| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 32,800 | 0 | 0 | 34,700 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADYEN V (ADYEY) 3,556.000 SHARES | 52,131 | 52,131 |
| AIA GROUP LTD (AAGIY) 1,660.000 SHARES | 47,841 | 47,841 |
| AIR LIQUIDE (AIQUY) 1,256.000 SHARES | 40,506 | 40,506 |
| ALCON AG COM (ALC) 704.000 SHARES | 59,763 | 59,763 |
| ALFA LAVAL AB SWEDEN (ALFVY) 1,453.000 SHARES | 60,343 | 60,343 |
| ALLIANZ SE UNSPON ADS EACH REP 1/10 (ALIZY) 4,743.000 SHARES | 144,851 | 144,851 |
| AMBEV SA SPONSORED (ABEV) 18,348.000 SHARES | 33,945 | 33,945 |
| ATLAS COPCO AB (ATLKY) 4,044.000 SHARES | 61,186 | 61,186 |
| BANCO BILBAO VIZCAYA ARGENTARIA (BBVA) 8,234.000 SHARES | 80,034 | 80,034 |
| BHB GROUP LTD SPONSORED (BHP) 1,136.000 SHARES | 55,471 | 55,471 |
| CANADIAN NATL RY CO COM (CNI) 317.000 SHARES | 32,179 | 32,179 |
| CHUGAI PHARMACEUTICALS CO LTD (CHGCY) 4,989.000 SHARES | 109,608 | 109,608 |
| COLOPLAST A/S SPONSORED (CLPBY) 2,957.000 SHARES | 32,113 | 32,113 |
| CREDICORP LTD (BAP) 231.000 SHARES | 42,347 | 42,347 |
| DAIFUKU CO LTD (DFKCY) 3,220.000 SHARES | 33,134 | 33,134 |
| DASSAULT SYS S A SPONSORED (DASTY) 2,757.000 SHARES | 94,951 | 94,951 |
| DBS GROUP HOLDINGS LTD (DBSDY) 1,330.000 SHARES | 170,293 | 170,293 |
| DISCO CORP (DSCSY) 1,671.000 SHARES | 44,398 | 44,398 |
| ENN ENERGY HLDNGS LTD (XNGSY) 1,894.000 SHARES | 53,877 | 53,877 |
| EPIROC AB UNSPON (EPIAF) 2,787.000 SHARES | 48,382 | 48,382 |
| FOMENTO ECONOMICO MEXICANO SAB DE CV (FMX) 948.000 SHARES | 81,045 | 81,045 |
| GDR ASSA ABLOY (ASAZY) 3,060.000 SHARES | 44,829 | 44,829 |
| GENMAB A/S SPONSORED (GMAB) 1,394.000 SHARES | 29,093 | 29,093 |
| GRUPO FINANCIERO BANORTE SAB DE C (GBOOY) 960.000 SHARES | 30,816 | 30,816 |
| HAIER SMART HOME CO LTD (HSHCY) 3,921.000 SHARES | 54,894 | 54,894 |
| HALEON PLC (HLN) 11,030.000 SHARES | 105,226 | 105,226 |
| HDFC BK LTD REPSTS 3 SHS (HDB) 1,833.000 SHARES | 117,055 | 117,055 |
| INFINEON TECHNOLOGIES AG SPONSORED (IFNNY) 3,301.000 SHARES | 107,051 | 107,051 |
| KOMATSU LTD (KMTUY) 1,801.000 SHARES | 49,203 | 49,203 |
| L OREAL S A (LRLCY) 1,226.000 SHARES | 86,323 | 86,323 |
| LINDE PLC (LIN) 130.000 SHARES | 54,427 | 54,427 |
| MANULIFE FINL CORP COM (MFC) 3,562.000 SHARES | 109,389 | 109,389 |
| MERCADOLIBRE INC (MELI) 34.000 SHARES | 57,815 | 57,815 |
| NESTLE SA (NSRGY) 874.000 SHARES | 71,406 | 71,406 |
| NOVONESIS (NOVOZYMES) B (NVZMF) 517.000 SHARES | 29,231 | 29,231 |
| PERUSAHAAN PERSEROAN TELEKOMUNIKIASI INDONESIA (TLK) 2,277.000 SHARES | 37,457 | 37,457 |
| PING AN INSURANCE SPONSORED (PNGAY) 2,113.000 SHARES | 24,595 | 24,595 |
| RIO TINTO PLC (RIO) 991.000 SHARES | 58,281 | 58,281 |
| ROCHE HOLDINGS LTD (RHHBY) 2,511.000 SHARES | 87,584 | 87,584 |
| ROYAL DUTCH SHELL (SHEL) 1,685.000 SHARES | 105,565 | 105,565 |
| SAP SE-SPONSORED (SAP) 459.000 SHARES | 113,010 | 113,010 |
| SCHNEIDER ELECTRIC SE (SBGSY) 2,040.000 SHARES | 101,266 | 101,266 |
| SHIONOGI & CO (SGIOF) 4,983.000 SHARES | 34,681 | 34,681 |
| SHUMANO INC (SMNNY) 1,937.000 SHARES | 25,917 | 25,917 |
| SONOVA HOLDINGS (SONVY) 605.000 SHARES | 39,349 | 39,349 |
| SONY GROUP CORPORATION (SONY) 4,613.000 SHARES | 97,611 | 97,611 |
| SYMRISE AG (SYIEY) 1,730.000 SHARES | 45,689 | 45,689 |
| SYSMEX CORP (SSMXY) 4,274.000 SHARES | 78,129 | 78,129 |
| TAIWAN SEMICONDUCTOR MANUFACTURING (TSM) 775.000 SHARES | 153,055 | 153,055 |
| TECHTRONIC INDS LTD (TTNDY) 552.000 SHARES | 36,217 | 36,217 |
| TENCENT HLDINGS LTD (TCEHY) 1,431.000 SHARES | 76,101 | 76,101 |
| UNICHARM CORP (UNICY) 7,772.400 SHARES | 38,147 | 38,147 |
| ZTO EXPRESS CAYMAN INC SPONSORED (ZTO) 1,922.000 SHARES | 37,575 | 37,575 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FEDERAL HOME LOAN BANKS 350,000.000 SHARES | FMV | 336,913 | 336,913 |
| INTEL CORP 350,000.000 SHARES | FMV | 335,876 | 335,876 |
| MAKENA EMERGING MARKETS FUND, L.P. 970,841.000 SHARES | FMV | 327,261 | 327,261 |
| MAKENA ENDOWMENT FUND 1.000 SHARE | FMV | 2,101,008 | 2,101,008 |
| MAKENA PERPETUAL PRIVATE EQUITY FUND, LP 2,165,624.000 SHARES | FMV | 4,351,570 | 4,351,570 |
| MAKENA PERPETUAL US REAL ESTATE FUND, LP 1,385,395.000 SHARES | FMV | 1,338,648 | 1,338,648 |
| MAKENA PERPETUAL VENTURE CAPITAL FUND, LP 2,283,571.000 SHARES | FMV | 6,147,548 | 6,147,548 |
| MAKENA PRIVATE EQUITY FUND III, LP 704,083.000 SHARES | FMV | 981,257 | 981,257 |
| MFB NORTHERN EQUITY INDEX FUNDS MID CAP INDEX FD (NOMIX) 84,634.060 SHARES | FMV | 1,751,925 | 1,751,925 |
| MFB NORTHERN FDS MULTI-MANAGER GLOBAL RE FD (NMMGX) 74,708.510 SHARES | FMV | 768,003 | 768,003 |
| MFB NORTHERN FUNDS SMALL CAP INDEX FD (NSIDX) 160,270.180 SHARES | FMV | 2,230,961 | 2,230,961 |
| MFB NORTHERN MULTI MGR GLOBAL LISTED INFRA FD (NMFIX) 61,116.230 SHARES | FMV | 716,893 | 716,893 |
| MFB NTGI EAFE INDEX FUND - NON LENDING 33,440.390 SHARES | FMV | 4,858,153 | 4,858,153 |
| MFC ISHARES CORE S&P MID-CAP ETF (IJH) 16,750.000 SHARES | FMV | 1,043,693 | 1,043,693 |
| MFC ISHARES INC MSCI EMERGING MKTS EX (EMXC) 23,000.000 SHARES | FMV | 1,275,350 | 1,275,350 |
| MFC ISHARES TR GLOBAL INFRASTRUCTURE (IGF) 12,126.000 SHARES | FMV | 633,826 | 633,826 |
| MFC ISHARES TRUST CORE US (AGG) 20,000.000 SHARES | FMV | 1,938,000 | 1,938,000 |
| MFC VANGUARD INDEX FDS TOTAL STOCK MARKET ETF (VTI) 4,600.000 SHARES | FMV | 1,333,126 | 1,333,126 |
| MFC VANGUARD INTL EQUITY INDEX FDS FTSE (VWO) 85,100.000 SHARES | FMV | 3,747,804 | 3,747,804 |
| MFO BLACKROCK FDS. V HIGH YIELD (BHYIX) 748,198.120 SHARES | FMV | 5,312,207 | 5,312,207 |
| MFO DFA INVT DIMENSIONS GROUP INC REAL (DFVFX) 15,304.950 SHARES | FMV | 615,565 | 615,565 |
| NORTHEN TRUST PRIVATE EQUITY CORE FUND III, LP 1.000 SHARE | FMV | 139,740 | 139,740 |
| NORTHEN TRUST PRIVATE EQUITY CORE FUND VI, LP 1.000 SHARE | FMV | 592,393 | 592,393 |
| NORTHEN TRUST PRIVATE EQUITY CORE FUND VII, LP 537,256.380 SHARES | FMV | 1,738,230 | 1,738,230 |
| NTGI-QM COMMON DAILY S&P 500 EQUITY - NON LENDING 6,559.800 SHARES | FMV | 14,331,543 | 14,331,543 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 2,748 | 2,748 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 26,965 | 1,348 | 1,348 | 27,594 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INVESTMENT INCOME | 74,786 | 69,765 | 69,765 |
| RIGHT-OF-USE ASSET | 20,851 | 71,536 | 71,536 |
| PREPAID FEDERAL EXCISE TAX | 25,086 | ||
| SECURITY DEPOSIT | 2,000 | 2,000 | |
| INVESTMENT PROCEED RECEIVABLES | 473,658 | 473,658 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 473,598 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER EXPENSES THRU SCHEDULE K-1'S | 0 | 450,491 | 473,153 | 0 |
| ADVERTISING | 2,022 | 0 | 0 | 2,022 |
| INSURANCE | 7,683 | 0 | 0 | 7,683 |
| LAND MANAGEMENT | 4,770 | 0 | 0 | 4,770 |
| MISCELLANEOUS EXPENSES | 3,013 | 151 | 151 | 2,862 |
| OFFICE EXPENSES | 5,426 | 271 | 271 | 5,155 |
| OFFICE SUPPLIES AND EQUIPMENT | 4,647 | 232 | 232 | 4,415 |
| PAYROLL PROCESSING FEES | 963 | 48 | 48 | 915 |
| OTHER ART EXPENSES | 40,481 | 0 | 0 | 40,481 |
| UTILITIES | 308 | 15 | 15 | 293 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME (LOSS) THRU SCHEDULE K-1'S | 101,515 | 125,721 | |
| FEDERAL TAX REFUND | 29,860 | 29,860 |
| Description | Amount |
|---|---|
| DEFERRED FEDERAL EXCISE TAX BENEFIT | 2,577 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 290,939 | 288,362 |
| FEDERAL EXCISE TAX PAYABLE | 0 | 11,302 |
| LEASE PAYABLE | 21,368 | 73,022 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 124,988 | 124,988 | 124,988 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 90,389 | 0 | 0 | 54,000 |
| UNRELATED BUSINESS INCOME TAX | 12,768 | 0 | 0 | 0 |
| FOREIGN TAXES THRU SCHEDULE K-1'S | 0 | 8,538 | 8,583 | 0 |