| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 45,501 | 22,751 | 22,751 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ADOBE INC | 25,632 | 21,317 |
| AEP TRANSMISSION CO LLC | 94,799 | 79,669 |
| AIR PRODUCTS CHEMICALS | 63,836 | 50,224 |
| ALLSTATE CORP | 78,405 | 70,961 |
| AMAZON COM INC | 35,391 | 26,578 |
| DICKS SPORTING GOODS INC. | 12,209 | 11,707 |
| AMERICAN EXPRESS CREDIT | 93,095 | 80,282 |
| AMERICAN WATER CAPITAL C | 53,179 | 45,655 |
| AMPHENOL CORP | 89,701 | 84,600 |
| ANALOG DEVICES INC | 45,241 | 38,144 |
| ANHEUSER BUSCH INBEV WORLDWIDEINC | 67,446 | 55,091 |
| APPLE INC | 44,009 | 32,345 |
| APPLIED MATERIALS INC | 42,665 | 36,695 |
| ORACLE CORP SR NT | 14,986 | 15,570 |
| TEXAS INSTRUMENTS INC | 20,854 | 20,552 |
| INTEL CORP SR NT | 33,639 | 26,037 |
| DAIMLER TRUCKS RENTAL TRUST | 39,982 | 39,965 |
| AUTOMATIC DATA PROCESSING INC | 45,861 | 39,064 |
| AVERY DENNISON CORP | 75,596 | 75,512 |
| JOHN DEERE OWNER TRUST ABS SER 2022 B | 39,996 | 39,623 |
| BANK AMER CORP FR | 63,593 | 48,866 |
| BERKSHIRE HATHAWAY FIN | 35,608 | 26,706 |
| BURLINGTON NORTHN SANTA FE CORP | 54,835 | 46,194 |
| CANADIAN NATL RY CO | 43,611 | 36,379 |
| CATEPILLAR INC | 56,472 | 48,431 |
| CBOE HOLDINGS INC | 70,042 | 66,821 |
| CINTAS CORPORATION | 44,974 | 42,248 |
| CNH EQUIPMENT TR A B S SER 2021 C CL A 3 | 63,573 | 60,569 |
| CNH EQUIPMENT TRUST | 51,342 | 49,184 |
| COLGATE PALMOLIVE CO | 43,954 | 40,610 |
| COMCAST CORP | 18,419 | 16,686 |
| COMMONFUND GLOBAL DISTRESSED INVESTORS | 1,658,906 | 104,851 |
| CONAGRA BRANDS INC | 19,909 | 19,432 |
| WELLS FARGO COMPANY | 45,333 | 46,766 |
| CONTL AIRLINES 2012 SER 2A | 32,959 | 31,602 |
| CUMMINS INC SR GLBL | 43,230 | 35,291 |
| DELMARVA PWR LIGHT CO | 88,266 | 83,875 |
| DELTA AIR LINES | 65,910 | 63,353 |
| DOMINION RES | 55,116 | 42,846 |
| DTE ELECTRIC CO | 16,191 | 11,877 |
| DUKE ENERGY CAROLINAS | 25,592 | 19,395 |
| EATON CORP | 37,486 | 25,637 |
| EMERSON ELEC CO | 39,884 | 34,604 |
| EVERGY INC | 58,241 | 47,495 |
| EXXON MOBIL CORPORATION | 36,379 | 34,940 |
| FEDEX 2020 1 CLASS AA | 89,305 | 73,192 |
| CONOCOPHILLIPS COMPANY | 63,590 | 62,804 |
| FLORDIA POWER LIGHT CO | 92,813 | 81,953 |
| NUVEEN HIGH YIELD INCOME I | 2,067,467 | 1,702,992 |
| GENERAL MTRS FINL CO INC | 40,933 | 34,966 |
| GEORGIA PACIFIC CORP | 78,885 | 69,297 |
| HERSHEY CO SR NT | 54,336 | 44,041 |
| ILLINOIS TOOL WORK INC | 53,819 | 46,435 |
| INTUIT INC | 22,125 | 21,622 |
| JOHN DEERE OWNER TRUST | 20,926 | 20,560 |
| JOHNSON JOHNSON | 24,834 | 21,526 |
| JP MORGAN CHASE BANK NA SR NT | 75,414 | 65,579 |
| KIMBERLY CLARK CORP | 67,558 | 66,851 |
| KROGER CO | 42,596 | 36,714 |
| LOCKHEED MARTIN CORP | 60,803 | 49,079 |
| LOWES COS INC | 23,985 | 23,932 |
| MAGELLAN MIDSTREAM PARTN | 54,338 | 49,667 |
| MARTIN MARIETTA MATLS INC | 24,476 | 17,009 |
| MCDONALDS CORP | 42,180 | 39,849 |
| MICROSOFT CORP | 84,628 | 72,277 |
| MONDELEZ INTERNATIONAL INC | 18,769 | 15,515 |
| MSCI EAFE INDEX NI QP CTF | 6,747,499 | 10,747,754 |
| NATIONAL RURAL UTIL COOP | 80,371 | 69,520 |
| NORFOLK SOUTHERN CORP | 46,266 | 42,093 |
| OGLETHORPE POWER CORP | 28,263 | 19,355 |
| OSHKOSH CORP | 35,450 | 29,517 |
| PACCAR FINANCIAL CORP | 24,959 | 23,781 |
| PACKAGING COPR OF AMERIC | 37,888 | 34,099 |
| PEPSICO INC | 39,013 | 28,048 |
| PINNACLE WEST CAP CORP SR NT | 80,092 | 72,832 |
| PROCTER GAMBLE CO THE | 35,824 | 25,845 |
| QUANTA SVCS INC | 23,235 | 16,427 |
| REPUBLIC SVCS INC | 50,041 | 38,384 |
| ROPER TECHNOLOGIES INC | 53,704 | 49,467 |
| T MOBILE USA INC | 16,576 | 13,587 |
| TENNESSEE GAS PIPELINE | 32,124 | 26,703 |
| TRANSCONT GAS PIPE LINE | 57,184 | 48,027 |
| UNION PACIFIC RR CO | 81,516 | 79,101 |
| UNITED PARCEL SERVICE INC SR NT | 30,212 | 30,033 |
| VALERO ENERGY CORP SR NT | 74,824 | 71,239 |
| VERIZON MASTER TR 2021 2 A B S SER 2021 2 CL A | 79,966 | 74,573 |
| WALT DISNEY COMPANY THE | 66,893 | 54,867 |
| WASTE CONNECTIONS INC | 64,840 | 57,328 |
| WASTE MANAGEMENT INC | 79,810 | 71,530 |
| WISCONSIN ENERGY CORP | 48,172 | 41,158 |
| WW GRAINGER INC | 64,723 | 61,020 |
| YALE UNIVERSITY | 25,000 | 22,993 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLIED INDL TECHNOLOGIES | 102,256 | 207,445 |
| ARROW ELECTRS INC | 67,754 | 181,011 |
| BEACON ROOFING SUPPLY INC | 239,036 | 236,658 |
| BJS WHOLESALE CLUB HOLDINGS INC | 206,490 | 227,723 |
| BRANDES INSTL EMG MKTS I | 1,797,495 | 1,797,495 |
| CARLISLE COS INC | 50,462 | 209,257 |
| DONALDSON CO INC | 222,649 | 281,516 |
| ITT CORP NEW | 63,606 | 64,961 |
| AZEK CO INC CL A | 68,798 | 76,789 |
| APSTAR GROUP INC. | 135,725 | 144,514 |
| FIRST CASH FINANCIAL SERVICES | 122,633 | 257,688 |
| FORTUNE BRANDS INNOVATIONS INC. | 149,485 | 154,882 |
| FIVE BELOW | 172,728 | 235,237 |
| GATES INDUSTRIAL CORP PLC | 142,842 | 121,574 |
| GENPACT LIMITED | 143,563 | 346,427 |
| HOULIHAN LOKEY INC | 156,428 | 238,470 |
| INSIGHT ENTERPRISES INC | 205,063 | 302,615 |
| INTERPUBLIC GROUP COS INC | 198,130 | 339,862 |
| KBR INC | 140,709 | 191,928 |
| LCI INDUSTRIES | 161,974 | 108,629 |
| LGI HOMES INC | 181,934 | 137,696 |
| MANPOWERGROUPE INC | 74,258 | 96,940 |
| NTGI QM COMMON DAILY S&P 500 | 2,909,674 | 19,080,201 |
| NVENT ELECTRIC PLC | 150,594 | 273,560 |
| PLEXUS CORP | 215,830 | 296,027 |
| PRIMERICA INC | 224,344 | 241,661 |
| ROBERT HALF INTL INC | 169,176 | 253,754 |
| SCHEIN HENRY INC | 301,651 | 384,654 |
| SIMPSON MFG CO INC | 232,251 | 198,421 |
| SKECHERS U S A INC | 308,024 | 303,550 |
| TRIMAS CORP | 183,260 | 215,984 |
| WHITE MTNS INS GROUP LTD | 77,453 | 125,875 |
| WOODWARD INC | 31,501 | 74,776 |
| ZIONS BANKCORPORATION | 119,404 | 198,754 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABERDEEN US PRIVATE EQUITY VIII | AT COST | 498,923 | 1,156,272 |
| ADAMS ST PTNRS 2006 DIRECT FUND LP | AT COST | 104,605 | 109,988 |
| ADAMS ST PTNRS 2006 NON US FUND LP | AT COST | 724,186 | 103,139 |
| ADAMS ST PTNRS 2006 US FUND LP | AT COST | 778,329 | 343,440 |
| ADAMS ST PTNRS 2007 DIRECT FUND LP | AT COST | 168,378 | 198,526 |
| ADAMS ST PTNRS 2007 NON US FUND LP | AT COST | 596,140 | 388,403 |
| ADAMS ST PTNRS 2007 US FUND LP | AT COST | 834,788 | 652,677 |
| ADAMS ST PTNRS 2008 DIRECT FUND LP | AT COST | 182,154 | 290,779 |
| ADAMS ST PTNRS 2008 NON US FUND LP | AT COST | 1,139,346 | 1,420,553 |
| ADAMS ST PTNRS 2008 US FUND LP | AT COST | 824,811 | 1,580,990 |
| ADAMS STREET 2012 GLOBAL FUND LP | AT COST | 720,300 | 2,091,073 |
| ADAMS STREET 2016 GLOBAL FUND LP | AT COST | 1,211,143 | 2,140,005 |
| ADAMS STREET 2017 GLOBAL FUND LP | AT COST | 1,273,116 | 3,007,170 |
| ADAMS STREET 2018 GLOBAL FUND LP | AT COST | 1,244,893 | 2,436,947 |
| ADAMS STREET CO-INV FD III A L | AT COST | 1,826,869 | 5,674,828 |
| BARINGS INTL SMALL CAP | AT COST | 4,776,064 | 4,332,370 |
| COMMONFUND CAP NAT RES IX LP | AT COST | 872,976 | 1,017,904 |
| COMMONFUND CAP NAT RES VIII LP | AT COST | 752,107 | 342,722 |
| COMMONFUND CAP NATURAL PTNRS X LP | AT COST | 608,334 | 691,177 |
| ASP FEEDER 2022 GLOBAL FUND LP | AT COST | 50,000 | 50,000 |
| EMERGING WORLD INV LP | AT COST | 1,900,000 | 2,731,719 |
| ASP (FEEDER) CO-INVESTMENT FUND V LP | AT COST | 125,000 | 125,000 |
| CDL OFFSHORE FUND LEVERED FEDER LP | AT COST | 200,000 | 200,000 |
| FRACTIONAL CUSIP | AT COST | 13 | 0 |
| HIG ADVANTAGE BUYOUT FUND | AT COST | 839,095 | 1,008,099 |
| HIG BAYSIDE LOAN OPPORTUNITY FEEDER FUND VI LP | AT COST | 609,708 | 600,989 |
| KENNEDY WILSON HOLDINGS INC | AT COST | 32,186 | 38,082 |
| NEUBERGER BERMAN US EQUITY | AT COST | 4,500,000 | 5,722,775 |
| OCTAGON SENIOR SECURED CREDIT CAYMAN FUND LTD | AT COST | 4,857,392 | 4,662,336 |
| TOP TIER CAPITAL | AT COST | 1,162,205 | 1,162,205 |
| TRITON INTERNATIONAL LTD | AT COST | 81,304 | 90,033 |
| UBS TRUMBULL PROPERTY FUND | AT COST | 3,087,655 | 5,139,615 |
| VARIOUS MINERAL INTERESTS | AT COST | 2 | 2 |
| WEATHERLOW OFFSHORE FD I CL I | AT COST | 2,204,052 | 5,996,753 |
| WEATHERLOW OFFSHORE FD I CL II | AT COST | 1,196,287 | 2,160,104 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 4,133 | 0 | 4,133 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 102,690 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSES | 22,277 | 0 | 22,277 | |
| PARTNERSHIP K1 INVESTMENT EXPENSES | 0 | 1,111,193 | 0 | |
| NORTHERN TRUST INVESTMENT EXPENSES | 0 | 80,368 | 0 | |
| MISCELLANEOUS EXPENSES | 3,685 | 0 | 3,685 | |
| DIVIDEND REVERSAL | 1,500,000 | 1,500,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 317,230 | 317,230 | 0 | |
| PHILANTHROPIC CONSULTANT | 165,300 | 0 | 165,300 | |
| INVESTMENT CONSULTANT | 84,026 | 84,026 | 0 | |
| ADMINISTRATIVE CONSULTANT | 230,700 | 0 | 230,700 | |
| OTHER PROFESSIONAL FEES | 2,947 | 0 | 2,947 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 166,714 | 0 | 0 | |
| FOREIGN TAXES | 0 | 91,144 | 0 |