| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping and fiscal mgmt | 149,297 | 0 | 0 | 149,297 |
| Investment accounting | 28,761 | 28,761 | 0 | 0 |
| Payroll services | 5,301 | 0 | 0 | 5,301 |
| Tax compliance | 33,020 | 7,710 | 0 | 16,510 |
| 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 | 139,318 | 82,434 | SL | 3.0000 | 29,141 | |||
| Software | 2013-06-12 | 149,518 | 39,006 | SL | 3.0000 | 39,006 | |||
| Furniture | 2014-01-01 | 456,233 | 379,259 | SL | 5.0000 | 54,743 | |||
| Leasehold improvements | 2010-01-01 | 777,294 | 284,104 | SL | 10.0000 | 77,832 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 222,448 Boston Omaha Corp Class A | 4,686,979 | 6,150,687 |
| Celsius Therapeutics Inc. | 8,000,000 | 8,000,000 |
| DynamiCare Health | 700,000 | 700,000 |
| Flagship Pioneering | 800,000 | 800,000 |
| Foghorn Therapeutics Inc | 5,000,000 | 42,850,780 |
| Gwynnie Bee Inc Series A-4 | 118,985 | 349,856 |
| Gwynnie Bee Inc Series A-5 | 195,415 | 493,472 |
| Gwynnie Bee Inc Series A8 | 4,685,600 | 5,731,786 |
| Imagry, Inc. | 2,500,000 | 2,500,000 |
| Mercy BioAnalytics, Inc. | 1,999,998 | 1,999,998 |
| Reconstruction US, Inc. | 2,000,040 | 2,000,040 |
| Reflow Medical | 3,825,992 | 3,825,993 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| See attachment | AT COST | 564,271,078 | 835,676,698 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 456,233 | 434,002 | 22,231 | 22,231 |
| Machinery and Equipment | 288,835 | 189,588 | 99,247 | 99,247 |
| Improvements | 777,294 | 361,936 | 415,358 | 415,358 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative matters & other | 69,776 | 0 | 0 | 69,776 |
| Grant-related matters | 37,680 | 0 | 0 | 37,680 |
| Investment-related matters | 16,803 | 16,803 | 0 | 0 |
| Tax matters | 21,727 | 0 | 0 | 21,727 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PRI - Home Funders LLC | 29,857 | 29,676 | 29,676 |
| PRI - Home Funders Loan | 1,997,543 | 1,997,543 | 1,997,543 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dues, memberships & subscriptions | 247,256 | 247,256 | ||
| Insurance | 25,305 | 25,305 | ||
| Office supplies | 42,325 | 42,325 | ||
| Passthrough K-1 expenses | 9,591,836 | 9,401,262 | ||
| Repairs and maintenance | 2,274 | 2,274 | ||
| State filing fees | 1,000 | 1,000 | ||
| Technology expense | 78,331 | 78,331 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Foreign currency translation adjustment | -4,597 | -4,597 | |
| Foreign dividends | 895,655 | 895,655 | |
| Interest income from PRI | 19,976 | 19,976 | |
| Passthrough K-1 income | 7,386,084 | 7,294,974 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Human resources/benefit consulting | 396,747 | 0 | 0 | 396,747 |
| Information technology services | 30,630 | 0 | 0 | 30,630 |
| Organizational strategy consulting | 215,548 | 0 | 0 | 215,548 |
| Program consulting and evaluation | 89,277 | 0 | 0 | 89,277 |
| Program planning and facilitation | 73,500 | 0 | 0 | 73,500 |
| Public relations services | 125,172 | 0 | 0 | 125,172 |
| Scientific advisors | 121,688 | 0 | 0 | 121,688 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 147,539 | |||
| Foreign and state tax | 47,237 | 47,237 |