| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,250 | 1,250 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAIRD | AT COST | 29,781 | 29,781 |
| FUTURE FORWARD, LLC | AT COST | 808,926 | 808,926 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| CLOSING COSTS | 3,017 | 3,017 | ||
| COMPUTER & SOFTWARE EXPENSE | 447 | 447 | ||
| CONSULTING | 25 | 25 | ||
| COST OF GOODS | 24,337 | 24,337 | ||
| DUES, FEES & SUBSCRIPTIONS | 570 | 570 | ||
| INSURANCE | 5,772 | 5,772 | ||
| K-1 LOSS | 12,088 | 12,088 | ||
| LOSS ON SALE OF HOUSE | 1,342 | 1,342 | ||
| PAYROLL PROCESSING FEES | 21 | 21 | ||
| PROFESSIONAL FEES | 4,000 | 4,000 | ||
| REPAIRS & MAINTENANCE | 1,916 | 1,916 | ||
| TOOLS & HARDWARE | 35,928 | 35,928 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GRANT INCOME | 55,841 | 55,841 | |
| RENT INCOME | 500 | 500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| STATE WITHHOLDING | 396 | 375 |
| PAYROLL LIABILITIES | 2,036 | 2,027 |
| STATE UNEMPLOYMENT | 36 | 36 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 5,013 | 5,013 |