| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,406 | 2,406 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DEPRECIATION EXPENSE | 14,119 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NT - Investment Account | AT COST | 261,274,851 | 238,746,858 |
| NT - R1000 Account | AT COST | 188,163,231 | 176,365,178 |
| NT - EAFE Account | AT COST | 82,651,070 | 72,126,047 |
| NT - Cash Equitization Account | AT COST | 6,762,373 | 6,785,501 |
| NT - Walter Scott International | AT COST | 7,913,449 | 6,792,632 |
| Alliance Support Co., LLC | AT COST | 85,000 | 73,320 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 75,654 | 25,361 | 50,293 | 50,293 |
| Software and Info Systems | 22,362 | 7,745 | 14,617 | 14,617 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 42,492 | 42,492 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Construction in Progress - Building | 6,313,697 | 34,123,659 | 34,123,659 |
| Due from affiliates | 0 | 9,541 | 9,541 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Miscellaneous | 2,129 | 2,129 | ||
| Office Supplies | 11,054 | 11,054 | ||
| Dues & Subscriptions | 148,268 | 148,268 | ||
| Training | 31,701 | 31,701 | ||
| Mobile Phones | 3,506 | 3,506 | ||
| Payroll Fees | 13,733 | 13,733 | ||
| Pass-through - Other Deductions | 575,467 | 575,467 | 575,467 | |
| Pass-through - Nondeductible Expenses | 235 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Northern Trust | -144,564 | -144,564 | -144,564 |
| Pass-through - Other income/(loss) | -46,512 | -45,656 | -46,512 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrator & Management Fees | 1,638,800 | 1,638,800 | ||
| Investment Management Fees | 623,130 | 623,130 | 623,130 | |
| Consulting Fees | 149,425 | 149,425 | ||
| Recruitment | 26,370 | 26,370 | ||
| Contract Personnel | 69,564 | 69,564 | ||
| IT Expenses | 71,133 | 71,133 | ||
| Program Innovations | 500,000 | 500,000 | ||
| Program Evaluation | 80,147 | 80,147 | ||
| Education Plan Development | 551,832 | 551,832 | ||
| Communications | 17,997 | 17,997 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 150,000 | |||
| Northern Trust - Foreign Taxes | 480,943 | 480,943 | 480,943 | |
| Pass-through - Foreign Taxes | 5,653 | 5,653 | 5,653 |