| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NT - Accounting Fees | 17 | 17 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Northern Trust Cash Account | 21,638,550 | 20,983,935 | 654,615 | |||||||
| Russell 1000 | 6,364,318 | 5,850,692 | 513,626 | |||||||
| Russell 1000 | 17,419 | 16,636 | 783 | |||||||
| Goldman Sachs Puts | 121,141 | 756,108 | -634,967 | |||||||
| Goldman Sachs Calls | 9,638,564 | 9,563,387 | 75,177 | |||||||
| Pass thru Gain/Loss | 5,434,350 | -5,434,350 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Northern Trust Investments | AT COST | 117,876,595 | 134,178,975 |
| Goldman Sachs - Puts | AT COST | 17,352,145 | 17,692,129 |
| Goldman Sachs - Calls | AT COST | 13,940,328 | 15,581,529 |
| Northern Trust R1000 | AT COST | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Registration Fees | 25 | 25 | ||
| Secretary of State Fees | 255 | 255 | ||
| Pass Through Royalty Expense | 669 | 669 | ||
| Pass Through Other Deductions | 1,328,729 | 1,328,729 | ||
| Pass Through Depletion | 9,254 | 9,254 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Pass Through Royalties | 5,292 | 5,292 | |
| Pass Through Other Income | -926,131 | -923,066 | |
| NT - Other Income | 2,991 | 2,991 | |
| Pass Through Rents | 3,075 | 3,075 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Management Fees | 82,554 | 0 | 82,544 | |
| Investment Management Fees | 194,682 | 194,682 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NT - Foreign Taxes | 1,185 | 1,185 | ||
| GS - Foreign Taxes | 14,090 | 14,090 | ||
| Pass Through Foreign Taxes | 138,586 | 138,586 |