| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,175 | 7,088 | 7,088 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CALAMOS INVT TR NEW MARKET NEUTRAL FD CL I | 197,211 | 210,637 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABORATORIES | 109,106 | 116,390 |
| ABBVIE INC | 90,485 | 115,860 |
| ALPHABET INC CLASS A COMMON STOCK | 62,791 | 124,181 |
| ALPHABET INC CLASS C COMMON STOCK | 38,461 | 65,321 |
| AMAZON.COM INC | 116,842 | 223,778 |
| AMGEN INC | 101,251 | 111,293 |
| APPLE INC | 89,858 | 157,264 |
| AUTOMATIC DATA PROCESSING INC | 98,854 | 140,803 |
| BANK OF AMERICA CORP | 124,170 | 160,813 |
| BERKSHIRE HATHAWAY INC | 99,794 | 152,302 |
| BRISTOL MYERS SQUIBB CO | 154,680 | 156,332 |
| CATEPILLAR INC | 90,741 | 164,693 |
| CHEVRON CORPORATION | 93,559 | 93,422 |
| CISCO SYSTEMS INC | 91,046 | 118,400 |
| COCA COLA COMPANY | 99,706 | 104,348 |
| COSTCO WHOLESALE CORP | 109,281 | 192,417 |
| DIAMOND HILL FDS | 471,133 | 452,098 |
| DIAMOND HILL LONG-SHORT FUND CLASS I | 231,742 | 232,400 |
| DODGE & COX FUNDS INSTITUTIONAL STOCK FD CLASS I | 406,207 | 434,964 |
| ECOLAB INC | 107,579 | 147,387 |
| ELI LILLY & CO | 64,924 | 160,576 |
| EUROPACIFIC GROWTH FD | 410,057 | 408,481 |
| EXXON MOBIL CORP | 71,980 | 96,813 |
| FEDEX CORP | 99,177 | 128,568 |
| FIRST TRUST GLOBAL TACTICAL COMMODITY STRATEGY FUND | 221,157 | 198,308 |
| GOLDMAN SACHS GROUP INC | 100,139 | 182,666 |
| HOME DEPOT INC | 101,917 | 136,147 |
| HONEYWELL INTL INC | 111,193 | 129,887 |
| INVESCO EXCHANGE TRADED FD TR II S&P 500 LOW VOLATILITY ETF | 312,733 | 336,070 |
| ISHARES MSCI EAFE ETF | 254,895 | 274,313 |
| ISHARES RUSSELL 1000 ETF | 394,575 | 559,270 |
| ISHARES RUSSELL 2000 ETF | 409,751 | 485,670 |
| JOHNSON & JOHNSON | 108,520 | 96,317 |
| JPMORGAN CHASE & CO | 106,451 | 192,487 |
| MASTERCARD INC | 98,497 | 150,072 |
| MCDONALDS CORP | 89,891 | 107,259 |
| MERCK & CO | 85,267 | 95,501 |
| MICROSOFT CORP | 92,997 | 153,426 |
| NEW WORLD FD INC NEW | 138,711 | 148,171 |
| NVIDIA CORP | 32,342 | 234,605 |
| ORACLE CORP | 80,804 | 185,470 |
| PROCTER & GAMBLE CO | 99,749 | 117,187 |
| RBC FDS TD US GOVT MONEY MKT | 2,330,105 | 2,330,105 |
| SELECT SECTOR SPDR TRUST THE UTILITIES SELECT SECTOR | 199,118 | 237,440 |
| SPDR GOLD TR GOLD SHS | 186,085 | 257,142 |
| SPDR S&P 500 ETF TRUST | 983,627 | 1,398,387 |
| T ROWE PRICE DIVERSIFIED MID CAP GROWTH FDS | 493,506 | 510,966 |
| TARGET CORP | 110,524 | 91,111 |
| UNITED PARCEL SVC INC | 122,740 | 91,801 |
| UNITEDHEATH GROUP INC | 105,511 | 106,736 |
| US BANCORP DEL | 166,720 | 170,897 |
| VANGUARD RUSSELL 1000 VALUE ETF | 368,638 | 426,969 |
| VANGUARD S&P 500 ETF | 252,588 | 372,857 |
| VANGUARD TOTAL STOCK MARKET ETF | 11,497,609 | 20,986,360 |
| VISA INC | 95,645 | 144,114 |
| WALMART INC | 89,502 | 190,458 |
| WALT DISNEY CO | 143,820 | 147,984 |
| WASTE MANAGEMENT INC | 92,807 | 128,742 |
| XCEL ENERGY INC | 111,812 | 112,421 |
| MEDTRONIC PLC | 137,777 | 131,882 |
| DUKE ENERGY CORPORATION HOLDING COMPANY | 107,334 | 96,643 |
| SPDR PORTFOLIO S&P 500 ETF | 172,321 | 167,180 |
| 3M COMPANY | 108,164 | 155,166 |
| MFS SER TR IX MID CAP VALUE FD CL I | 465,930 | 490,478 |
| VANGUARD EXPLORER FUND ADMIRAL SHARES | 228,603 | 243,949 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 24,258 | 0 | 24,258 | 24,258 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS AND EQUIPMENT | 124,883,840 | 37,284,286 | 87,599,554 | 87,599,554 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,788 | 0 | 1,788 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 814,333 | 783,459 | 783,459 |
| BENEFICIAL INTEREST IN CHAR REM TRUST | 954,906 | 943,231 | 943,231 |
| FINANCING FEES - SHOREWOOD | 14,836 | 5,564 | 5,564 |
| 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 | 38,224 | 430,801 | 430,801 |
| RESERVES - LEXINGTON | 905,163 | 955,357 | 955,357 |
| RESERVES - COTTAGEWOOD | 1,244,981 | 1,428,601 | 1,428,601 |
| RESERVES - ALBION | 1,841,176 | 574,331 | 574,331 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF BENEFICIAL INTEREST IN CRUT | 11,675 |
| COST BASIS ADJUSTMENT - US TREASURY NOTES | 103,666 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS ADMINISTRATIVE | 662,649 | 0 | 662,649 | 0 |
| CMSH ADMINISTRATIVE | 702,890 | 0 | 702,890 | 0 |
| LEXINGTON ADMINISTRATIVE | 3,468,205 | 0 | 3,468,205 | 0 |
| ALBION ADMINISTRATIVE | 485,878 | 0 | 485,878 | 0 |
| FOUNDATION ADMINISTRATIVE | 93,593 | 0 | 0 | 93,593 |
| OTHER EXPENSES | 8,650 | 0 | 8,650 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM - SHOREWOOD CAMP | 8,212,606 | 8,212,606 | |
| PROGRAM - CMSH | 7,876,760 | 7,876,760 | |
| PROGRAM - LEXINGTON | 8,237,293 | 8,237,293 | |
| PROGRAM - ALBION | 2,477,731 | 2,477,731 | |
| MISC REV - ALBION | 34,659 | 34,659 | |
| MISC REV - SHOREWOOD CAMPUS | 969,359 | 969,359 | |
| MISC REV - CMSH | 3,360,830 | 3,360,830 | |
| MISC REV - FOUNDATION | 37,354 | 37,354 | |
| MISC REV - LEXINGTON | 396,321 | 396,321 | |
| MISC REV - ESPLANADE | 104,224 | 104,224 |
| Description | Amount |
|---|---|
| INCOME FROM SUBSIDIARY | 356,127 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEPOSITS - SHOREWOOD | 419,262 | 316,811 |
| ACCRUED INTEREST | 97,791 | 94,648 |
| DEPOSITS - LEXINGTON | 287,549 | 290,846 |
| DEPOSITS - ALBION | 80,778 | 147,987 |
| OTHER LIABILITIES | 38,367 | 37,925 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 12,000 | 0 | 12,000 | 0 |
| INVESTMENT MANAGEMENT FEES | 43,015 | 43,015 | 0 | 0 |