| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,243 | 7,243 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY INVESTMENTS | AT COST | 3,664,403 | 3,664,403 |
| SIMPLE AGREEMENTS FOR FUTURE EQUITY | AT COST | 99,999 | 99,999 |
| CONVERTIBLE NOTES | AT COST | 250,000 | 250,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,673 | 6,673 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LONG-TERM ASSET | 400,000 | 650,000 | 650,000 |
| LOAN TO SUPPLY CHAIN | 15,000 | 15,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND MARKETING | 10,574 | 0 | 0 | 0 |
| BANK FEES | 110 | 110 | 0 | 0 |
| TECHNOLOGY | 21,000 | 0 | 0 | 0 |
| MEALS AND ENTERTAINMENT | 1,014 | 0 | 0 | 0 |
| MEMBERSHIP AND SUBSCRIPTIONS | 3,000 | 0 | 0 | 0 |
| SOFTWARE AND APPS | 13,314 | 0 | 0 | 0 |
| QUICKBOOKS PAYMENT FEES | 3 | 0 | 0 | 0 |
| PAYROLL EXPENSES | 8,218 | 0 | 0 | 0 |
| SHIPPING AND POSTAGE | 155 | 0 | 0 | 0 |
| PARKING AND TOLLS | 217 | 0 | 0 | 0 |
| INSURANCE | 1,693 | 0 | 0 | 0 |
| RECRUITING | 806 | 0 | 0 | 0 |
| OFFICE EXPENSE | 451 | 0 | 0 | 0 |
| PODCAST | 4,604 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY LOSS FROM K-1 INVESTMENTS | -964 | -964 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS | 59,440 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 147,795 | 147,795 | 0 | 0 |
| CONSULTING FEES | 50,000 | 50,000 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 30,571 | 0 | 0 | 0 |
| MA PC | 500 | 0 | 0 | 0 |