| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,200 | 10,920 | 7,280 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 71,182 | 671,427 |
| ALIANT | 28,028 | 31,601 |
| ALPHABET | 13,469 | 25,982 |
| AMERICAN WATER WORKS CO | 6,066 | 39,993 |
| ARTISAN INTL EQUITY FD | 107,500 | 69,779 |
| BAXTER STREET FUND II, L.P. | 1,119,205 | 1,119,205 |
| BERKSHIRE HATHAWAY INC | 12,723 | 80,962 |
| CANADIAN NATL RV | 39,718 | 53,267 |
| CARRILLION R3EAM CORE PLUS | 919,021 | 849,024 |
| CHARTER COMM | 30,045 | 38,868 |
| CMS ENERGY | 41,091 | 39,894 |
| DFA GLOBAL REAL ESTATE SEC | 412,500 | 397,772 |
| DFA US LARGE CAP VALUE | 353,500 | 424,150 |
| DODGE & COX INCOME | 941,662 | 881,127 |
| ELANCO ANIMAL HEALTH INC | 13,795 | 97,416 |
| ELI LILLY & CO | 546,116 | 18,543,268 |
| EQUINIX INC | 37,197 | 64,431 |
| GMO OPPORTUNISTIC INCOME | 259,000 | 244,118 |
| GMO RESOURCES SERIES FUND CL PA | 447,500 | 462,372 |
| JP MORGAN INFATION BD SELECT | 252,727 | 244,808 |
| MMKT FIDELITY 6124 | 336,685 | 336,685 |
| MMKT FIDELITY 6125 | 395 | 395 |
| MMKT FIDELITY 7047 | 18,249 | 18,249 |
| NEXTERA ENERGY INC | 18,877 | 59,829 |
| PROLOGIS INC | 31,135 | 44,389 |
| PZENA EMERGING MKTS | 147,844 | 166,257 |
| REAVES UTIL INC FD | 29,333 | 32,409 |
| REGENT STREET PARTNERSHIP INVESTMENTS | 1,053,891 | 1,053,891 |
| SBA COMMUNICATIONS | 53,526 | 54,036 |
| TMOBILE | 32,933 | 63,972 |
| UNION PACIFIC CORP | 15,283 | 74,423 |
| VANGUARD 500 INDEX ADMIRAL | 400,000 | 662,378 |
| VANGUARD TOTAL STOCK MARKET INDEX | 1,310,000 | 1,774,446 |
| KOPERNIK GLOBAL ALL CAP FUND INSTL | 264,500 | 193,072 |
| EXELON CORP COM | 20,774 | 23,550 |
| XCEL ENERGY INC COM | 27,890 | 27,055 |
| COGENT COMMUNICATIONS | 11,739 | 16,201 |
| DTE ENERGY CO | 38,091 | 36,386 |
| EDISON INTERNATIONAL DTC | 23,224 | 28,167 |
| CONSTELLATION ENERGY CORP | 30,363 | 49,561 |
| LINDE PLC COM | 42,542 | 50,517 |
| NISOURCE INC | 41,999 | 42,268 |
| OGE ENERGY CORP | 31,375 | 28,643 |
| ONEOK INC | 12,401 | 13,412 |
| PG&E CORP | 43,041 | 64,079 |
| ROGERS COMMUNICATIONS | 37,932 | 36,091 |
| TILE REDI MAYFAIR | 164,452 | 164,452 |
| AMERICAN CENTURY ETF | 178,891 | 193,968 |
| ETF SER SELOUTIONS DISTILLATE US | 239,022 | 257,316 |
| CENTERPOINT ENERGY INC | 20,791 | 21,428 |
| DT MIDSTREAM INC | 31,374 | 32,880 |
| SEMPRA COM | 36,371 | 37,365 |
| SOUTHERN CO DTC | 36,395 | 36,813 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM FIDELITY | 946 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 75,850 | 75,850 | 0 | |
| INVESTMENT EXPENSES - RS GLOBAL PRIVATE EQUITY | 1,795 | 1,795 | 0 | |
| INVESTMENT EXPENSES - RS MIDDLE MARKET | 8,872 | 8,872 | 0 | |
| INVESTMENT EXPENSES - BAXTER STREET FUND II | 16,168 | 16,168 | 0 | |
| INVESTMENT EXPENSES - REGENT STREET CONSUMER BUYOUT FUND M 2021-2 | 24,955 | 24,955 | 0 | |
| INVESTMENT EXPENSES - TILE REDI MAYFAIR | 15 | 15 | 0 | |
| REGENT STREET CONSUMER BUYOUT FUND M 2021-2 | 19,283 | 19,283 | 0 | |
| TILE REDI MAYFAIR | 12,428 | 12,428 | 0 | |
| OTHER EXPENSES | 6,851 | 6,851 | 0 | |
| REGENT STREET CONSUMER BUYOUT FUND M 2021-2 1231 LOSS | 538 | 538 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NON DIVIDEND DISTRIBUTIONS | 4,046 | 4,046 | 4,046 |
| REGENT STREET GLOBAL PRIVATE EQUITY WP, LLC | 202 | 202 | 202 |
| REGENT STREET CONSUMER BUYOUT | 10,649 | 10,649 | 10,649 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES WITHHELD - FIDELITY | 2,790 | 2,790 | 0 | |
| FOREIGN TAXES WITHHELD - K-1 | 2,668 | 2,668 | 0 |