| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OSB BUSINESS SERVICES INC. | 8,403 | 0 | 0 | 8,403 |
| OWEN J FLANAGAN | 3,700 | 0 | 0 | 3,700 |
| 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 | 418 | SL | 5.000000000000 | 38 | 0 | 38 | |
| EQUIPMENT | 2016-04-28 | 945 | 630 | SL | 7.000000000000 | 135 | 0 | 135 | |
| EQUIPMENT | 2016-05-06 | 1,990 | 1,326 | SL | 7.000000000000 | 284 | 0 | 284 | |
| EQUIPMENT | 2016-06-20 | 610 | 392 | SL | 7.000000000000 | 87 | 0 | 87 | |
| EQUIPMENT | 2016-08-25 | 201 | 125 | SL | 7.000000000000 | 29 | 0 | 29 | |
| EQUIPMENT | 2016-11-16 | 1,600 | 944 | SL | 7.000000000000 | 228 | 0 | 228 | |
| EQUIPMENT | 2017-01-01 | 892 | 508 | SL | 7.000000000000 | 127 | 0 | 127 | |
| EQUIPMENT | 2018-07-01 | 5,329 | 2,285 | SL | 7.000000000000 | 761 | 0 | 761 | |
| EQUIPMENT | 2020-07-07 | 1,642 | 235 | SL | 7.000000000000 | 235 | 0 | 235 | |
| FURNITURE | 2021-01-31 | 560 | SL | 5.000000000000 | 112 | 0 | 112 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH CORPORATE BONDS | 282,600 | 282,600 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH EQUITIES | 1,758,652 | 1,758,652 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERRILL LYNCH MUTUAL/CLOSED END FUNDS | FMV | 1,825,442 | 1,825,442 |
| 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 | 456 | 0 | |
| EQUIPMENT | 945 | 765 | 180 | |
| EQUIPMENT | 1,990 | 1,610 | 380 | |
| EQUIPMENT | 610 | 479 | 131 | |
| EQUIPMENT | 201 | 154 | 47 | |
| EQUIPMENT | 1,600 | 1,172 | 428 | |
| EQUIPMENT | 892 | 635 | 257 | |
| EQUIPMENT | 5,329 | 3,046 | 2,283 | |
| EQUIPMENT | 1,642 | 470 | 1,172 | |
| FURNITURE | 560 | 112 | 448 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WITHERS BERGMAN | 1,328 | 0 | 0 | 1,328 |
| BODNER & O'ROURKE | 1,495 | 0 | 0 | 1,495 |
| CT CORP | 234 | 0 | 0 | 234 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 7,900 | 7,710 | 7,710 |
| WARDROBE | 80,000 | 80,000 | 80,000 |
| ACCRUED INTEREST | 6,671 | 4,971 | 4,971 |
| COPYRIGHT | 715 | 715 | 715 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL FEES | 3,636 | 0 | 0 | 3,636 |
| INSURANCE | 10,555 | 0 | 0 | 10,555 |
| CONTRACT LABOR | 95,728 | 0 | 0 | 95,728 |
| DANCER EXPENSE | 29,621 | 0 | 0 | 29,621 |
| OTHER | 3,187 | 0 | 0 | 3,187 |
| WARDROBE | 5,646 | 0 | 0 | 5,646 |
| OFFICE EXPENSE | 6,466 | 0 | 0 | 6,466 |
| BANK CHARGES | 150 | 0 | 0 | 150 |
| ADVERTISING AND PROMOTION | 3,631 | 0 | 0 | 3,631 |
| RESEARCH AND REFERENCE | 32 | 0 | 0 | 32 |
| Description | Amount |
|---|---|
| NET CHANGE IN UNREALIZED APPRECIATION (NET OF TAX) | 57,730 |
| PRIOR PERIOD ADJUSTMENT | 1,704 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 20,615 | 21,403 |
| ENGAGEMENT ADVANCED DEPOSITS | 6,700 | 15,400 |
| FEDERAL EXCISE TAX PAYABLE | 1,410 | 5,226 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 47,792 | 47,792 | 47,792 | 0 |
| CONSULTING | 60,000 | 0 | 0 | 60,000 |
| OTHER PROFESSIONAL FEES | 1,790 | 0 | 0 | 1,790 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 8,666 | 0 | 0 | 8,666 |
| FILING FEES | 584 | 0 | 0 | 584 |
| FOREIGN TAX | 59 | 59 | 59 | 0 |
| FEDERAL PENALTY | 35 | 0 | 0 | 0 |