| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 16,947 | 8,474 | 8,473 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLIANZ FDS MULTI STRATEGY | 211,610 | 308,085 |
| SPDR SERIES TRUST | 340,118 | 339,997 |
| ISHARES SHORT TREASURY BOND ETF | 340,190 | 338,996 |
| ALLIANZ FDS MULTI STRATEGY | 13,274 | 19,326 |
| SPDR SERIES TRUST | 8,881 | 8,877 |
| ISHARES SHORT TREASURY BOND ETF | 8,874 | 8,842 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RBC FDS TD US GOVT MONEY MKT | 7 | 7 |
| VANGUARD TOTAL STOCK MARKET ETF | 14,402,761 | 18,246,833 |
| ABBOTT LABORATORIES | 153,391 | 293,762 |
| ABBVIE INC | 107,222 | 134,688 |
| ALLIANZGI MID CAP VALUE FUND | 352,601 | 418,290 |
| ALPHABET INC CLASS C CAPITAL STOCK | 43,203 | 77,083 |
| ALPHABET INC CLASS A COMMON STOCK | 88,643 | 157,738 |
| AMAZON.COM INC | 142,654 | 563,449 |
| AMGEN INC | 112,761 | 136,343 |
| APPLE INC | 120,549 | 362,111 |
| AT&T | 111,530 | 89,645 |
| AUTOMATIC DATA PROCESSING INC | 118,856 | 167,214 |
| BANK OF AMERICA CORP | 100,350 | 117,603 |
| BERKSHIRE HATHAWAY INC | 117,498 | 140,049 |
| BOEING CO | 54,204 | 52,873 |
| BRISTOL MYERS SQUIBB CO | 110,927 | 116,368 |
| CATEPILLAR INC | 114,435 | 149,256 |
| CISCO SYSTEMS INC | 126,732 | 142,081 |
| COCA COLA COMPANY | 107,604 | 125,474 |
| DIAMOND HILL FDS | 353,836 | 450,497 |
| ECOLAB INC | 120,205 | 176,550 |
| ELI LILLY & CO | 122,170 | 219,999 |
| FACEBOOK INC | 116,567 | 184,110 |
| FEDEX CORP | 112,921 | 138,118 |
| FRANKLIN SMALL CAP GROWTH | 448,411 | 628,259 |
| GENERAL MILLS INC | 97,916 | 109,250 |
| GOLDMAN SACHS GROUP INC | 108,662 | 122,889 |
| HOME DEPOT INC | 131,172 | 209,840 |
| HONEYWELL INTL INC | 115,070 | 169,309 |
| INTEL CORP | 119,553 | 130,927 |
| INTERNATIONAL BUSINESS MACHINES CORP | 112,211 | 112,663 |
| INVESCO EXCHANGE TRADED FD TR | 324,349 | 308,197 |
| ISHARES RUSSELL 1000 ETF | 433,406 | 589,339 |
| ISHARES RUSSELL 2000 ETF | 428,690 | 534,264 |
| JOHNSON & JOHNSON | 116,863 | 135,976 |
| JPMORGAN CHASE & CO | 124,145 | 157,821 |
| KIMBERLY CLARK CORP | 104,031 | 117,302 |
| MASTERCARD INC | 120,360 | 154,555 |
| MCDONALDS CORP | 128,323 | 173,166 |
| MERCK & CO | 116,229 | 146,013 |
| MICROSOFT CORP | 136,702 | 381,005 |
| ORACLE CORP | 113,055 | 147,234 |
| PFIZER INC | 109,773 | 113,853 |
| PROCTER & GAMBLE CO | 116,092 | 174,621 |
| SELECT SECTOR SPDR TRUST | 170,191 | 169,034 |
| SPDR S&P 500 ETF TRUST | 1,338,535 | 1,808,458 |
| STRYKER CORP | 129,417 | 210,979 |
| T ROWE PRICE DIVERSIFIED MID CAP GROWTH FDS | 435,833 | 642,154 |
| TARGET CORP | 114,267 | 281,212 |
| UNITED PARCEL SVC INC | 111,987 | 160,148 |
| US BANCORP DEL | 113,628 | 98,911 |
| VANGUARD RUSSELL 1000 VALUE ETF | 325,918 | 389,415 |
| VERIZON COMMUNICATIONS | 114,940 | 127,605 |
| VISA INC | 130,458 | 265,757 |
| WALMART INC | 113,436 | 173,845 |
| WALT DISNEY CO | 115,987 | 184,804 |
| WASTE MANAGEMENT INC | 127,186 | 182,320 |
| XCEL ENERGY INC | 124,143 | 169,008 |
| 3M COMPANY | 113,000 | 94,387 |
| DODGE & COX FUNDS INTERNATIONAL STOCK FUND | 194,445 | 249,405 |
| EUROPACIFIC GROWTH FD | 301,155 | 377,415 |
| ISHARES MSCI EAFE ETF | 236,535 | 248,648 |
| MEDTRONIC PLC | 118,336 | 153,453 |
| NEW WORLD FD INC NEW | 86,508 | 114,600 |
| CALAMOS INVT TR NEW | 192,847 | 202,373 |
| DIAMOND HILL LONG-SHORT FUND CLASS I | 103,555 | 103,180 |
| ABBOTT LABORATORIES | 2,981 | 5,475 |
| ABBVIE INC | 5,014 | 6,429 |
| ALLIANZGI MID CAP VALUE FUND | 8,768 | 10,402 |
| ALPHABET INC CLASS C CAPITAL STOCK | 1,102 | 1,752 |
| ALPHABET INC CLASS A COMMON STOCK | 1,108 | 1,753 |
| AMAZON.COM INC | 1,272 | 3,257 |
| AMGEN INC | 2,892 | 3,679 |
| APPLE INC | 2,942 | 8,758 |
| AT&T | 2,879 | 2,330 |
| AUTOMATIC DATA PROCESSING INC | 2,876 | 4,229 |
| BANK OF AMERICA CORP | 2,586 | 3,031 |
| BERKSHIRE HATHAWAY INC | 2,845 | 3,246 |
| BOEING CO | 1,536 | 1,498 |
| BRISTOL MYERS SQUIBB CO | 2,863 | 2,977 |
| CATEPILLAR INC | 2,824 | 3,094 |
| CISCO SYSTEMS INC | 3,149 | 3,446 |
| COCA COLA COMPANY | 2,925 | 3,565 |
| DIAMOND HILL FDS | 8,799 | 11,203 |
| ECOLAB INC | 2,913 | 4,544 |
| ELI LILLY & CO | 2,902 | 5,741 |
| FACEBOOK INC | 2,660 | 4,371 |
| FEDEX CORP | 2,651 | 2,596 |
| FRANKLIN SMALL CAP GROWTH | 10,417 | 15,520 |
| GENERAL MILLS INC | 2,706 | 2,999 |
| GOLDMAN SACHS GROUP INC | 2,747 | 2,901 |
| HOME DEPOT INC | 2,883 | 3,984 |
| HONEYWELL INTL INC | 2,695 | 3,829 |
| INTEL CORP | 3,043 | 3,338 |
| INTERNATIONAL BUSINESS MACHINES CORP | 2,550 | 2,643 |
| INVESCO EXCHANGE TRADED FD TR | 8,995 | 8,547 |
| ISHARES RUSSELL 1000 ETF | 11,025 | 15,252 |
| ISHARES RUSSELL 2000 ETF | 11,104 | 13,724 |
| JOHNSON & JOHNSON | 2,755 | 3,148 |
| JPMORGAN CHASE & CO | 2,880 | 3,304 |
| KIMBERLY CLARK CORP | 2,878 | 3,506 |
| MASTERCARD INC | 3,002 | 3,926 |
| MCDONALDS CORP | 2,725 | 3,433 |
| MERCK & CO | 2,949 | 4,172 |
| MICROSOFT CORP | 2,968 | 7,340 |
| ORACLE CORP | 2,904 | 3,881 |
| PFIZER INC | 2,790 | 2,982 |
| PROCTER & GAMBLE CO | 2,734 | 4,452 |
| SELECT SECTOR SPDR TRUST | 4,159 | 4,131 |
| SPDR S&P 500 ETF TRUST | 33,279 | 45,239 |
| STRYKER CORP | 2,920 | 4,411 |
| T ROWE PRICE DIVERSIFIED MID CAP GROWTH FDS | 10,446 | 16,054 |
| TARGET CORP | 2,927 | 7,061 |
| UNITED PARCEL SVC INC | 2,825 | 3,705 |
| US BANCORP DEL | 2,869 | 2,423 |
| VANGUARD RUSSELL 1000 VALUE ETF | 8,424 | 10,065 |
| VERIZON COMMUNICATIONS | 2,916 | 3,349 |
| VISA INC | 2,933 | 5,250 |
| WALMART INC | 2,760 | 4,180 |
| WALT DISNEY CO | 2,820 | 4,711 |
| WASTE MANAGEMENT INC | 2,867 | 3,892 |
| XCEL ENERGY INC | 2,904 | 4,267 |
| 3M COMPANY | 2,531 | 1,923 |
| DODGE & COX FUNDS INTERNATIONAL STOCK FUND | 6,243 | 8,008 |
| EUROPACIFIC GROWTH FD | 10,853 | 13,011 |
| ISHARES MSCI EAFE ETF | 7,111 | 7,223 |
| MEDTRONIC PLC | 2,915 | 3,983 |
| NEW WORLD FD INC NEW | 2,905 | 3,911 |
| CALAMOS INVT TR NEW | 5,585 | 5,842 |
| DIAMOND HILL LONG-SHORT FUND CLASS I | 4,378 | 4,278 |
| RBC FDS TD US GOVT MONEY MKT | 33,828 | 33,828 |
| RBC FDS TD US GOVT MONEY MKT | 1,017,416 | 1,017,416 |
| PATRIOT BONDS | 2,551 | 2,551 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| US BANK GROUND LEASE | AT COST | 136,917 | 136,917 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,463 | 0 | 1,463 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BENEFICIAL INTEREST IN CHAR REM TRUS | 694,008 | 763,119 | 763,119 |
| CIP - FOUNDATION | 0 | 530,991 | 530,991 |
| CIP - LEXINGTON | 14,028,460 | 35,931,941 | 35,931,941 |
| CMSH - GOODWILL | 5,044,345 | 5,044,345 | 5,044,345 |
| CMSH - OTHER ASSETS - RESERVES | 1,484,686 | 1,603,574 | 1,603,574 |
| CMSH FINANCE FEES - NET | 177,506 | 164,517 | 164,517 |
| COBORN - FINANCING FEES - NET | 179,310 | 162,710 | 162,710 |
| COBORN - OTHER ASSETS - RESERVES | 572,728 | 124,035 | 124,035 |
| ESPLANADE RECEIVABLE | 100,000 | 200,000 | 200,000 |
| LEXINGTON - OTHER ASSETS - RESERVES | 0 | 6,210,284 | 6,210,284 |
| LEXINGTON FINANCING FEES - NET | 242,769 | 301,020 | 301,020 |
| SHOREWOOD FINANCING FEES - NET | 206,571 | 188,547 | 188,547 |
| TENANT SECURITY DEPOSITS | 774,155 | 691,127 | 691,127 |
| U VILLAGE - OTHER ASSETS - RESERVES | 36,713 | 0 | 0 |
| INVESTMENT IN ESPLANADE | -261,129 | 0 | |
| LONG TERM LEASE RECEIVABLE | 0 | 611,621 | 611,621 |
| Description | Amount |
|---|---|
| SUBSIDIARY LOSS | 572,482 |
| MISC ADJUSTMENT | 126,656 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS ADMINISTRATIVE | 506,774 | 0 | 506,774 | 0 |
| CMSH ADMINISTRATIVE | 722,315 | 0 | 722,315 | 0 |
| LEXINGTON ADMINISTRATIVE | 200,712 | 0 | 200,712 | 0 |
| COBORN PLAZA ADMINISTRATIVE | 310,331 | 0 | 310,331 | 0 |
| FOUNDATION ADMIN | 87,088 | 0 | 0 | 87,088 |
| FOUNDATION INSURANCE | 13,281 | 0 | 0 | 13,281 |
| BAD DEBTS | 7,507 | 0 | 7,507 | 0 |
| BOARD FEES | 31,500 | 0 | 0 | 31,500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHOREWOOD CAMPUS | 6,937,304 | 6,937,304 | |
| CMSH | 9,056,635 | 9,056,635 | |
| COBORN PLAZA | 2,825,836 | 2,825,836 | |
| LEXINGTON | 30,464 | 30,464 | |
| COBORN PLAZA MISC REV | 39,606 | 39,606 | |
| SHOREWOOD CAMPUS MISC REV | 642,637 | 642,637 | |
| CMSH MISC REV | 3,124,268 | 3,124,268 | |
| FOUNDATION MISC REV | 11,086 | 11,086 | |
| LEXINGTON MISC REV | 119,287 | 119,287 | |
| FOUNDATION MANAGEMENT FEE | 103,615 | 103,615 |
| Description | Amount |
|---|---|
| PRIOR YEAR ADJUSTMENT | 1,258,396 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 209,498 | 0 | 209,498 | 0 |