| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| deposits | 4,000 | 4,000 | 4,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| bank fee | 740 | 0 | 740 | |
| Licences and Annual Fees | 325 | 0 | 325 | |
| Consulting | 132,990 | 0 | 132,990 | |
| insurance | 12,169 | 0 | 12,169 | |
| office supplies & postage | 5,520 | 0 | 5,520 | |
| Projecttechnology | 11,706 | 0 | 11,706 | |
| Project management | 25,173 | 0 | 25,173 | |
| professional fees | 24,375 | 0 | 24,375 | |
| dues and subsciptions | 2,408 | 0 | 2,408 | |
| education | 19,307 | 0 | 19,307 | |
| marketing | 24,616 | 0 | 24,616 | |
| technology | 36,555 | 0 | 36,555 | |
| other exp | 171 | 0 | 171 | |
| interest exp | 10 | 0 | 10 | |
| remote work stipends | 2,400 | 0 | 2,400 |
| Description | Amount |
|---|---|
| adjustment prior year opening balance | 1,565 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Payroll Taxes payable | 0 | 16,623 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| payroll taxes | 61,826 | 0 | 61,826 |