| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 18,456 | 9,228 | 9,228 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CALAMOS INVT TR NEW MARKET NEUTRAL FD CL I | 234,480 | 238,326 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES | 123,418 | 137,588 |
| ABBVIE INC | 103,332 | 122,736 |
| ALPHABET INC CLASS A COMMON STOCK | 70,629 | 111,333 |
| ALPHABET INC CLASS C COMMON STOCK | 46,759 | 58,768 |
| AMAZON.COM INC | 137,260 | 188,254 |
| AMGEN INC | 118,036 | 149,482 |
| APPLE INC | 100,291 | 146,900 |
| AUTOMATIC DATA PROCESSING INC | 113,814 | 136,287 |
| BANK OF AMERICA CORP | 144,421 | 149,562 |
| BERKSHIRE HATHAWAY INC | 114,781 | 145,874 |
| BRISTOL MYERS SQUIBB CO | 130,009 | 101,594 |
| CATEPILLAR INC | 104,044 | 163,210 |
| CHEVRON CORPORATION | 106,680 | 116,792 |
| CISCO SYSTEMS INC | 110,772 | 122,663 |
| COCA COLA COMPANY | 115,366 | 119,923 |
| COSTCO WHOLESALE CORP | 133,110 | 168,320 |
| DIAMOND HILL FDS | 499,104 | 505,484 |
| DIAMOND HILL LONG-SHORT FUND CLASS I | 257,825 | 255,176 |
| DODGE & COX FUNDS INSTITUTIONAL STOCK FD CLASS I | 480,281 | 506,857 |
| ECOLAB INC | 130,892 | 151,539 |
| ELI LILLY & CO | 85,856 | 211,017 |
| EUROPACIFIC GROWTH FD | 474,310 | 481,355 |
| EXXON MOBIL CORP | 82,041 | 109,278 |
| FEDEX CORP | 115,014 | 140,398 |
| FIRST TRUST GLOBAL TACTICAL COMMODITY STRATEGY FUND | 273,443 | 225,746 |
| GOLDMAN SACHS GROUP INC | 114,706 | 149,679 |
| HOME DEPOT INC | 117,218 | 147,630 |
| HONEYWELL INTL INC | 130,136 | 146,378 |
| INTEL CORP | 107,049 | 194,015 |
| INVESCO EXCHANGE TRADED FD TR II S&P 500 LOW VOLATILITY ETF | 379,631 | 365,182 |
| ISHARES MSCI EAFE ETF | 309,415 | 331,841 |
| ISHARES RUSSELL 1000 ETF | 479,127 | 552,844 |
| ISHARES RUSSELL 2000 ETF | 497,368 | 535,494 |
| JOHNSON & JOHNSON | 126,499 | 126,803 |
| JPMORGAN CHASE & CO | 124,085 | 165,848 |
| MASTERCARD INC | 115,182 | 147,572 |
| MCDONALDS CORP | 105,341 | 133,430 |
| MERCK & CO | 99,643 | 127,117 |
| MICROSOFT CORP | 104,893 | 166,210 |
| NEW WORLD FD INC NEW | 160,672 | 167,624 |
| NVIDIA CORP | 56,095 | 150,052 |
| ORACLE CORP | 96,676 | 142,541 |
| PFIZER INC | 154,674 | 102,953 |
| PROCTER & GAMBLE CO | 114,612 | 124,412 |
| RBC FDS TD US GOVT MONEY MKT | 2,854,706 | 2,854,706 |
| SELECT SECTOR SPDR TRUST THE HEALTH CARE SELECT SECTOR | 118,786 | 126,424 |
| SELECT SECTOR SPDR TRUST THE INDUSTRIAL SELECT SECTOR | 118,933 | 128,809 |
| SELECT SECTOR SPDR TRUST THE UTILITIES SELECT SECTOR | 241,709 | 241,161 |
| SPDR GOLD TR GOLD SHS | 225,510 | 246,609 |
| SPDR S&P 500 ETF TRUST | 1,194,287 | 1,376,973 |
| T ROWE PRICE DIVERSIFIED MID CAP GROWTH FDS | 559,028 | 497,861 |
| TARGET CORP | 132,552 | 116,642 |
| UNITED PARCEL SVC INC | 107,745 | 102,986 |
| UNITEDHEATH GROUP INC | 128,150 | 135,303 |
| US BANCORP DEL | 173,344 | 154,207 |
| VANGUARD INDEX FUNDS VANGUARD MID-CAP GROWTH ETF | 241,011 | 269,815 |
| VANGUARD INDEX FUNDS VANGUARD MID-CAP VALUE ETF | 488,326 | 525,951 |
| VANGUARD RUSSELL 1000 VALUE ETF | 447,486 | 462,733 |
| VANGUARD S&P 500 ETF | 306,229 | 366,912 |
| VANGUARD TOTAL STOCK MARKET ETF | 13,281,754 | 20,131,640 |
| VISA INC | 111,982 | 144,234 |
| WALMART INC | 106,855 | 134,476 |
| WALT DISNEY CO | 147,777 | 114,940 |
| WASTE MANAGEMENT INC | 105,831 | 138,803 |
| XCEL ENERGY INC | 127,682 | 125,120 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,718 | 0 | 3,718 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 883,317 | 814,333 | 814,333 |
| BENEFICIAL INTEREST IN CHAR REM TRUST | 861,351 | 954,906 | 954,906 |
| FINANCING FEES - SHOREWOOD | 88 | 14,836 | 14,836 |
| LAND, UNDER LONG-TERM COMMERCIAL LEASE | 136,917 | 136,917 | 136,917 |
| CMSH - GOODWILL | 5,044,345 | 5,044,345 | 5,044,345 |
| INVESTMENT IN ESPLANADE | -216,870 | 38,224 | 38,224 |
| RESERVES - LEXINGTON | 855,144 | 905,163 | 905,163 |
| RESERVES - COTTAGEWOOD | 0 | 1,244,981 | 1,244,981 |
| RESERVES - ALBION | 0 | 1,841,176 | 1,841,176 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS ADMINISTRATIVE | 643,084 | 0 | 643,084 | 0 |
| CMSH ADMINISTRATIVE | 859,482 | 0 | 859,482 | 0 |
| LEXINGTON ADMINISTRATIVE | 3,078,975 | 0 | 3,078,975 | 0 |
| ALBION ADMINISTRATIVE | 283,850 | 0 | 283,850 | 0 |
| FOUNDATION ADMIN | 87,233 | 0 | 0 | 87,233 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM - SHOREWOOD CAMP | 7,866,829 | 7,866,829 | |
| PROGRAM - CMSH | 8,415,234 | 8,415,234 | |
| PROGRAM - LEXINGTON | 7,605,364 | 7,605,364 | |
| PROGRAM - ALBION | 717,235 | 717,235 | |
| MISC REV - ALBION | 14,966 | 14,966 | |
| MISC REV - SHOREWOOD CAMPUS | 951,200 | 951,200 | |
| MISC REV - CMSH | 3,144,717 | 3,144,717 | |
| MISC REV - FOUNDATION | 86,851 | 86,851 | |
| MISC REV - LEXINGTON | 340,872 | 340,872 | |
| MISC REV - ESPLANADE | 104,004 | 104,004 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF BENEFICIAL INTEREST IN CRUT | 93,555 |
| INCOME FROM SUBSIDIARY | 215,188 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS - SHOREWOOD | 535,012 | 419,262 |
| ACCRUED INTEREST | 85,866 | 97,791 |
| DEPOSITS - LEXINGTON | 249,785 | 287,549 |
| DEPOSITS - ALBION | 66,349 | 80,778 |
| OTHER LIABILITIES | 0 | 38,367 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 45,166 | 45,166 | 0 | 0 |
| CONSULTING FEES | 12,000 | 0 | 12,000 | 0 |