| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 9,139 | 4,570 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 80,000 CANADIAN IMPERIAL BANK MTN ZERO CPN | 80,000 | 102,527 |
| 95,000 JPMORGAN CHASE FINL CO LLC ZERO CPN | 95,000 | 104,481 |
| 80,000 MORGAN STANLEY FIN LLC SER A MTN ZERO CPN | 80,000 | 92,452 |
| 70,000 MORGAN STANLEY FIN LLC SER A MTN ZERO CPN | 70,000 | 85,228 |
| 94,000 ROYAL BK CDA SER H MTN ZERO CPN | 94,000 | 117,641 |
| 100,000 BOFA FIN LLC MED TERM NTS ZERO CPN | 100,005 | 98,880 |
| 106,000 BANK OF MONTREAL SER I MED TERM NTS ZERO CPN | 106,000 | 114,427 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 1,336.400 SH ISHARES RUSSELL GROWTH ETF | AT COST | 190,461 | 632,518 |
| 1,417.834 SH ISHARES MSCI EAFE ETF | AT COST | 82,103 | 136,155 |
| 1,590.239 SH AMERICAN EUROPACIFIC GROWTH FUND | AT COST | 59,713 | 96,464 |
| 7,805.732 SH JPMORGAN HEDGED EQUITY CLASS I | AT COST | 178,361 | 276,011 |
| 117.000 SH ISHARES CORE S&P SMALL-CAP | AT COST | 10,487 | 14,061 |
| 2,654.031 SH ISHARES RUSSELL 1000 VALUE ETF | AT COST | 353,595 | 558,249 |
| 25,987.412 SH CLIFFWATER CORPORATE LENDING FUND | AT COST | 275,295 | 271,309 |
| 6,052.000 SH JANUS DETROIT STR TR HENDERSON AAA CL | AT COST | 306,904 | 306,110 |
| 38,260.932 SH GREENSPRING INCOME OPPORTUNITIES FUND | AT COST | 373,445 | 375,722 |
| 391.298 SH FIDELITY TOTAL MARKET INDEX FUND | AT COST | 29,561 | 73,110 |
| 391.000 SH ISHARES TR S&P SMALL CAP 600 GROWTH ETF | AT COST | 44,651 | 55,194 |
| 450 SH ISHARES S&P SMALLCAP 600 VALUE INDEX FUND | AT COST | 27,896 | 51,174 |
| 650.000 SH INNOVATOR ETFS TRUST US EQT PWR BUF | AT COST | 21,821 | 25,428 |
| 697.000 SH INNOVATOR ETFS TR US EQTY PWR BUF | AT COST | 19,983 | 27,594 |
| 558.193 SH FIDELITY 500 INDEX PREMIUM | AT COST | 48,943 | 132,694 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST/DIVIDENDS RECEIVABLE | 2,054 | 1,848 | 1,848 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 6,066 | 6,066 | 0 | |
| IL ANNUAL REPORT FILING FEE | 15 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 533 | 533 | 0 | |
| FEDERAL EXCISE TAX | 2,317 | 0 | 0 |