| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,720 | 6,400 | 0 | 4,320 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD TOTAL STOCK MARKET INDEX | 1,310,000 | 1,455,633 |
| VANGUARD 500 INDEX ADMIRAL | 400,000 | 521,740 |
| UNION PACIFIC CROP | 27,943 | 115,354 |
| TMOBILE | 44,571 | 72,819 |
| TELUS CORP | 77,997 | 89,159 |
| SR FINCO LLC | 1,000,000 | 1,000,000 |
| SEMPRA ENERGY | 63,936 | 79,376 |
| SBA COMMUNICATIONS | 97,754 | 109,749 |
| REGENT STREET PARTNERSHIP INVESTMENTS | 229,593 | 243,812 |
| REAVES UTIL INC FD | 53,865 | 72,695 |
| PZENA EMERGING MKTS | 147,844 | 152,209 |
| PROLOGIS INC | 81,468 | 84,611 |
| NISOURCE INC | 34,038 | 34,961 |
| NEXTERA ENERGY INC | 34,620 | 138,947 |
| MMKT FIDELITY 7047 | 52,702 | 52,702 |
| MMKT FIDELITY 6125 | 116,959 | 116,959 |
| MMKT FIDELITY 6124 | 1,083,606 | 1,083,606 |
| MENDON CAPITAL QP LP | 750,000 | 172,509 |
| KANSAS CITY SOUTHERN | 70,489 | 84,918 |
| JP MORGAN INFLATION BD SELECT | 252,776 | 266,722 |
| GMO RESOURCES SERIES FUND CL PS | 447,500 | 510,131 |
| GMO OPPORTUNISTIC INCOME | 259,000 | 259,102 |
| FORTIS | 15,250 | 14,124 |
| EVERSOURCE ENERGY | 25,593 | 23,963 |
| EQUITY ETP | 202,922 | 205,161 |
| EQUINIX INC | 93,236 | 123,553 |
| ELI LILI & CO | 546,116 | 5,370,969 |
| ELANCO ANIMAL HEALTH INC | 13,795 | 200,520 |
| EDISON | 69,184 | 56,601 |
| DODGE & COX INCOME | 941,662 | 1,022,861 |
| DFA US TARGETED VALUE | 202,000 | 204,416 |
| DFA US LARGE CAP VALUE | 353,500 | 357,394 |
| DFA GLOBAL REAL ESTATE SEC | 412,500 | 416,363 |
| CROWN CASTLE INTL | 43,903 | 88,191 |
| CORESITE REALTY | 87,539 | 93,334 |
| COMCAST | 68,212 | 80,748 |
| CMS ENERGY | 77,034 | 76,690 |
| CHARTER COMM | 63,493 | 137,602 |
| CARILLION R3EAM CORE PLUS | 919,021 | 1,007,422 |
| CANADIAN NATL RV | 87,586 | 102,710 |
| BERKSHIRE HATHAWAY INC | 23,315 | 96,458 |
| BAXTER STREET FUND II, L.P. | 1,329,645 | 1,329,645 |
| ATMOS ENERGY CORP | 46,273 | 56,208 |
| ARTISAN INTL EQUITY FD | 107,500 | 110,747 |
| AQR LARGE CAP FUND | 252,000 | 252,370 |
| AMERICAN WATER WORKS CO | 29,113 | 85,022 |
| ALTICE USA INC CL A | 63,780 | 139,059 |
| ALPHABET | 90,576 | 108,664 |
| ALIANT | 51,280 | 58,023 |
| ABBOTT LABS | 71,182 | 667,889 |
| Description | Amount |
|---|---|
| NON DEDUCTIBLE EXPENSE DUE TO BASIS LIMITATION | 14,219 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 38,439 | 38,439 | 0 | 0 |
| INVESTMENT EXPENSES K-1- RS GLOBAL PRIVATE EQUITY | 1,239 | 1,238 | 0 | 0 |
| INVESTMENT EXPENSES BAXTER K-1 | 13,493 | 13,493 | 0 | 0 |
| INVESTMENT EXPENSES K-1- RS MIDDLE MARKET | 1,334 | 1,334 | 0 | 0 |
| INVESTMENT EXPENSES K-1 RS PRIVATE EURO CR | 471 | 471 | 0 | 0 |
| BAXTER STREET FUND II | 26 | 26 | 0 | 0 |
| REGENT STREET PRIVATE EQUITY | 1,280 | 1,280 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHECKING ACCOUNT | 90 | 90 | |
| REGENT STREET GLOBAL PRIVATE EQUITY WP, LLC | 1,029 | 1,029 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADP | 326 | 326 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX-(REFUND)DUE | 61,003 | 0 | 0 | 0 |
| FOREIGN TAXES WITHHELD | 4,117 | 4,117 | 0 | 0 |
| FOREIGN TAXES WITHHELD K-1 | 2,103 | 2,103 | 0 | 0 |