| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting services | 30,000 | 30,000 |
| Person Name | Explanation |
|---|---|
| Donna M Gaines | Health insurance allowance |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Publicly traded securities | P | 3,439,626 | 3,043,000 | 396,626 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Cash and cash equivalents | FMV | 462,256 | 462,256 |
| Equities | FMV | 9,280,071 | 9,280,071 |
| Fixed income securities | FMV | 3,694,876 | 3,694,876 |
| Mutual funds | FMV | 778,245 | 778,245 |
| Real estate funds | FMV | 83,634 | 83,634 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal services | 33,255 | 29,235 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Investment in Sage Collective Properties Inc | 2,662,596 | 2,728,394 | 2,728,394 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Insurance | 8,060 | 8,060 | ||
| Payroll processing fees | 1,136 | 1,136 | ||
| Website maintenance | 2,100 | 1,925 | ||
| Office expenses | 2,268 | 2,268 | ||
| Bank service charges | 745 | 745 | ||
| Dues /subscriptions/memberships | 2,364 | 2,215 | ||
| License and fees | 268 | 191 | ||
| Program supplies | 2,130 | 2,105 | ||
| Postage and shipping | 183 | 183 | ||
| Computer supplies and service | 2,448 | 2,404 | ||
| Other expenses | 1,004 | 1,004 | ||
| Telephone and communications | 571 | 160 | ||
| Advertising | 76 | 76 | ||
| Rounding | -3 | -3 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Program service revenues | 6,000 |
| Description | Amount |
|---|---|
| Unrealized gains on investments | 1,313,627 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 66,236 | 66,236 | ||
| Development and legal | 45,000 | 45,000 | ||
| Administrative support | 18,023 | 16,673 | ||
| Branding and marketing | 34,000 | 32,000 | ||
| Advertising and marketing | 10,125 | 8,125 | ||
| Content developer | 10,551 | 9,801 | ||
| Podcast production and marketing | 14,098 | 14,098 | ||
| Program coordination and support | 12,369 | 12,369 | ||
| Program support | 450 | 450 | ||
| Tech consultant | 12,224 | 11,574 | ||
| Operational planning support | 1,469 | 1,469 | ||
| Executive search | 17,206 | 17,206 | ||
| Instructors and speakers | 1,400 | 1,400 | ||
| Video production | 6,000 | 6,000 | ||
| Virtual production coordinator | 2,328 | 2,328 | ||
| Caregiver support | 400 | 400 | ||
| Fundraising and development | 315 | 315 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 6,000 |