| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATIONAL COSTS | 6,626 | 0 | 0 |
| RENT SECURITY DEPOSIT | 28,983 | 28,983 | 28,983 |
| NYS PAYROLL TAX OVERPAYMENT RECEIVABLE | 295 | 0 | 0 |
| FORM 941X REFUND RECEIVABLE | 0 | 3,213 | 3,213 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 613 | 0 | 0 | 613 |
| OFFICE EXPENSES | 945 | 0 | 0 | 945 |
| OFFICE SUPPLIES | 11,691 | 0 | 0 | 11,691 |
| MEALS & ENTERTAINMENT | 1,167 | 0 | 0 | 1,167 |
| BANK SERVICE CHARGES | 479 | 0 | 0 | 479 |
| COMPUTER EXPENSES | 1,724 | 0 | 0 | 1,724 |
| CONFERENCES | 225 | 0 | 0 | 225 |
| FILING FEES | 50 | 0 | 0 | 50 |
| UTILITIES | 5,891 | 0 | 0 | 5,891 |
| TELEPHONE | 2,216 | 0 | 0 | 2,216 |
| DEVELOPMENT COSTS | 1,500 | 0 | 0 | 1,500 |
| INSURANCE | 1,184 | 0 | 0 | 1,184 |
| WEBSITE EXPENSES | 1,813 | 0 | 0 | 1,813 |
| APPLICATION FEES | 1,889 | 0 | 0 | 1,889 |
| BOOKS | 1,707 | 0 | 0 | 1,707 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SUBLEASE INCOME | 30,200 | 30,200 | 30,200 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 25,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT PAYABLE | 2,500 | 2,500 |
| THIRD PARTY LOANS | 25,000 | 0 |
| AMERICAN EXPRESS | 17 | 1,410 |
| OVERWITHHELD PAYROLL TAXES PAYABLE | 0 | 1,606 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 86,934 | 0 | 0 | 86,934 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,893 | 0 | 0 | 7,893 |
| EXCISE TAX | 11 | 0 | 0 | 0 |