| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 36,577 | 36,577 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Furniture & Fixtures | 675,177 | 35,080 | 7.0 | 11,486 | |||||
| SOFTWARE AND INFO SYSTEMS | 513,468 | 22,250 | 5.0 | 41,307 |
| 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 VARIOUS STOCKS | P | 1,000,015 | 1,113,123 | -113,108 | ||||||
| NORTHERN TRUST - EAFE CAPITAL GAIN DISTRIBUTIONS | P | 3,973 | -3,973 | |||||||
| NORTHERN TRUST - EAFE VARIOUS STOCKS | 2024-01 | P | 2024-12 | 2,461,591 | 2,402,549 | 59,042 | ||||
| NORTHERN TRUST - EAFE VARIOUS STOCKS | P | 20,056,818 | 18,440,001 | 1,616,817 | ||||||
| NORTHERN TRUST - EQUITIZATION VARIOUS STOCKS | 2024-01 | P | 2024-12 | 2,937,970 | 2,937,384 | 586 | ||||
| NORTHERN TRUST - EQUITIZATION VARIOUS STOCKS | P | 2,173,799 | 2,173,799 | |||||||
| NORTHERN TRUST - R1000 VARIOUS STOCKS | 2024-01 | P | 2024-12 | 4,030,166 | 3,830,093 | 200,073 | ||||
| NORTHERN TRUST - R1000 CAPITAL GAIN DISTRIBUTIONS | P | 14,664 | 14,664 | |||||||
| NORTHERN TRUST - R1000 VARIOUS STOCKS | P | 75,177,959 | 64,515,540 | 10,662,419 | ||||||
| NORTHERN TRUST - WALTER SCOTT VARIOUS STOCKS | P | 796,864 | 903,687 | -106,823 | ||||||
| NOTHERN TRUST - IT BONDS VARIOUS STOCKS | 2024-01 | P | 2024-12 | 84,274,523 | 84,470,740 | -196,217 | ||||
| NOTHERN TRUST - IT BONDS VARIOUS STOCKS | P | 544,448 | 544,793 | -345 | ||||||
| NOTHERN TRUST -S&P 500 VARIOUS STOCKS | 2024-01 | P | 2024-12 | 993,023 | 947,156 | 45,867 | ||||
| NOTHERN TRUST -S&P 500 CAPITAL GAIN DISTRIBUTIONS | P | 963 | 963 | |||||||
| NOTHERN TRUST -S&P 500 VARIOUS STOCKS | P | 6,702,554 | 5,960,337 | 742,217 | ||||||
| PASS-THROUGH GAIN/LOSS | 2024-01 | P | 2024-12 | 1,034,590 | 1,034,590 | |||||
| PASS-THROUGH GAIN/LOSS | P | 4,432,032 | 4,432,032 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NT - Investment Account | AT COST | 241,848,389 | 244,113,923 |
| NT - EAFE Account | AT COST | 38,826,987 | 42,447,662 |
| NT - Cash Equitization Account | AT COST | 3,950,943 | 3,970,782 |
| NT - R1000 Account | AT COST | 45,354,799 | 72,762,963 |
| NT - Walter Scott International | AT COST | 7,887,952 | 7,748,683 |
| NT - IT BONDS | AT COST | 82,286,848 | 82,014,589 |
| NT - S&P 500 | AT COST | 57,205,736 | 88,550,272 |
| Art and Wellness Enterprises, LLC | AT COST | 85,000 | 47,140 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 675,177 | 46,565 | 628,612 | 628,612 |
| Software and Info Systems | 513,468 | 63,557 | 449,911 | 449,911 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 374,547 | 374,547 |
| Item No. | 1 |
|---|---|
| Lender's Name | Northern Trust |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 9,200,000 |
| Balance Due | 0 |
| Date of Note | 2022-11 |
| Maturity Date | 2023-11 |
| Repayment Terms | PRINCIPAL AND INTEREST DUE AT MATURITY |
| Interest Rate | 0.5 |
| Security Provided by Borrower | None |
| Purpose of Loan | TO FUND CONSTRUCTION EXPENSES |
| Description of Lender Consideration | Cash |
| Consideration FMV | 9200000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Construction in Progress - Building | 69,945,202 | 119,584,635 | 119,584,635 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 24,352 | 24,352 | ||
| EVENTS EXPENSE | 1,235 | 1,235 | ||
| SUPPLIES | 66,147 | 66,147 | ||
| PROFESSIONAL DEVELOPMENT | 12,106 | 12,106 | ||
| MISCELLANEOUS | 25,509 | 25,509 | ||
| Repairs & Maintenance | 8,415 | 8,415 | ||
| Licenses, Permits & Fees | 20,915 | 20,915 | ||
| Pass-through - Other Deductions | 928,883 | 906,010 | 928,883 | |
| Pass-through - Nondeductible Expenses | 1,434 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Northern Trust | -23,063 | -23,063 | -23,063 |
| Pass-through - Other income/(loss) | 622,104 | 622,120 | 622,104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrator & Management Fees | 2,622,250 | 2,622,250 | ||
| Investment Management Fees | 859,292 | 859,292 | 859,292 | |
| Recruitment | 43,274 | 43,274 | ||
| IT Expenses | 80,485 | 80,485 | ||
| Education Plan Development | 143,228 | 143,228 | ||
| Communications | 163,634 | 163,634 | ||
| Consulting Fees | 624,793 | 624,793 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 200,121 | |||
| Northern Trust - Foreign Taxes | 458,430 | 458,430 | 458,430 | |
| Pass-through - Foreign Taxes | 24,833 | 24,833 | 24,833 |