| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 32,500 | 0 | 0 | 16,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BLACKROCK FDS V HIGH YIELD BD (605,747.98 SHARES) | FMV | 4,264,466 | 4,264,466 |
| CISCO SYS INC 3.5% DUE 06-15-2025 (350,000.00 SHARES) | FMV | 344,986 | 344,986 |
| COMMON DAILY EMERGING MARKETS (35,928.83 SHARES) | FMV | 3,209,271 | 3,209,271 |
| FEDERAL HOME LN BKS 3.25% 06-09-2028 (350,000.00 SHARES) | FMV | 340,508 | 340,508 |
| HARDING LOEVNER FDS INC INTL EQUITY PORTFOLIO (135,439,378.68 SHARES) | FMV | 3,513,077 | 3,513,077 |
| ISHARES CORE S&P MID-CAP ETF (1,150.00 SHARES) | FMV | 318,723 | 318,723 |
| MAKENA EMERGING MARKETS FUND, LP (1,427,800.00 SHARES) | FMV | 889,312 | 889,312 |
| MAKENA ENDOWMENT FUND (24,420.00 SHARES) | FMV | 2,408,337 | 2,408,337 |
| MAKENA PERPETUAL PRIVATE EQUITY FUND, LP (2,286,442.00 SHARES) | FMV | 4,338,368 | 4,338,368 |
| MAKENA PERPETUAL U.S. REAL ESTATE FUND, LP (1,291,141.00 SHARES) | FMV | 1,371,312 | 1,371,312 |
| MAKENA PERPETUAL VENTURE CAPITAL FUND, LP (1,994,274.00 SHARES) | FMV | 5,588,356 | 5,588,356 |
| MAKENA PRIVATE EQUITY FUND III, LP (710,190.00 SHARES) | FMV | 985,646 | 985,646 |
| NORTHERN EQUITY INDEX FUNDS MID CAP INDEX (78,230.45 SHARES) | FMV | 1,560,697 | 1,560,697 |
| NORTHERN FDS MULTI-MANAGER GLOBAL REAL ESTATE FD (60,578.97 SHARES) | FMV | 792,657 | 792,657 |
| NORTHERN MULTI MANAGER GLOBAL LISTED INFRASTRUCTURE FUND (74,708.51 SHARES) | FMV | 725,130 | 725,130 |
| NORTHERN TRUST PRIVATE EQUITY FUND III, LP (266,308.00 SHARE) | FMV | 267,394 | 267,394 |
| NORTHERN TRUST PRIVATE EQUITY FUND VI, LP (679,647.00 SHARES) | FMV | 685,299 | 685,299 |
| NORTHERN TRUST PRIVATE EQUITY FUND VII, LP (1,839,075.00 SHARES) | FMV | 1,853,768 | 1,853,768 |
| NTGI COMMON DAILY AGGREGATE BOND (20,709.16 SHARES) | FMV | 1,982,592 | 1,982,592 |
| NTGI COMMON DAILY RUSSELL 2000 (8,285.52 SHARES) | FMV | 2,045,098 | 2,045,098 |
| NTGI COMMON DAILY S&P 500 EQUITY (8,280.50 SHARES) | FMV | 14,672,218 | 14,672,218 |
| NTGI EAFE INDEX FUND - NON LENDING (33,440.39 SHARES) | FMV | 4,816,319 | 4,816,319 |
| VANGUARD INDEX FDS TOTAL STOCK MARKET ETF (4,600.00 SHARES) | FMV | 1,091,212 | 1,091,212 |
| 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 | 37,281 | 1,864 | 1,864 | 33,440 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 63,182 | 74,786 | 74,786 |
| RIGHT-OF-USE ASSET | 48,396 | 20,851 | 20,851 |
| PREPAID FEDERAL EXCISE TAX | 40,580 | 25,086 | 25,086 |
| Description | Amount |
|---|---|
| DEFERRED FEDERAL EXCISE TAX | 85,405 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES THRU SCHEDULE K-1'S | 0 | 418,321 | 451,006 | 0 |
| ADVERTISING | 2,900 | 0 | 0 | 2,900 |
| INSURANCE | 8,515 | 0 | 0 | 8,515 |
| LAND MANAGEMENT | 10,580 | 0 | 0 | 10,580 |
| MISCELLANEOUS EXPENSES | 444 | 22 | 22 | 422 |
| OFFICE EXPENSES | 5,134 | 257 | 257 | 4,877 |
| OFFICE SUPPLIES AND EQUIPMENT | 2,421 | 121 | 121 | 2,300 |
| PAYROLL PROCESSING FEES | 849 | 42 | 42 | 807 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME (LOSS) THRU SCHEDULE K-1'S | 93,758 | 166,223 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 6,144,051 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED COMPENSATION PAYABLE | 3,755 | 0 |
| DEFERRED FEDERAL EXCISE TAX | 205,534 | 290,939 |
| LEASE PAYABLE | 49,030 | 21,368 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 100,894 | 100,894 | 100,894 | 0 |
| CONSULTING FEES | 2,800 | 140 | 140 | 2,660 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 15,494 | 0 | 0 | 0 |
| UNRELATED BUSINESS INCOME TAX | 74,344 | 0 | 0 | 0 |
| FOREIGN TAXES THRU SCHEDULE K-1'S | 0 | 14,136 | 14,638 | 0 |