| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,680 | 7,340 | 7,340 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DODGE & COX INCOME CL I | 604,453 | 575,288 |
| GMO OPPORTUNISTIC INCOME FUND INSTL | 254,485 | 247,354 |
| J P MORGAN EXCHANGE TRADED FD INFLATION | 208,874 | 210,351 |
| JPMORGAN CORE BOND CLASS I | 439,290 | 455,074 |
| VANGUARD INFLATION PROCTED SEC ADM CL | 36,324 | 30,610 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARGA INTERNATIONAL VALUE INSTL | 460,405 | 585,553 |
| AVANTIS US SMALL CAP VALUE ETF | 324,726 | 409,880 |
| DFA US LARGE CAP VALUE PRTF INSTL | 307,027 | 476,528 |
| GMO RESOURCES FUND I | 169,201 | 190,005 |
| GOLDMAN SACHS GQG PARTNERS INTL OPP I | 306,222 | 398,174 |
| KOPERNIK GLOBAL ALL CAP FUND INSTL | 371,628 | 458,245 |
| LAZARD GLOBAL LISTED INFRASTRUCTE INSTL | 190,960 | 220,386 |
| LISTED FD TR HORIZON KINETICS | 180,899 | 224,724 |
| POLAR CAPITAL EMERG MARKET STARS I | 241,313 | 324,681 |
| POLAR CAPITAL INTL SMALL COMPANY | 188,500 | 192,192 |
| PZENA EMERGING MRKTS FOCUSED VAL INSTL | 241,468 | 325,031 |
| PZENA INTERNATIONAL SMALL CAP VALUE FD I | 188,500 | 229,857 |
| VANGUARD TOTAL STOCK MARKET INDEX ADMIRAL | 1,743,948 | 3,856,884 |
| VANGUARD WORLD FDS VANGUARD INFORMATION | 6,331 | 45,132 |
| WILLIAM BLAIR INTERNAT'L GROWTH I | 488,639 | 549,413 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| EFFICIENT US FUNDS, LLC DIVERSIFIED TREND PLUS SERIES | AT COST | 289,534 | 289,534 |
| SAVILE ROW CONVERTIBLE BOND FUND L 2021-1, LLC | AT COST | 321,425 | 321,425 |
| SAVILE ROW DIVERSIFIER STRATEGIES FUND, LLC | AT COST | 980,912 | 980,912 |
| SAVILE ROW GLOBAL MACRO FUND C 2021-2, LLC | AT COST | 338,864 | 338,864 |
| SAVILE ROW TAX ADVANTAGED ABSOLUTE RETURN FUND A 2018-1, LLC | AT COST | 136,897 | 136,897 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| IL FILING FEES | 15 | 0 | 15 | |
| CHECK IMPRINT FEE | 53 | 0 | 53 | |
| BAXTER STREET FUND K-1 EXPENSES | 9,897 | 9,897 | 0 | |
| SAVILE ROW TAX ADVANTAGED K-1 EXPENSES | 58,492 | 58,492 | 0 | |
| SAVILE ROW CONVERTIBLE BOND K-1 EXPENSES | 228 | 228 | 0 | |
| SAVILE ROW GLOBAL MACRO FUND C K-1 EXPENSES | 7,055 | 6,945 | 0 | |
| SAVILE ROW DIVERSIFIER STRATEGIES K-1 EXPENSE | 84,245 | 84,245 | 0 | |
| REIMBURSED CHARITABLE EXPENSES | 1,781 | 0 | 1,781 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BAXTER STREET FUND II | -104 | -104 | -104 |
| EUSF, LLC | 7,204 | 7,204 | 7,204 |
| SAVILE ROW CONVERTIBLE BOND | 46,469 | 46,469 | 46,469 |
| SAVILE ROW DIVERSIFIER STRATEGIES | 31,978 | 26,693 | 31,978 |
| SAVILE ROW GLOBAL MACRO FUND C | 45,128 | 44,374 | 45,128 |
| SAVILE ROW TAX ADVANTAGED | 6,438 | 7,294 | 6,438 |
| RETURNED GRANTS | 10,000 | 10,000 |
| Description | Amount |
|---|---|
| INVESTMENT BASIS ADJUSTMENT | 170,062 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FIDELITY FEES | 53,686 | 53,686 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX PAYMENT | 1,000 | 0 | 0 |