| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,061 | 2,843 | 1,218 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| Office Furniture - Ohio Desk | 2006-02-28 | 22,692 | 22,692 | SL | 5.000000000000 | 0 | 0 | ||
| 2006 Schalarship Picture & Re-frame | 2006-09-15 | 1,636 | 1,636 | SL | 5.000000000000 | 0 | 0 | ||
| 60" Pioneer Elite Pro-1540HD & installation | 2007-06-14 | 6,590 | 6,590 | SL | 5.000000000000 | 0 | 0 | ||
| Appliances - Home Appliance Co | 2006-04-01 | 2,012 | 2,012 | SL | 5.000000000000 | 0 | 0 | ||
| Carpet for new office buildout | 2006-04-01 | 14,492 | 14,492 | SL | 7.000000000000 | 0 | 0 | ||
| Conference Room Table & JD's Furniture | 2006-06-01 | 3,592 | 3,592 | SL | 5.000000000000 | 0 | 0 | ||
| Glass for convference room table | 2006-12-27 | 1,500 | 1,500 | SL | 5.000000000000 | 0 | 0 | ||
| Kitchen Furniture | 2006-04-01 | 380 | 380 | SL | 5.000000000000 | 0 | 0 | ||
| Mural | 2010-12-06 | 9,308 | 9,308 | SL | 7.000000000000 | 0 | 0 | ||
| Office Sign | 2006-06-19 | 2,306 | 2,306 | SL | 5.000000000000 | 0 | 0 | ||
| Old World Classics | 2006-08-09 | 5,586 | 2,013 | SL | 40.000000000000 | 140 | 0 | ||
| Ouitside Sign | 2006-08-01 | 480 | 461 | SL | 15.000000000000 | 19 | 0 | ||
| Passage of Time I, II, & III Art Pieces | 2007-05-29 | 4,164 | 4,164 | SL | 5.000000000000 | 0 | 0 | ||
| Pictures | 2006-07-25 | 2,426 | 2,426 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Area - 4 Chairs | 2006-07-20 | 3,660 | 3,660 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Area - Round Table (2) | 2006-10-06 | 1,482 | 1,482 | SL | 5.000000000000 | 0 | 0 | ||
| Reception Table & Two Lamps | 2006-07-27 | 440 | 440 | SL | 5.000000000000 | 0 | 0 | ||
| Schoeppner - Office Buildout | 2006-04-01 | 67,439 | 24,868 | SL | 40.000000000000 | 1,686 | 0 | ||
| Shelves in Utility Room (Schoeppner) | 2006-05-17 | 766 | 281 | SL | 40.000000000000 | 19 | 0 | ||
| Telephone System | 2020-07-30 | 4,616 | 49 | SL | 39.000000000000 | 118 | 0 | ||
| Website Redesign (A&G LLC) | 2009-09-16 | 1,950 | 1,950 | SL | 3.000000000000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Mutual Funds | AT COST | 43,207,564 | 52,353,377 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Office Furniture - Ohio Desk | 22,692 | 22,692 | 0 | 0 |
| 2006 Schalarship Picture & Re-frame | 1,636 | 1,636 | 0 | 0 |
| 60" Pioneer Elite Pro-1540HD & installation | 6,590 | 6,590 | 0 | 0 |
| Appliances - Home Appliance Co | 2,012 | 2,012 | 0 | 0 |
| Carpet for new office buildout | 14,492 | 14,492 | 0 | 0 |
| Conference Room Table & JD's Furniture | 3,592 | 3,592 | 0 | 0 |
| Glass for convference room table | 1,500 | 1,500 | 0 | 0 |
| Kitchen Furniture | 380 | 380 | 0 | 0 |
| Mural | 9,308 | 9,308 | 0 | 0 |
| Office Sign | 2,306 | 2,306 | 0 | 0 |
| Old World Classics | 5,586 | 2,153 | 3,433 | 3,433 |
| Ouitside Sign | 480 | 480 | 0 | 0 |
| Passage of Time I, II, & III Art Pieces | 4,164 | 4,164 | 0 | 0 |
| Pictures | 2,426 | 2,426 | 0 | 0 |
| Reception Area - 4 Chairs | 3,660 | 3,660 | 0 | 0 |
| Reception Area - Round Table (2) | 1,482 | 1,482 | 0 | 0 |
| Reception Table & Two Lamps | 440 | 440 | 0 | 0 |
| Schoeppner - Office Buildout | 67,439 | 26,554 | 40,885 | 40,885 |
| Shelves in Utility Room (Schoeppner) | 766 | 300 | 466 | 466 |
| Telephone System | 4,616 | 167 | 4,449 | 4,449 |
| Website Redesign (A&G LLC) | 1,950 | 1,950 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 3,404 | 681 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Baxter Street Fund II | 1,931,361 | 2,189,766 | 2,518,679 |
| Regent Street Appraisal Rights Fund | 183,145 | 21,766 | 6,659 |
| Regent Street Co-Investment Fund 2018-5 | 1,143,163 | 1,298,419 | 1,849,066 |
| Regent Street Co-Investment Fund 2021-1 | 0 | 222,096 | 230,970 |
| Regent Street Energy Opportunities Q, LLC | 377,973 | 385,424 | 2,201,270 |
| Regent Street Energy Opportunities Q-II * | 308,971 | 491,723 | 851,630 |
| Regent Street Global Private Equity WP, LLC | 797,534 | 698,705 | 1,240,517 |
| Regent Street Growth Equity Fund | 1,137,694 | 1,275,045 | 1,966,521 |
| Regent Street Healthcare Fund R | 741,476 | 801,759 | 863,943 |
| Regent Street Middle Market Buyout Fund C | 0 | 112,632 | 105,564 |
| Regent Street Middle Market Buyout Fund J | 231,437 | 645,698 | 646,111 |
| Regent Street Middle Market Buyout Fund G | 773,375 | 733,269 | 1,188,743 |
| Regent Street Opportunistic Real Estate, LLC | 436,831 | 352,610 | 589,519 |
| Regent Street Power Fund | 451,071 | 1,009,096 | 952,833 |
| Regent Street Real Estate Fund S | 125,935 | 190,828 | 236,875 |
| Regent Street Secondary Fund G | 407,055 | 496,550 | 666,732 |
| Regent Street Secondary Institutional Fund | 1,348,703 | 1,370,843 | 774,584 |
| Regent Street Secondary RV-II | 1,334,122 | 1,321,861 | 1,859,836 |
| Regent Street Special Situations | 554,709 | 20,244 | 320,112 |
| Regent Street Specialty Finance Fund VP | 1,228,438 | 731,766 | 816,044 |
| Riverside Capital Appreciation Fund | 200,456 | 201,208 | 212,432 |
| Savile Row Ab Multi-Strategy Institutional, LLC | 66,970 | 0 | 16,954 |
| Savile Row Managed Futures T, LLC | 0 | 0 | 24 |
| Savile Row Financials Hedged | 1,379,140 | 0 | 0 |
| Savile Row Heathcare Hedged Equity | 64,346 | 59,564 | 72,055 |
| Savile Row Life Settlement Fund * | 1,657,509 | 0 | 0 |
| Berkshire Hedged Equity, LLC* | 0 | 2,113,655 | 2,429,399 |
| Berkshire SP Hedged Equity, LLC* | 2,100,000 | 2,337,500 | 2,184,567 |
| Savile Row Opportunistic Credit Fund | 1,097,065 | 0 | 0 |
| Savile Row LLC Holdback | 0 | 0 | 86,426 |
| Patriot Software | 300,000 | 300,000 | 300,000 |
| Description | Amount |
|---|---|
| Non-Deductible Expenses from PTP's | 1,781 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 3,028 | 0 | 3,028 | |
| Administration Expense | 2,177 | 2,177 | 0 | |
| David Scholar Dinner | 3,815 | 0 | 3,815 | |
| Insurance | 1,784 | 1,597 | 0 | |
| Investment Expenses - K-1 | 48,629 | 48,629 | 0 | |
| Investment Management Fees | 255,569 | 255,569 | 0 | |
| Cleaning and Miscellaneous | 6,075 | 2,430 | 2,430 | |
| Payroll Service Fees | 1,953 | 488 | 0 | |
| Telephone | 2,818 | 705 | 1,409 | |
| Website | 27,784 | 0 | 27,784 | |
| Copier Lease | 2,049 | 0 | 0 | |
| Office Supplies | 2,370 | 1,185 | 1,185 | |
| Other Expenses - K-1 | 430,530 | 430,530 | 0 | |
| Software License Fee | 6,000 | 0 | 6,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Dividends From PTP's | 372,880 | 372,880 | 372,880 |
| Interest From PTP's | 102,682 | 101,062 | 102,682 |
| Ordinary Income (Loss) From PTP's | 283,621 | 283,621 | 283,621 |
| Other Investment Income (Loss) | 1,645 | 1,645 | 1,645 |
| Ordinary Income (Loss) from PTP's | 298,883 | 298,883 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional Fees | 1,987 | 596 | 596 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise | 35,000 | 0 | 0 | |
| Foreign Taxes | 18,363 | 18,363 | 0 | |
| Payroll Taxes | 21,091 | 6,328 | 12,428 |