| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,980 | 6,490 | 6,490 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CARILLON REAMS CORE PLUS BOND CL I | 578,304 | 548,292 |
| DODGE & COX INCOME CL I | 827,475 | 751,014 |
| GMO OPPORTUNISTIC INCOME FUND INSTL | 259,450 | 245,284 |
| J P MORGAN EXCHANGE TRADED FD INFLATION | 208,874 | 200,666 |
| VANGUARD INFLATION PROCTED SEC ADM CL | 34,445 | 27,981 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN CENTY ETF TR AVANTIS US | 324,726 | 363,959 |
| APPLE INC | 5,766 | 78,552 |
| CAUSEWAY INTERNATNAL VALUE INSTL | 296,379 | 297,803 |
| DFA US LARGE CAP VALUE PRTF INSTL | 355,881 | 441,366 |
| GMO RESOURCES FUND I | 355,769 | 402,550 |
| GOLDMAN SACHS GQG PARTNERS INTL OPP I | 267,499 | 307,718 |
| KOPERNIK GLOBAL ALL CAP FUND INSTL | 442,209 | 353,925 |
| LAZARD GLOBAL LISTED INFRASTRUCTE INSTL | 178,328 | 169,832 |
| POLAR CAPITAL EMERG MARKET STARS I | 347,996 | 356,908 |
| PZENA EMERGING MRKTS FOCUSED VAL INSTL | 387,432 | 399,501 |
| VANGUARD TOTAL STOCK MARKET INDEX ADMIRAL | 2,143,055 | 3,170,899 |
| VANGUARD WORLD FDS VANGUARD INFORMATION | 6,331 | 29,040 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BAXTER STREET FUND II, LP | AT COST | 650,637 | 641,806 |
| EUSF LLC | AT COST | 306,318 | 306,318 |
| SAVILE ROW CONVERTIBLE BOND | AT COST | 246,220 | 246,220 |
| SAVILE ROW GLOBAL MACRO FUND C | AT COST | 332,964 | 332,964 |
| SAVILE ROW HEALTHCARE HEDGED EQUITY | AT COST | 7,427 | 7,427 |
| SAVILE ROW TAX ADVANTAGED | AT COST | 197,379 | 197,379 |
| SR DIVERSIFIED STRATEGIES | AT COST | 1,006,492 | 1,006,547 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCE ON NEXT FOUNTAIN SQUARE K-1 | 1,935,329 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IL FILING FEES | 315 | 0 | 315 | |
| BAXTER STREET FUND K-1 EXPENSES | 8,329 | 8,329 | 0 | |
| SAVILE ROW HEALTHCARE HEDGED K-1 EXPENSES | 430 | 430 | 0 | |
| SAVILE ROW TAX ADVANTAGED K-1 EXPENSES | 18,246 | 18,246 | 0 | |
| SAVILE ROW CONVERTIBLE BOND K-1 EXPENSES | 216 | 216 | 0 | |
| SAVILE ROW GLOBAL MACRO FUND C K-1 EXPENSES | 1,654 | 1,654 | 0 | |
| SAVILE ROW DIVERSIFIER STRATEGIES K-1 EXPENSE | 14,548 | 14,548 | 0 | |
| REIMBURSED CHARITABLE EXPENSES | 2,867 | 0 | 2,867 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SAVILE ROW DIVERSIFIER STRATEGIES | 21,136 | 21,136 | 21,136 |
| SAVILE ROW TAX ADVANTAGED | -3,360 | -3,360 | -3,360 |
| SAVILE ROW CONVERTIBLE BOND | -5,450 | -5,450 | -5,450 |
| SAVILE ROW GLOBAL MACRO FUND C | 87,576 | 87,576 | 87,576 |
| EUSF, LLC | 68,416 | 68,416 | 68,416 |
| IRS REFUND | 2,229 | 2,229 | |
| BAXTER STREET FUND II | -175 | -175 | -175 |
| SAVILE ROW DIVERSIFIER STRATEGIES | -1,982 | 0 | -1,982 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE | 47,296 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FIDELITY FEES | 46,925 | 46,925 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IRS - ESTIMATED PAYMENTS | 7,173 | 0 | 0 | |
| FOREIGN TAXES | 4,052 | 4,052 | 0 |