 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM INCOME | 9,500 | 9,500 |
| Description | Amount |
|---|---|
| NET CHANGE IN UNREALIZED APPRECIATION (NET OF TAX) | 480,559 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 13,724 | 20,615 |
| ENGAGEMENT ADVANCED DEPOSITS | 3,200 | 6,700 |
| FEDERAL EXCISE TAX PAYABLE | 0 | 1,410 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 46,575 | 46,575 | 46,575 | 0 |
| CONSULTING | 60,000 | 0 | 0 | 25,000 |
| OTHER PROFESSIONAL FEES | 829 | 0 | 0 | 829 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 1,695 | 0 | 0 | 1,695 |
| FILING FEES | 560 | 0 | 0 | 560 |
| FOREIGN TAX | 164 | 164 | 0 | 0 |