| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 13,800 | 8,280 | 5,520 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 71,182 | 858,514 |
| ALIANT | 51,280 | 69,215 |
| ALPHABET | 75,441 | 150,646 |
| AMERICAN WATER WORKS CO | 29,113 | 104,628 |
| AQR LARGE CAP FUND | 252,000 | 303,719 |
| ARTISAN INTL EQUITY FD | 107,500 | 91,970 |
| BAXTER STREET FUND II, L.P. | 1,455,728 | 1,455,728 |
| BERKSHIRE HATHAWAY INC | 23,315 | 124,384 |
| CANADIAN NATL RV | 87,586 | 114,874 |
| CARRILLION R3EAM CORE PLUS | 919,021 | 975,234 |
| CHARTER COMM | 55,751 | 119,311 |
| CMS ENERGY | 76,521 | 81,768 |
| COMCAST | 68,212 | 77,559 |
| CROWN CASTLE INTL | 42,966 | 115,642 |
| DFA GLOBAL REAL ESTATE SEC | 412,500 | 520,938 |
| DFA US LARGE CAP VALUE | 353,500 | 438,625 |
| DODGE & COX INCOME | 941,662 | 981,668 |
| ELANCO ANIMAL HEALTH INC | 13,795 | 185,548 |
| ELI LILLY & CO | 546,116 | 8,786,834 |
| EQUINIX INC | 93,236 | 146,330 |
| EQUITY ETP | 202,922 | 231,275 |
| GMO OPPORTUNISTIC INCOME | 259,000 | 260,937 |
| GMO RESOURCES SERIES FUND CL PA | 447,500 | 555,249 |
| JP MORGAN INFATION BD SELECT | 252,775 | 272,683 |
| MMKT FIDELITY 6124 | 989,349 | 989,349 |
| MMKT FIDELITY 6125 | 69,616 | 69,616 |
| MMKT FIDELITY 7047 | 245,525 | 245,525 |
| NEXTERA ENERGY INC | 34,620 | 168,141 |
| PROLOGIS INC | 81,468 | 142,938 |
| PZENA EMERGING MKTS | 147,844 | 157,937 |
| REAVES UTIL INC FD | 53,865 | 77,861 |
| REGENT STREET PARTNERSHIP INVESTMENTS | 723,931 | 723,931 |
| SBA COMMUNICATIONS | 97,754 | 151,329 |
| TMOBILE | 68,543 | 84,665 |
| UNION PACIFIC CORP | 27,943 | 139,569 |
| VANGUARD 500 INDEX ADMIRAL | 400,000 | 662,137 |
| VANGUARD TOTAL STOCK MARKET INDEX | 1,310,000 | 1,806,251 |
| AMAZON.COM INC | 93,103 | 83,359 |
| KOPERNIK GLOBAL ALL CAP FUND INSTL | 264,500 | 231,189 |
| ENTERGY CORP DTC | 81,110 | 90,120 |
| EXELON CORP COM | 53,669 | 69,312 |
| GXO LOGISTICS | 35,054 | 52,681 |
| LIBERTY LATIN AMERICA LTD | 69,388 | 58,300 |
| SHAW COMMUNICATIONS | 43,570 | 45,510 |
| XCEL ENERGY INC COM | 51,058 | 54,160 |
| XPO LOGISTICS INTL | 46,659 | 44,909 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM RS PRIVATE EUROPEAN CREDIT FOR FINAL DISTRIBUTION | 0 | 8,498 | 8,498 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 46,249 | 46,249 | 0 | |
| INVESTMENT EXPENSES - RS GLOBAL PRIVATE EQUITY | 1,412 | 1,412 | 0 | |
| INVESTMENT EXPENSES - BAXTER | 18,185 | 18,185 | 0 | |
| INVESTMENT EXPENSES - RS MIDDLE MARKET | 11,988 | 11,988 | 0 | |
| INVESTMENT EXPENSES - RS PRIVATE EURO CR | 987 | 987 | 0 | |
| BAXTER STREET FUND II | 220 | 220 | 0 | |
| INVESTMENT EXPENSES SUSPENDED IN PRIOR YEAR - RS MIDDLE MARKET | 14,219 | 14,219 | 0 | |
| REGENT STREET CONSUMER BUYOUT FUND M 2021-2 | 90,376 | 90,376 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHECKING ACCOUNT | 191 | 191 | 191 |
| REGENT STREET GLOBAL PRIVATE EQUITY WP, LLC | 10,849 | 10,849 | 10,849 |
| REGENT STREET PRIVATE EUROPEAN CREDIT | 787 | 787 | 787 |
| REGENT STREET CONSUMER BUYOUT | 24 | 24 | 24 |
| Description | Amount |
|---|---|
| TO REVERSE SUSPENDED LOSSES FROM PRIOR YEAR | 14,219 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX (REFUND) DUE | 24,431 | 0 | 0 | |
| FOREIGN TAXES WITHHELD - FIDELITY | 4,787 | 4,787 | 0 | |
| FOREIGN TAXES WITHHELD - K-1 | 2,315 | 2,315 | 0 |