| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 11,972 | 5,986 | 5,986 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| RBC FDS TD US GOVT MONEY MKT | 274 | 274 |
| VANGUARD TOTAL STOCK MARKET ETF | 14,360,088 | 22,430,734 |
| ABBOTT LABORATORIES | 58,838 | 116,251 |
| ABBVIE INC | 75,049 | 118,069 |
| ALPHABET INC CLASS A COMMON STOCK | 50,857 | 107,190 |
| AMAZON.COM INC | 52,465 | 100,030 |
| AMGEN INC | 84,726 | 97,412 |
| APPLE INC | 39,422 | 122,346 |
| AT&T | 123,127 | 88,363 |
| AUTOMATIC DATA PROCESSING INC | 67,422 | 116,139 |
| BANK OF AMERICA CORP | 65,538 | 112,738 |
| BERKSHIRE HATHAWAY INC | 74,195 | 107,341 |
| BOEING CO | 102,111 | 87,373 |
| BRISTOL MYERS SQUIBB CO | 86,087 | 92,029 |
| CATEPILLAR INC | 70,725 | 99,442 |
| CHEVRON CORPORATION | 93,577 | 115,120 |
| CISCO SYSTEMS INC | 80,900 | 114,890 |
| COCA COLA COMPANY | 84,180 | 105,157 |
| DIAMOND HILL FDS | 501,925 | 611,848 |
| ECOLAB INC | 72,210 | 108,381 |
| ELI LILLY & CO | 44,249 | 105,792 |
| EXXON MOBIL CORP | 90,755 | 106,225 |
| FEDEX CORP | 76,171 | 94,145 |
| FRANKLIN SMALL CAP GROWTH | 482,989 | 517,968 |
| GENERAL MILLS INC | 91,044 | 117,241 |
| GOLDMAN SACHS GROUP INC | 57,858 | 98,698 |
| HOME DEPOT INC | 60,308 | 124,503 |
| HONEYWELL INTL INC | 67,793 | 90,910 |
| INTEL CORP | 93,511 | 96,254 |
| INTERNATIONAL BUSINESS MACHINES CORP | 85,062 | 93,829 |
| ISHARES CORE S&P MID CAP ETF | 1,797,821 | 1,887,577 |
| ISHARES CORE S&P TOTAL US STOCK MARKET ETF | 1,707,307 | 1,905,956 |
| JOHNSON & JOHNSON | 79,784 | 99,221 |
| JPMORGAN CHASE & CO | 73,242 | 101,977 |
| KIMBERLY CLARK CORP | 88,681 | 107,476 |
| KYNDRYL HOLDINGS INC COMMON STOCK | 3,694 | 2,516 |
| MASTERCARD INC | 75,870 | 97,016 |
| MCDONALDS CORP | 76,367 | 113,662 |
| MERCK & CO | 87,592 | 102,391 |
| META PLATFORMS INC CLASS A COMMON STOCK | 50,570 | 93,169 |
| MICROSOFT CORP | 43,580 | 117,039 |
| NVIDIA CORP | 74,964 | 144,114 |
| ORACLE CORP | 56,136 | 98,024 |
| PAYPAL HOLDINGS INC COM | 93,797 | 67,134 |
| PFIZER INC | 80,479 | 131,859 |
| PROCTER & GAMBLE CO | 66,487 | 115,651 |
| SALESFORCE.COM INC | 91,751 | 101,652 |
| SCHWAB STRATEGIC TR US LARGE-CAP ETF | 1,698,918 | 1,917,412 |
| SCHWAB STRATEGIC TR US SMALL-CAP ETF | 601,897 | 603,750 |
| SCHWAB STRATEGIC TR US LCAP GR ETF | 4,105,400 | 4,641,985 |
| STRYKER CORP | 68,819 | 101,620 |
| T ROWE PRICE DIVERSIFIED MID CAP GROWTH FDS | 485,657 | 548,821 |
| TARGET CORP | 36,536 | 88,642 |
| TESLA INC COMMON STOCK | 103,012 | 147,949 |
| UNITED PARCEL SVC INC | 59,790 | 111,457 |
| US BANCORP DEL | 95,900 | 99,758 |
| VANGUARD INDEX FUNDS VANGUARD VALUE ETF | 965,170 | 1,056,838 |
| VERIZON COMMUNICATIONS | 97,885 | 94,100 |
| VIRTUS INVT TR NFJ MID CAP VALUE FD CL P | 518,446 | 549,571 |
| VISA INC | 62,207 | 90,585 |
| WALMART INC | 68,007 | 99,691 |
| WALT DISNEY CO | 65,791 | 87,358 |
| WASTE MANAGEMENT INC | 64,357 | 112,658 |
| XCEL ENERGY INC | 73,971 | 98,910 |
| 3M COMPANY | 106,790 | 90,058 |
| MEDTRONIC PLC | 73,408 | 81,001 |
| SCHWAB STRATEGIC TR EMERGING MKTS EQUITY ETF | 103,988 | 95,939 |
| SPDR INDEX SHARES FUNDS SPDR PORTFOLIO DEVELOPED WORLD EX US ETF | 791,169 | 785,998 |
| RBC FDS TD US GOVT MONEY MKT | 427,297 | 427,297 |
| PATRIOT BONDS | 2,641 | 2,641 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 6,189 | 0 | 6,189 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 691,127 | 765,456 | 765,456 |
| RESERVES - CMSH | 1,603,574 | 0 | 0 |
| RESERVES - COBORN | 124,035 | 0 | 0 |
| BENEFICIAL INTEREST IN CHAR REM TRUST | 763,119 | 1,073,972 | 1,073,972 |
| FINANCING FEES - SHOREWOOD | 188,547 | 18,257 | 18,257 |
| FINANCING FEES - CMSH | 164,517 | 0 | 0 |
| FINANCING FEES - COBORN | 162,710 | 0 | 0 |
| LAND, UNDER LONG-TERM COMMERCIAL LEASE | 136,917 | 136,917 | 136,917 |
| LONG TERM LEASE RECEIVABLE - RETAIL | 611,621 | 0 | 0 |
| CMSH - GOODWILL | 5,044,345 | 5,044,345 | 5,044,345 |
| INVESTMENT IN ESPLANADE | -261,129 | -592,948 | -592,948 |
| FINANCING FEES - LEXINGTON | 301,020 | 0 | 0 |
| RESERVES - LEXINGTON | 6,210,284 | 44,346 | 44,346 |
| Description | Amount |
|---|---|
| INCOME FROM SUBSIDIARY | 331,819 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS ADMINISTRATIVE | 540,813 | 0 | 540,813 | 0 |
| CMSH ADMINISTRATIVE | 806,045 | 0 | 806,045 | 0 |
| LEXINGTON ADMINISTRATIVE | 2,010,712 | 0 | 2,010,712 | 0 |
| COBORN PLAZA ADMINISTRATIVE | 303,099 | 0 | 303,099 | 0 |
| ALBION | 17,484 | 0 | 17,484 | 0 |
| FOUNDATION ADMIN | 65,445 | 0 | 0 | 65,445 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM - SHOREWOOD CAMP | 7,016,284 | 7,016,284 | |
| PROGRAM - CMSH | 8,455,260 | 8,455,260 | |
| PROGRAM - COBORN PLAZA | 1,081,028 | 1,081,028 | |
| PROGRAM - LEXINGTON | 4,522,070 | 4,522,070 | |
| MISC REV - COBORN REVENUE | 67,518 | 67,518 | |
| MISC REV - SHOREWOOD CAMPUS | 891,333 | 891,333 | |
| MISC REV - CMSH | 3,150,524 | 3,150,524 | |
| MISC REV - FOUNDATION | 77,459 | 77,459 | |
| MISC REV - LEXINGTON | 223,112 | 223,112 | |
| MISC REV - ESPLANADE | 103,683 | 103,683 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF BENEFICIAL INTEREST IN CRUT | 310,853 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS - SHOREWOOD | 467,900 | 526,027 |
| ACCRUED INTEREST | 0 | 108,974 |
| PREPAID RENT | 372,513 | 0 |
| DEPOSITS - COBORN | 44,874 | 0 |
| DEPOSITS - LEXINGTON | 147,264 | 254,734 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 69,913 | 69,913 | 0 | 0 |
| CONSULTING FEES | 12,000 | 0 | 12,000 | 0 |