| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,500 | 7,500 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS HIGH YIELD FUND CLASS P | 308,435 | 318,158 |
| GS ENERGY INFRASTRUCTURE FUND | 17,076 | 37,863 |
| ISHARES U.S. FINANCIAL SERVICES ETF (IYG) | 51,654 | 291,418 |
| ISHARES MSCI EAFE INDEX FUND | 463,230 | 798,970 |
| S&P 500 INDEX FUND | 903,710 | 5,626,522 |
| STATE STREET HEDGED INTERNATIONAL DEVELOPED EQUITY INDEX FUND | 460,113 | 703,256 |
| VANGUARD FTSE EMERGING MKTS ETF | 178,221 | 251,543 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOLDMAN SACHS PRIVATE CREDIT CORP. CLASS I SERIES 1 | AT COST | 150,000 | 148,044 |
| HPS CORPORATE CAPITAL SOLUTIONS FUND CLASS A SERIES 1 | AT COST | 150,000 | 154,941 |
| UBS AG LINKED TO S&P 500 INDEX CNTNGNT CPN W BUFFER STRUCTURED NOTE DUE 12/0 | AT COST | 112,000 | 112,078 |
| BARCLAYS BANK PLC LINKED TO S&P 500 INDEX CNTNGNT CPN W BUFFER STRUCTURED NO | AT COST | 112,000 | 112,504 |
| ROYAL BANK OF CANADA LINKED TO S&P 500 INDEX CNTNGNT CPN W BUFFER STRUCTURED | AT COST | 111,000 | 111,133 |
| JPMORGAN CHASE & CO. LINKED TO S&P 500 INDEX CNTNGNT CPN W BUFFER STRUCTURED | AT COST | 111,000 | 110,534 |
| BOFA FINANCE LLC LINKED TO S&P 500 INDEX CNTNGNT CPN W BUFFER STRUCTURED NOT | AT COST | 112,000 | 112,347 |
| MORGAN STANLEY FINANCE LLC LINKED TO S&P 500 INDEX CNTNGNT CPN W BUFFER STRU | AT COST | 110,000 | 108,889 |
| TORONTODOMINION BANK LINKED TO S&P 500 INDEX CNTNGNT CPN W BUFFER STRUCTURE | AT COST | 112,000 | 112,683 |
| BANK OF MONTREAL LINKED TO S&P 500 INDEX CNTNGNT CPN W BUFFER STRUCTURED NOT | AT COST | 111,000 | 110,997 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 485 | 485 | 0 |
| Description | Amount |
|---|---|
| MARKET VALUE IN EXCESS OF BASIS OF SECURITIES | 1,066,890 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL REPORT FEES | 15 | 0 | 15 | |
| INFORMATION TECHNOLOGY | 1,609 | 0 | 1,609 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GOLDMAN SACHS FUNDS - INCOME/LOSS | 29,005 | 29,005 | 29,005 |
| Description | Amount |
|---|---|
| OTHER CHANGES IN NET ASSETS | 516 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 58,324 | 58,324 | 0 |
| Name | Address |
|---|---|
| NANCY COHEN REVOCABLE TRUST |
77 E WALTON STREET SUITE 24C CHICAGO,IL60611 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 4,625 | 0 | 0 | |
| FOREIGN TAXES | 3,910 | 3,910 | 0 |