| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 9,720 | 0 | 0 | 9,720 |
| Audit | 20,475 | 0 | 0 | 20,475 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Prepaid Excise Tax | 6,270 | 6,270 | 6,270 |
| Description | Amount |
|---|---|
| Adjustments to Investments | 4,652 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Conferences Training | 445 | 445 | ||
| Dues & Subscriptions | 5,000 | 5,000 | ||
| Insurance expense | 4,016 | 4,016 | ||
| Miscellaneous | 427 | 427 | ||
| Office Expense | 11,072 | 11,072 | ||
| Trustee Meetings | 1,197 | 1,197 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Income | 406 |
| Description | Amount |
|---|---|
| Unrealized Gains | 1,768,862 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Accrued Payroll | 4,658 | 5,580 |
| Excise Taxes payable | 40,000 | 65,463 |
| Rounding | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consultant | 3,381 | 0 | 0 | 3,381 |
| Investment Management Fees | 55,380 | 55,380 | 0 | 0 |
| Legal | 4,422 | 0 | 0 | 4,422 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Deferred Excise Tax | 25,464 | |||
| Excise Tax | 16,500 | |||
| Payroll Tax | 13,764 | 13,764 |