| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 7,365 | 1,508 | 0 | 5,857 |
| Contractor | Explanation |
|---|---|
| 1890 Productions | Video production, public awareness and media management for Foundation charitable initiatives. $219,496 |
| Drake Cooper | Direct Services & Fees $523,200Third Party Media Payments $159,725Other Outside Third Party Payments $13,991 -------- Total Professional Services $696,916 |
| McMillen Jacobs | Construction general contractor for the Kathryn Albertson Park Improvements, a public park,owned by the City of Boise. $246,883. |
| Paradigm of Idaho Inc | Foundation/consultant/representative with respect to the Idaho Outdoor Fieldhouse construction project. $96,530 |
| Riverwood Strategies LLC | Consultative support to Imagine Idaho, Inc., a 501(c)(3)organized to expand broadband connectivity to rural Idaho schools and communities. $75,000. |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Building-Report Attached | 1997-12-31 | 4,228,645 | 2,387,025 | SL | 106,319 | ||||
| Equipment-Report Attached | 2014-07-01 | 2,378,770 | 2,088,563 | SL | 106,899 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
| Bluum |
1010 West Jefferson 201 Boise,ID83702 |
2021-01-01 | 2,391,850 | To expand "High Performing" learning models for Idaho | 2,391,850 | No | Monthly, 4/2021, Annual 10/2021 | 2021-10-01 | Bluum met or exceeded all expected outcomes and exercised appropriate expenditure responsibility as required in the grant agreement. Bluum is committed to the "20 in 10" initiative of the Foundation to create 20,000 new high-performing Idaho school seats in 10 years (2024). During 2021, seven new schools opened, creating 1,978 new seats. As of the end of 2021, Bluum has created 13,966 new high-performing school seats through the opening of 35 new schools since the initiative launched in 2014. |
| Bluum |
1010 West Jefferson 201 Boise,ID83702 |
2021-05-07 | 1,425,000 | Provide free all-day kindergarten for at least 1,000 student | 1,425,000 | No | Annual Report October 2021 | 2021-10-31 | Bluum met or exceeded all expected outcomes and exercised appropriate expenditure responsibility as required in the grant agreement. Seventeen Bluum schools participated in providing access to free all-day kindergarten, with more than 1,000 students participating in the all-day programs. The IRI assessments were conducted and MAP test is planned for the fall of 2022. Students participating in all-day kindergarten improved their IRI scores and significantly outpaced partial-day kindergarten students. With respect to their goal to demonstrate the importance of all-day kindergarten to creating academic achievement, the 2022 Idaho legislature appropriated $72 million to fund all-day kindergarten in public district and charter schools (previously, the state only funded half-day kindergarten). |
| Bluum |
1010 West Jefferson 201 Boise,ID83702 |
2021-01-01 | 365,000 | Intermediary for Idaho New School Leaders Fellowship | 365,000 | No | June and July of 2022 | 2022-06-30 | Determined that all objectives and expected outcomes of the New Leaders Fellowship were met for all four fellows, who used the one-year experience to develop the necessay skills and knowledge to plan, develop and launch a high performing charter school. Further, we concluded that expenditure responsibility was appropriately exercised by the grantee in accordance with the requirements of the grant agreement. |
| Idaho Education News IEN |
555 West Bannock Boise,ID83702 |
2021-12-03 | 969,280 | Ensure all education stakeholders get pertinent information | 969,280 | No | Daily monitoring | 2022-01-31 | Determined that all objectives and expected outcomes of the grant agreement were met or exceeded and that IEN exercised appropriate expenditure responsibility required by the grant agreement. 2021 was another year of significant growth in readership and IEN was nominated and/or received multiple state and national level awards (American Press Institute, Education Writer's Association, Online Journalism Association, Press Club and more). Published 4th Edition of EdTrends which is a scorecard with detailed information about performance of Idaho schools (overall and individually). IEN is the only education news source in the state and has become the standard for accountability of academic performance and the spending of state tax dollars. |
| Imagine Idaho Foundation |
PO Box 7006 Ketchum,ID83340 |
2021-06-14 | 450,000 | Deploy federal and state funding for broadband infrastructur | 450,000 | No | Annual Report | 2022-01-31 | Determined that all objectives and expected outcomes of the grant agreement were met and that the Imagine Idaho Foundation exercised appropriate expenditure responsibility required by the grant agreement. The Imagine Idaho Foundation has succesfully organized and has supported a cohort of some of the most rural counties in Idaho (Benewah, Camas, Teton, Latah, Owyhee, Lewiston, Valley and others)to prepare the case studies and proposals to secure a portion of the $1.19 billion in ARPA funding allocated to Idaho to build out broadband infrastructure to unserved and underserved areas. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Investment Portfolio-Northern Trust | 237,486,351 | 424,344,781 |
| Investment Portfolio-Goldman Sachs | 82,539,738 | 106,288,704 |
| Investment Portfolio-Partnerships/Other | 218,231,925 | 350,214,681 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 2,378,769 | 2,195,463 | 183,306 | 183,306 |
| Buildings | 4,228,645 | 2,493,343 | 1,735,302 | 1,735,302 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal & Consulting | 26,761 | 0 | 0 | 26,761 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Book Tax Difference | -5,638,044 | 702,560 | 702,560 |
| Investment in AFH | 1,000 | 1,077,649 | 1,077,649 |
| Investments Receivable | 232,749 | 64,888 | 64,888 |
| Description | Amount |
|---|---|
| Non Deductible Expenses | 77,204 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising/ Branding | 190,053 | 190,053 | ||
| Auto Expense | 2,580 | 2,580 | ||
| Bank Charge | 563 | 563 | ||
| Computer Expense | 40,027 | 8,195 | 31,832 | |
| Contract Labor | 1,667 | 1,667 | ||
| Dues & Subscriptions | 3,128 | 719 | 2,409 | |
| Employee Benefits | 275 | 275 | ||
| Employee Recruitment | 391 | 391 | ||
| Equipment Purchase | 212 | 212 | ||
| Gifts | 2,156 | 2,156 | ||
| Insurance | 19,419 | 19,419 | ||
| Investment Management Expenses | 5,970,127 | 5,970,127 | ||
| Kitchen Supplies | 6,683 | 1,368 | 5,315 | |
| Maintenance & Repairs | 5,106 | 1,045 | 4,061 | |
| Office & Other Supplies | 2,948 | 604 | 2,344 | |
| Postage & Freight | 207 | 207 | ||
| Rental Exp-Equipment | 3,214 | 658 | 2,556 | |
| Telephone Expense | 2,143 | 439 | 1,704 | |
| Training | 15 | 15 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Partnership K-1 UBTI | 7,636,908 | ||
| Partnership-Other Income | 27,302 | 27,302 | |
| Tax Exempt Interest | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Deferred Interest Payable | 817,666 | 776,802 |
| Set Aside-Idaho Outdoor Fieldhouse | 10,000,000 | 12,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 823,510 | |||
| Foreign Tax | 622,001 | 622,001 | ||
| Payroll Tax | 95,371 | 19,525 | 75,846 | |
| State Income Taxes | 3,129 | 3,129 |