| 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 (567,742.17 SHARES) | FMV | 4,451,099 | 4,451,099 |
| CISCO SYS INC 3.5% DUE 06-15-2025 (350,000.00 SHARES) | FMV | 377,280 | 377,280 |
| COMMON DAILY AGGREGATE BOND (20,428.55 SHARES) | FMV | 2,252,636 | 2,252,636 |
| COMMON DAILY EMERGING MARKETS (35,828.83 SHARES) | FMV | 3,875,676 | 3,875,676 |
| COMMON DAILY S&P 500 EQUITY (9,027.60 SHARES) | FMV | 15,984,278 | 15,984,278 |
| FEDERAL HOME LN BKS 3.25% 06-09-2028 (350,000 SHARES) | FMV | 387,122 | 387,122 |
| FNMA 2.375% 01-19-2023 (400,000.00 SHARES) | FMV | 408,216 | 408,216 |
| HARDING LOEVNER FDS INC INTL EQUITY PORTFOLIO (162,439.46 SHARES) | FMV | 4,884,555 | 4,884,555 |
| INVESCO INVT FDS OPPENHEIMER (44,288.52 SHARES) | FMV | 2,081,560 | 2,081,560 |
| MAKENA EMERGING MARKETS FUND, LP (1,000,000.00 SHARES) | FMV | 939,541 | 939,541 |
| MAKENA ENDOWMENT FUND (1,930,745.00 SHARES) | FMV | 3,718,615 | 3,718,615 |
| MAKENA PERPETUAL PRIVATE EQUITY FUND, LP (2,223,442.00 SHARES) | FMV | 4,272,811 | 4,272,811 |
| MAKENA PERPETUAL U.S. REAL ESTATE FUND, LP (1,188,062.00 SHARES) | FMV | 1,451,376 | 1,451,376 |
| MAKENA PERPETUAL VENTURE CAPITAL FUND, LP (1,706,322.00 SHARES) | FMV | 6,773,619 | 6,773,619 |
| MAKENA PRIVATE EQUITY FUND III, LP (705,899.00 SHARES) | FMV | 1,222,400 | 1,222,400 |
| NORTHERN EQUITY INDEX FUNDS MID CAP INDEX (78,230.45 SHARES) | FMV | 1,843,892 | 1,843,892 |
| NORTHERN FDS MULTI-MANAGER GLOBAL REALESTATE FD (74,442.10 SHARES) | FMV | 1,012,413 | 1,012,413 |
| NORTHERN MULTI MANAGER GLOBAL LISTEDINFRASTRUCTURE FUND (59,889.60 SHARES) | FMV | 774,971 | 774,971 |
| NORTHERN TRUST PRIVATE EQUITY FUND III, LP (1.00 SHARE) | FMV | 636,298 | 636,298 |
| NORTHERN TRUST PRIVATE EQUITY FUND VI, LP (121,167.74 SHARES) | FMV | 783,071 | 783,071 |
| NORTHERN TRUST PRIVATE EQUITY FUND VII, LP (945,075.00 SHARES) | FMV | 2,039,935 | 2,039,935 |
| NTGI COMMON DAILY RUSSELL 2000 (8,226.51 SHARES) | FMV | 2,250,979 | 2,250,979 |
| NTGI EAFE INDEX FUND - NON LENDING (32,719.73 SHARES) | FMV | 4,936,098 | 4,936,098 |
| ROYAL BK CDA 3.7% (300,000.00 SHARES) | FMV | 314,659 | 314,659 |
| 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 | 11,974 | 599 | 599 | 11,375 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 56,548 | 69,451 | 69,451 |
| INVESTMENT PROCEEDS RECEIVABLE | 196,278 | 888,469 | 888,469 |
| PREPAID FEDERAL EXCISE TAX | 23,394 |
| Description | Amount |
|---|---|
| DEFFERRED EXCISE TAX PROVISION | 105,243 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES THRU SCHEDULE K-1'S | 0 | 394,266 | 410,008 | 0 |
| ADVERTISING | 330 | 0 | 0 | 330 |
| INSURANCE | 6,754 | 0 | 0 | 6,754 |
| LAND MANAGEMENT | 10,100 | 0 | 0 | 10,100 |
| MISCELLANEOUS EXPENSES | 657 | 33 | 33 | 624 |
| OFFICE EXPENSES | 2,829 | 141 | 141 | 2,687 |
| OFFICE SUPPLIES AND EQUIPMENT | 2,992 | 150 | 150 | 2,842 |
| PAYROLL PROCESSING FEES | 1,078 | 54 | 54 | 1,024 |
| OTHER ART EXPENSES | 5,000 | 0 | 0 | 5,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME (LOSS) THRU SCHEDULE K-1'S | 296,105 | 332,863 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 7,571,462 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION PAYABLE | 295,338 | 249,037 |
| DEFERRED FEDERAL EXCISE TAX | 270,473 | 375,716 |
| FEDERAL EXCISE TAX PAYABLE | 0 | 48,540 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 111,576 | 111,576 | 111,576 | 0 |
| CONSULTING FEES | 6,400 | 320 | 320 | 6,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 110,934 | 0 | 0 | 39,000 |
| CORPORATE TAX | 11,155 | 0 | 0 | 0 |
| FOREIGN TAXES THRU SCHEDULE K-1'S | 0 | 8,200 | 8,408 | 0 |