| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting services | 30,000 | 30,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Cash and cash equivalents | FMV | 356,621 | 356,621 |
| Equities | FMV | 8,064,084 | 8,064,084 |
| Fixed income securities | FMV | 3,595,813 | 3,595,813 |
| Mutual funds | FMV | 619,852 | 619,852 |
| Real estate funds | FMV | 228,984 | 228,984 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal services | 38,109 | 25,989 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Investment in Sage Collective Properties Inc | 1,605,171 | 2,662,596 | 2,662,596 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 7,414 | 7,414 | ||
| Payroll processing fees | 1,394 | 1,394 | ||
| Website maintenance | 1,925 | 1,925 | ||
| Office expenses | 2,566 | 2,238 | ||
| Bank service charges | 707 | 707 | ||
| Telephone and communications | 587 | 180 | ||
| Dues /subscriptions/memberships | 2,006 | 1,552 | ||
| License and fees | 302 | 203 | ||
| Program supplies | 477 | 237 | ||
| Postage and shipping | 137 | 115 | ||
| Computer supplies and service | 2,208 | 1,813 | ||
| Other expenses | 352 | 352 |
| Description | Amount |
|---|---|
| Unrealized gains on investments | 1,023,220 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 66,136 | 66,136 | ||
| Operational planning support | 11,782 | 10,906 | ||
| Administrative support | 15,893 | 14,310 | ||
| Branding and marketing | 35,550 | 29,550 | ||
| Advertising and marketing | 24,692 | 22,817 | ||
| Content developer | 14,860 | 14,185 | ||
| Podcast production and marketing | 25,890 | 25,890 | ||
| Podcast support | 3,625 | 3,000 | ||
| Program media and support | 26,975 | 26,100 | ||
| Tech consultant | 12,406 | 11,156 | ||
| Curriculum consultant | 4,375 | 4,375 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 8,149 |