| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING | 18,000 | 13,500 | 4,500 | |
| ACCOUNTING FEES | 40,356 | 30,267 | 10,089 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 22,465,604 | 22,465,604 |
| EXCHANGE TRADED FUNDS | 1,791,051 | 1,791,051 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL BOND FUND | AT COST | 5,728,350 | 5,728,350 |
| PRIVATE INVESTMENTS | AT COST | 1,391,952 | 1,391,952 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 9,738 | 7,304 | 2,434 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 5,250 | 1,410 | 1,410 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COLABORATIVE NETWORKS | 118,441 | 0 | 118,441 | |
| ORGANIZATION PLANNING & MONITORS | 2,845 | 0 | 2,845 | |
| INSURANCE | 8,448 | 0 | 8,448 | |
| BANK SERVICE FEE | 644 | 0 | 644 | |
| INVESTMENT INTEREST EXPENSES - PASSTHRU | 0 | 3,432 | 0 | |
| OTHER PORTFOLIO DEDUCTION - PASSTHRU | 0 | 14,256 | 0 | |
| VACATION & SICK EXPENSE | 25,546 | 0 | 25,546 | |
| REIMBURSED EXPENSES | -4 | 0 | -4 | |
| MISC. EXPENSES | -14,531 | 0 | -14,531 | |
| BUSINESS GIFT | 100 | 0 | 100 | |
| CA FILING FEES | 300 | 0 | 300 | |
| CT FILING FEES | 20 | 0 | 20 | |
| MA FILING FEES | 360 | 0 | 360 | |
| NJ FILING FEES | 81 | 0 | 81 | |
| WA FILING FEES | 114 | 0 | 114 | |
| PAYROLL FEES | -5,747 | 0 | -5,747 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SERVICE REVENUE | 25,000 | 25,000 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJ TO OPENNING BALANCES | 42,201 |
| CHANGE IN UNREALIZED G/L | 3,303,955 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAXES | 96,295 | 66,925 |
| PPP LOAN | 0 | 167,158 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 130 | 0 | 130 | |
| INVESTMENT MANAGEMENT FEES | 171,338 | 171,338 | 0 | |
| CONSULTING FEES | 292 | 0 | 292 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 72,166 | 0 | 72,166 | |
| FEDERAL EXCISE TAXES | 55,000 | 0 | 0 | |
| FEDERAL UBI TAXES | 24,643 | 0 | 0 | |
| MA UBI TAXES | 11,300 | 11,300 | 0 | |
| NY UBI TAXES | 250 | 250 | 0 |