| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 20,220 | 20,220 |
| 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 | 24,224 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NT - Investment Account | AT COST | 178,025,295 | 162,688,135 |
| NT - R1000 Account | AT COST | 164,930,540 | 198,527,525 |
| NT - EAFE Account | AT COST | 58,364,057 | 62,366,897 |
| NT - Cash Equitization Account | AT COST | 7,207,209 | 7,240,230 |
| NT - Walter Scott International | AT COST | 7,934,718 | 8,089,438 |
| NT - IT BONDS | AT COST | 99,162,479 | 100,035,300 |
| Art and Wellness Enterprises, LLC | AT COST | 85,000 | 52,293 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 75,654 | 35,080 | 40,574 | 40,574 |
| Software and Info Systems | 37,942 | 22,249 | 15,693 | 15,692 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 14,590 | 14,590 |
| Item No. | 1 |
|---|---|
| Lender's Name | Northern Trust |
| Lender's Title | |
| Relationship to Insider | None |
| Original Amount of Loan | 9,200,000 |
| Balance Due | 9,200,000 |
| 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 | 34,123,659 | 69,945,202 | 69,945,202 |
| Due from affiliates | 9,541 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 151,876 | 151,876 | ||
| DUES & SUBSCRIPTIONS | 140,581 | 140,581 | ||
| EVENTS EXPENSE | 18,795 | 18,795 | ||
| SUPPLIES | 12,437 | 12,437 | ||
| PROFESSIONAL DEVELOPMENT | 7,510 | 7,510 | ||
| MISCELLANEOUS | 2,234 | 2,234 | ||
| Pass-through - Other Deductions | 689,823 | 689,823 | 689,823 | |
| Pass-through - Nondeductible Expenses | 1,546 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Northern Trust | -10,845 | -10,845 | -10,845 |
| Pass-through - Other income/(loss) | -63,260 | -63,688 | -63,260 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrator & Management Fees | 2,752,012 | 2,752,012 | ||
| Investment Management Fees | 795,251 | 795,251 | 795,251 | |
| Recruitment | 837 | 837 | ||
| IT Expenses | 50,271 | 50,271 | ||
| Education Plan Development | 1,645 | 1,645 | ||
| Communications | 119,100 | 119,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 157,208 | |||
| Northern Trust - Foreign Taxes | 414,877 | 414,877 | 414,877 | |
| Pass-through - Foreign Taxes | 14,455 | 14,402 | 14,455 |