| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,300 | 3,650 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOFA FIN LLC MED TERM NTS BOOK MTN | 90,000 | 105,426 |
| CANADIAN IMPERIAL BANK MTN ZERO CPN | 80,000 | 86,428 |
| CITIGROUP GLOBAL MKTS HLDGS ZERO CPN | 87,000 | 98,336 |
| JPMORGAN CHASE FINL CO LLC ZERO CPN | 80,000 | 87,000 |
| ROYAL BK CDA SER H MTN ZERO CPN | 94,000 | 97,854 |
| UBS AG LONDON BRANCH MTN ZERO CPN | 85,000 | 93,636 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1,326.003 ISHARES MSCI EAFE ETF | AT COST | 74,341 | 99,914 |
| 1,314.467 SH ISHARES RUSSELL 1000 GROWTH ETF | AT COST | 185,761 | 401,541 |
| 1,339.845 SH FIDELITY 500 INDEX PREMIUM | AT COST | 118,658 | 221,731 |
| 1,590.239 SH AMERICAN EUROPACIFIC GROWTH FUND | AT COST | 59,713 | 87,081 |
| 117.000 SH ISHARES CORE S&P SMALL-CAP | AT COST | 10,487 | 12,665 |
| 10,917.830 SH JPMORGAN HEDGED EQUITY CLASS I | AT COST | 259,320 | 308,210 |
| 2,557.571 SH ISHARES RUSSELL 1000 VALUE ETF | AT COST | 335,310 | 422,639 |
| 15.597 SH GREENSPRING INCOME OPPORTUNITIES FUND | AT COST | 149 | 152 |
| 464.481 SH PIMCO FLEXIBLE CREDIT INC FUND | AT COST | 3,532 | 3,172 |
| 382.706 SH FIDELITY TOTAL MARKET INDEX FUND | AT COST | 28,094 | 50,422 |
| 391 SH ISHARES TR S&P SMALL CAP 600 GROWTH ETF | AT COST | 44,651 | 48,930 |
| 450 SH ISHARES S&P SMALLCAP 600 VALUE INDEX FUND | AT COST | 27,896 | 46,382 |
| UNITED STATES TREAS BILLS ZERO CPN | AT COST | 713,137 | 722,627 |
| 20986.388 SH CLIFFWATER CORPORATE LENDING FUND | AT COST | 222,664 | 221,197 |
| 697.000 SH INNOVATOR ETFS TR US EQTY PWR BUF | AT COST | 19,983 | 21,938 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST/DIVIDENDS RECEIVABLE | 5,712 | 27 | 27 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 5,479 | 5,479 | 0 | |
| IL ANNUAL REPORT FILING FEE | 15 | 0 | 0 | |
| IL SECRETARY OF STATE FILING FEE | 10 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 431 | 431 | 0 |