| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 30,000 | 0 | 0 | 26,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK FDS HIGH YIELD BD (384,987.99 SHARES) | FMV | 2,999,056 | 2,999,056 |
| CISCO SYS INC 3.5% DUE 06-15-2025 (350,000.00 SHARES) | FMV | 396,284 | 396,284 |
| COMMON DAILY AGGREGATE BOND (25,176.05 SHARES) | FMV | 2,884,672 | 2,884,672 |
| COMMON DAILY EMERGING MARKETS (33,458.99 SHARES) | FMV | 3,813,689 | 3,813,689 |
| COMMON DAILY S&P 500 EQUITY (8,901.76 SHARES) | FMV | 12,421,035 | 12,421,035 |
| COMMON DIVERSIFIED FRONTIER MARKETS FUND - NON LENDING (2,213.40 SHARES) | FMV | 294,964 | 294,964 |
| FEDERAL HOME LN BKS 3.25% 06-09-2028 (350,000 SHARES) | FMV | 414,098 | 414,098 |
| FNMA 2.375% 01-19-2023 (400,000.00 SHARES) | FMV | 418,320 | 418,320 |
| HARDING LOEVNER FDS INC INTL EQUITY PORTFOLIO (158,386.20 SHARES) | FMV | 4,501,336 | 4,501,336 |
| INVESCO INVT FDS OPPENHEIMER (38,700.96 SHARES) | FMV | 2,068,566 | 2,068,566 |
| MAKENA ENDOWMENT FUND (1,699,223.00 SHARES) | FMV | 3,863,870 | 3,863,870 |
| MAKENA PERPETUAL PRIVATE EQUITY FUND, L.P. (2,698,959.00 SHARES) | FMV | 3,953,174 | 3,953,174 |
| MAKENA PERPETUAL U.S. REAL ESTATE FUND, LP (1,030,140.00 SHARES) | FMV | 1,054,383 | 1,054,383 |
| MAKENA PERPETUAL VENTURE CAPITAL FUND, LP (1,970,791.00 SHARES) | FMV | 4,508,199 | 4,508,199 |
| MAKENA PRIVATE EQUITY FUND III, LP (676,233.00 SHARES) | FMV | 963,584 | 963,584 |
| NORTHEN TRUST PRIVATE EQUITY FUND III, LP (1.00 SHARE) | FMV | 737,492 | 737,492 |
| NORTHEN TRUST PRIVATE EQUITY FUND VI, LP (315,505.00 SHARES) | FMV | 661,548 | 661,548 |
| NORTHERN EQUITY INDEX FUNDS MID CAP INDEX (70,651.33 SHARES) | FMV | 1,479,439 | 1,479,439 |
| NORTHERN MULTI MANAGER GLOBAL LISTEDINFRASTRUCTURE FUND (55,286.12 SHARES) | FMV | 695,499 | 695,499 |
| NORTHERN TRUST PRIVATE EQUITY FUND VII, LP (846,675.00 SHARES) | FMV | 1,232,792 | 1,232,792 |
| NORTHN FDS MULTI-MANAGER GLOBAL REALESTATE FD (72,390.55 SHARES) | FMV | 786,161 | 786,161 |
| NORTHN FDS ULTRA SHORT FXD INC FD (387,096.66 SHARES) | FMV | 3,998,709 | 3,998,709 |
| NTGI COMMON DAILY RUSSELL 2000 (8,132.78 SHARES) | FMV | 1,960,553 | 1,960,553 |
| NTGI EAFE INDEX FUND - NON LENDING (28,375.88 SHARES) | FMV | 3,950,944 | 3,950,944 |
| OCCIDENTAL PETE 3.4% DUE 04-15-2026 (350,000.00 SHARES) | FMV | 333,692 | 333,692 |
| ROYAL BK CDA 3.7% (300,000.00 SHARES) | FMV | 327,095 | 327,095 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RESIDENTIAL FURNISHINGS AND EQUIPMENT | 2,748 | 2,748 | 0 | |
| CEMETERY PROPERTY | 1 | 0 | 1 | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,824 | 141 | 141 | 14,848 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 71,686 | 56,548 | 56,548 |
| INVESTMENT PROCEEDS RECEIVABLE | 1,490,616 | 196,278 | 196,278 |
| PREPAID FEDERAL EXCISE TAX | 23,394 | 23,394 |
| Description | Amount |
|---|---|
| DEFFERRED EXCISE TAX PROVISION | 109,436 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES THRU SCHEDULE K-1'S | 0 | 314,636 | 337,352 | 0 |
| ADVERTISING | 792 | 0 | 0 | 792 |
| INSURANCE | 794 | 0 | 0 | 794 |
| LAND MANAGEMENT | 10,607 | 0 | 0 | 10,607 |
| MISCELLANEOUS EXPENSES | 954 | 48 | 48 | 906 |
| OFFICE EXPENSES | 2,193 | 110 | 110 | 2,083 |
| OFFICE SUPPLIES AND EQUIPMENT | 2,652 | 133 | 133 | 2,519 |
| PAYROLL PROCESSING FEES | 1,003 | 50 | 50 | 953 |
| RESTORATION | 1,250 | 63 | 63 | 1,188 |
| OTHER ART EXPENSES | 3,400 | 170 | 170 | 3,230 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME (LOSS) THRU SCHEDULE K-1'S | 46,022 | 22,275 | |
| FEDERAL EXCISE TAX BENEFIT | 19,974 | 0 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 7,330,175 |
| ADJUSTMENT TO OPENING NET ASSETS | 1,214 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION PAYABLE | 291,186 | 295,338 |
| DEFERRED FEDERAL EXCISE TAX | 161,037 | 270,473 |
| FEDERAL EXCISE TAX PAYABLE | 27,794 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 92,406 | 92,406 | 92,406 | 0 |
| CONSULTING FEES | 6,400 | 320 | 320 | 6,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 0 | 0 | 0 | 30,000 |
| CORPORATE TAX | 3,494 | 0 | 0 | 0 |
| FOREIGN TAXES THRU SCHEDULE K-1'S | 0 | 2,125 | 2,225 | 0 |