| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CARR RIGGS & INGRAM | 25,000 | 20,000 | 5,000 | |
| MITCHELL TITUS AUDITING FEES | 19,650 | 19,650 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST EQUITY SECURITIES | 45,887,303 | 58,601,037 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NORTHERN TRUST FIXED INCOME | AT COST | 33,590,403 | 32,660,125 |
| NEUBERGER BERMAN HIGH INCOME FUND LLC | AT COST | 4,679,529 | 4,583,591 |
| J.P. MORGAN US REAL ESTATE INCOME & GROWTH DOMESTIC LP | AT COST | 3,166,442 | 5,413,797 |
| ROCKCREEK CICF FUND I | FMV | 268,959 | 269,480 |
| ROCKCREEK CICF FUND II | FMV | 151,325 | 156,052 |
| ROCKCREEK CICF FUND III | FMV | 38,758 | 34,978 |
| ROCKCREEK CICF FUND IV | FMV | 342,722 | 334,853 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BALLARD SPAHR LEGAL FEES | 163 | 163 | 0 | |
| KATTEN MUCHIN ROSENMAN | 18,483 | 18,483 | 0 | |
| TROUTMAN PEPPER HAMILTON SANDERS LLP | 9,605 | 0 | 9,605 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL EXCISE TAX RECEIVABLE | 190,451 | 164,091 | 164,091 |
| GROWFLUX INC. CONVERTIBLE PROMISSORY NOTE 6%,1/27/23 | 116,768 | 122,767 | 122,767 |
| 92,930 SHS RADIATOR LABS SERIES A PREFERRED STOCK | 100,000 | 100,000 | 100,000 |
| 28,950 SHS BLOCPOWER SERIES A PREFERRED STOCK | 100,000 | 100,000 | 125,000 |
| FRESH COAST CAPITAL LLC DBA GREENPRINT PTNRS PROMISSORY NOTE 5%, 5/22/25 | 113,055 | ||
| NAIM ENERGY TECH. LLC DBA NETENERGY CONVERTIBLE PROMISSARY NOTE 6%,1/31/22 | 116,589 | 121,600 | 121,600 |
| AMIDUS RESILIENCE LLC SIMPLE AGREEMENT FOR FUTURE EQUITY | 100,000 | 100,000 | 100,000 |
| ATP-MD, LLC CONVERTIBLE PROMISSARY NOTE,8%, 3/14/24 | 110,414 | 117,899 | 117,899 |
| 51,735 SHS PROPAGATE VENTURES SERIES A PREFERRED STOCK | 100,000 | 100,000 | 124,997 |
| 205,634 SHARES VARUNA TECH INC SEED 1 STOCK | 100,000 | 0 | 0 |
| LULA, INC, CONVERTIBLE PROMISSORY NOTE 6%, 2/19/23 | 111,178 | 117,178 | 117,178 |
| 176,834 SHS CLIMATE ROBOTICS SEED | 100,000 | 100,000 | 100,000 |
| 128,180 SHS COMPOST CREW SERIES A PREFERRED STOCK | 106,197 | 106,197 | 132,794 |
| ECOSPEARS, INC, SIMPLE AGREEMENT FOR FUTURE EQUITY | 100,000 | 100,000 | 100,000 |
| MANTA BIOFUELS, CONVERTIBLE PROMISSORY NOTE 6%, 9/19/24 | 110,718 | 0 | 0 |
| ISEECHANGE INC, CONVERTIBLE PROMISSORY NOTE 6%, 4/1/23 | 110,504 | 116,504 | 116,504 |
| 58,259 SHS CLEARFLAME ENGINES, INC SERIES A PREFERRED STOCK | 102,247 | 102,247 | 129,469 |
| CAMBIUM CARBON PBC, CONVERTIBLE PROMISSORY NOTE 5%, 5/24/23 | 108,027 | 113,027 | 113,027 |
| VARUNA TECH INC SIMPLE AGREEMENT FOR FUTURE EQUITY | 50,000 | 0 | 0 |
| 10,956 SHS PLS SERIES A STOCK | 104,296 | 104,296 | 129,492 |
| HIDDEN GEMS SIMPLE AGREEMENT FOR FUTURE EQUITY | 100,000 | 100,000 | 100,000 |
| 52,976 SHS OF CARBON REFORM SEED | 102,433 | 102,433 | 249,734 |
| KADEYA SIMPLE AGREEMENT FOR FUTURE EQUITY | 100,000 | 100,000 | 100,000 |
| 119,904 SHS OF CHARGERHELP SERIES A STOCK | 100,000 | 100,000 | 131,199 |
| ABSTRACT ENGINEERING CONVERTIBLE PROMISSORY NOTE 6.00%, 6/1/2024 | 103,501 | 109,501 | 109,501 |
| TRAXEN CONVERTIBLE PROMISSORY NOTE 6.00%, 6/3/2023 | 103,469 | 109,469 | 109,469 |
| TRAXEN 47,619 SHS PENNY WARRANTS | 476 | 476 | 20,476 |
| 8,305 SHS CLEARTRACE SERIES B STOCK | 100,000 | 100,000 | 100,000 |
| 42,052 SHS JUST VERTICLE SERIES SEED-2 STOCK | 100,000 | 100,000 | 100,000 |
| DISPOSITION PROCEEDS RECEIVABLE FROM DYNAMHEX | 171,970 | 0 | 0 |
| 63,974 SHARES OF CHARGERHELP SERIES A STOCK | 70,000 | 70,000 | |
| 49,330 SHARES OF CLIMATE ROBOTICS SERIES A-1 STOCK | 79,998 | 79,998 | |
| BYFUSION GLOBAL SIMPLE AGREEMENT FOR FUTURE EQUITY | 200,000 | 200,000 | |
| PERL STREET SIMPLE AGREEMENT FOR FUTURE EQUITY | 200,000 | 200,000 | |
| 131,596 SHS OF VOLTPOST SERIES SEED | 200,000 | 200,000 | |
| SPARKCHARGE CONVERTIBLE PROMISSORY NOTE 6%, 5/16/25 | 207,463 | 207,463 | |
| ACLIMA, INC CONVERTIBLE PROMISSORY NOTE 2%, 5/3/25 | 202,323 | 202,323 | |
| DISPOSITION PROCEEDS RECEIVABLE FROM GREENPRINT | 57,956 | 57,956 |
| Description | Amount |
|---|---|
| OTHER ADJUSTMENTS | 52,280 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS FEES | 30,331 | 30,331 | 0 | |
| NEUBERGER BERMAN HIGH INCOME FUND LLC | 2,759 | 2,759 | 0 | |
| ROCKCREEK FUND I - 2% MISC | 21,056 | 21,056 | 0 | |
| ROCKCREEK FUND II - 2% MISC | 16,247 | 16,247 | 0 | |
| ROCKCREEK FUND III - 2% MISC | 16,665 | 16,665 | 0 | |
| ROCKCREEK FUND IV - 2% MISC | 13,857 | 13,857 | 0 | |
| ROCKCREEK FUNDS ORDINARY LOSSES | 11,968 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NEUBERGER BERMAN HIGH INCOME FUND LLC | 2,544 | 2,544 | 2,544 |
| ROCKCREEK RECF FUND IV | 568 | 568 | 568 |
| ROCKCREEK RECF FUND III | 130 | 130 | 130 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALADDIN INVESTMENT FEES | 2,427 | 2,427 | 0 | |
| BLACKROCK MANAGEMENT FEES | 8,236 | 8,236 | 0 | |
| BUSINESS CAPITAL RISK CONTROL | 10,245 | 10,245 | 0 | |
| NEUBERGER BERMAN LLC | 67,152 | 67,152 | 0 | |
| NORTHERN TRUST | 49,520 | 49,520 | 0 | |
| U.S. REAL ESTATE INCOME & GROWTH DOMESTIC LP | 93,934 | 93,934 | 0 | |
| XPONANCE MANAGEMENT FEES | 10,134 | 10,134 | 0 | |
| FRESHWATER ADVISORS | 60,000 | 60,000 | 0 | |
| COUNCIL ON FOUNDATION | 15,000 | 15,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 26,374 | 0 | 0 |