| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping and fiscal mgmt | 64,350 | 0 | 0 | 64,350 |
| Investment accounting | 17,448 | 17,448 | 0 | 0 |
| Payroll services | 5,017 | 0 | 0 | 5,017 |
| Tax compliance | 24,940 | 7,470 | 0 | 12,470 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| Equipment | 2014-01-01 | 166,844 | 69,970 | SL | 3.0000 | 34,270 | |||
| Furniture | 2014-01-01 | 456,234 | 269,775 | SL | 5.0000 | 54,743 | |||
| Leasehold improvements | 2010-01-01 | 777,294 | 128,440 | SL | 10.0000 | 77,832 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 222,448 shares Boston Omaha Corporation | 4,686,979 | 5,205,283 |
| Foghorn Therapeutics Inc | 5,000,000 | 5,000,000 |
| Gwynnie Bee Inc Series A-4 | 118,985 | 349,856 |
| Gwynnie Bee Inc Series A-5 | 195,415 | 493,472 |
| Gwynnie Bee Inc Series A-8 | 4,685,600 | 5,731,786 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| See attachment | AT COST | 559,305,580 | 642,565,210 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 456,233 | 324,517 | 131,716 | 131,716 |
| Machinery and Equipment | 219,644 | 104,240 | 115,404 | 115,404 |
| Improvements | 777,294 | 206,272 | 571,022 | 571,022 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative matters & other | 46,756 | 0 | 0 | 46,756 |
| Grants management | 87,254 | 0 | 0 | 87,254 |
| Investments | 105,449 | 105,449 | 0 | 0 |
| Program-related investment matters | 13,286 | 0 | 0 | 13,286 |
| Tax matters | 69,475 | 0 | 0 | 69,475 |
| Trademark matters | 186 | 0 | 0 | 186 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI - Home Funders LLC | 29,362 | 29,523 | 29,523 |
| PRI - Home Funders Loan | 1,997,543 | 1,997,543 | 1,997,543 |
| Description | Amount |
|---|---|
| Prior year accounts payable adjustment | 7,160 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dues, memberships & subscriptions | 183,812 | 183,812 | ||
| Insurance | 16,668 | 16,668 | ||
| Office supplies | 63,131 | 63,131 | ||
| Passthrough K-1 expenses | 10,522,704 | 10,174,463 | ||
| Repairs and maintenance | 13,882 | 13,882 | ||
| State filing fees | 1,000 | 1,000 | ||
| Technology expense | 46,531 | 46,531 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest income from PRI | 19,975 | 19,975 | |
| Passthrough K-1 income | 12,375,684 | 11,917,282 | |
| Returned grant | 708 | ||
| Section 965 inclusion | 59,892 | 59,800 | |
| Tax refund | 35,549 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Grant management system consulting | 30,018 | 0 | 0 | 30,018 |
| Grant program support | 34,000 | 0 | 0 | 34,000 |
| Human resources and benefit consulting | 25,386 | 0 | 0 | 25,386 |
| Information technology services | 32,963 | 0 | 0 | 32,963 |
| Organizational strategy consulting | 59,337 | 0 | 0 | 59,337 |
| Program consulting and evaluation | 11,113 | 0 | 0 | 11,113 |
| Program planning and facilitation | 24,790 | 0 | 0 | 24,790 |
| Scientific advisors | 20,503 | 0 | 0 | 20,503 |
| Translation services | 1,600 | 0 | 0 | 1,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| New York Corporation Tax | 3,654 |