| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATON FEE | 1,000 | 1,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 262028301 DRIEHAUS EMERGING MK | 37,440 | 60,253 |
| 40168W525 GUGGENHEIM TOTAL RET | 200,000 | 221,807 |
| 592905509 METROPOLITAN WEST T/ | 250,131 | 261,726 |
| 72201U638 PIMCO MORTAGE OPPORT | 250,000 | 249,773 |
| 957663503 WESTERN ASSET CORE P | 133,772 | 138,629 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 040413106 ARISTA NETWORKS INC | 1,536 | 2,325 |
| 665859104 NORTHERN TR CORP COM | 1,698 | 2,142 |
| 91324P102 UNITEDHEALTH GROUP I | 3,615 | 35,068 |
| 958102105 WESTERN DIGITAL CORP | 1,569 | 1,772 |
| 002824100 ABBOTT LABS COM | 4,890 | 13,467 |
| 00770G847 JOHCM INTERNATIONAL | 110,000 | 141,703 |
| 02079K305 ALPHABET INC COM CL | 8,733 | 12,268 |
| 037833100 APPLE INC COM | 10,870 | 20,700 |
| 09260B382 BLACKROCK STRATEGIC | 40,464 | 42,624 |
| 13321L108 CAMECO CORP COM | 4,393 | 8,187 |
| 14448C104 CARRIER GLOBAL CORP | 507 | 943 |
| 166764100 CHEVRON CORP COM | 2,748 | 3,378 |
| 191216100 COCA COLA CO COM | 3,362 | 3,510 |
| 229899109 CULLEN FROST BANKERS | 2,853 | 4,362 |
| 25278X109 DIAMONDBACK ENERGY I | 960 | 1,646 |
| 35671D857 FREEPORT-MCMORAN COP | 1,542 | 4,580 |
| 38142V845 GOLDMAN SACHS INTL E | 21,000 | 23,864 |
| 384802104 GRAINGER W W INC COM | 6,993 | 12,250 |
| 452308109 ILLINOIS TOOL WKS IN | 4,390 | 19,776 |
| 46625H100 JP MORGAN CHASE & CO | 5,334 | 6,989 |
| 4812A1142 JPMORGAN US EQUITY F | 120,000 | 169,474 |
| 4812A1373 JPMORGAN SMALL CAP E | 63,590 | 116,622 |
| 548661107 LOWES COS INC COM | 1,536 | 8,026 |
| 57636Q104 MASTERCARD INC COM C | 5,960 | 7,853 |
| 58933Y105 MERCK & CO INC COM | 2,708 | 2,781 |
| 594918104 MICROSOFT CORP COM | 13,431 | 18,906 |
| 641224415 NEUBERGER BERMAN EME | 120,000 | 145,822 |
| 65339F101 NEXTERA ENERGY INC C | 3,627 | 4,320 |
| 68902V107 OTIS WORLDWIDE CORP | 729 | 811 |
| 690742101 OWENS CORNING INC CO | 1,442 | 2,273 |
| 718172109 PHILIP MORRIS INTERN | 575 | 1,242 |
| 723787107 PIONEER NATURAL RESO | 1,094 | 1,708 |
| 75513E101 RAYTHEON TECHNOLOGIE | 1,691 | 1,788 |
| 776696106 ROPER TECHNOLOGIES I | 3,335 | 4,311 |
| 824348106 SHERWIN WILLIAMS CO | 2,124 | 2,940 |
| 883556102 THERMO FISHER SCIENT | 4,580 | 6,987 |
| 922031737 VANGUARD INFLATN-PRO | 22,989 | 26,443 |
| 922908645 VANGUARD MID-CAP IND | 60,000 | 121,519 |
| 922908769 VANGUARD TOTAL STK M | 179,715 | 636,862 |
| 92343V104 VERIZON COMMUNICATIO | 2,080 | 2,233 |
| 92532F100 VERTEX PHARMACEUTICA | 4,002 | 4,254 |
| 98419M100 XYLEM INC COM | 2,357 | 3,257 |
| 98978V103 ZOETIS INC COM CL A | 4,879 | 6,124 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED | |||
| 001055102 AFLAC INC COM | AT COST | 3,890 | 5,781 |
| 023135106 AMAZON COM INC COM | AT COST | 5,621 | 9,771 |
| 03027X100 AMERICAN TOWER CORP | AT COST | 3,061 | 2,918 |
| 03076C106 AMERIPRISE FINANCIAL | AT COST | 3,128 | 5,247 |
| 031162100 AMGEN INC COM | AT COST | 4,725 | 11,496 |
| 032095101 AMPHENOL CORP COM CL | AT COST | 2,626 | 3,923 |
| 053015103 AUTOMATIC DATA PROCE | AT COST | 3,594 | 13,920 |
| 060505104 BANK OF AMERICA CORP | AT COST | 4,556 | 6,123 |
| 09857L108 BOOKING HOLDINGS INC | AT COST | 1,551 | 2,227 |
| 125896100 CMS ENERGY CORP COM | AT COST | 2,532 | 2,318 |
| 20030N101 COMCAST CORP COM CL | AT COST | 2,004 | 2,777 |
| 22160K105 COSTCO WHOLESALE COR | AT COST | 3,019 | 3,768 |
| 235851102 DANAHER CORP DEL COM | AT COST | 4,163 | 6,442 |
| 254687106 WALT DISNEY CO COM | AT COST | 4,688 | 7,972 |
| 256677105 DOLLAR GENERAL CORP | AT COST | 5,732 | 17,876 |
| 437076102 HOME DEPOT INC COM | AT COST | 4,737 | 5,844 |
| 458140100 INTEL CORP COM | AT COST | 3,290 | 3,139 |
| 46120E602 INTUITIVE SURGICAL I | AT COST | 4,167 | 6,545 |
| 46429B697 ISHARES MSCI USA MIN | AT COST | 169,312 | 182,394 |
| 478160104 JOHNSON & JOHNSON CO | AT COST | 2,203 | 5,194 |
| 57060D108 MARKETAXESS HOLDINGS | AT COST | 3,623 | 5,706 |
| 571748102 MARSH & MCLENNAN COS | AT COST | 5,713 | 21,411 |
| 580135101 MCDONALDS CORP COM | AT COST | 2,880 | 3,219 |
| 609207105 MONDELEZ INTERNATION | AT COST | 3,215 | 3,450 |
| 67066G104 NVIDIA CORP COM | AT COST | 5,109 | 10,444 |
| 681919106 OMNICOM GROUP INC CO | AT COST | 3,257 | 4,678 |
| 693475105 PNC FINANCIAL SERVIC | AT COST | 2,402 | 3,427 |
| 701094104 PARKER HANNIFIN CORP | AT COST | 2,226 | 4,086 |
| 742718109 PROCTER & GAMBLE CO | AT COST | 4,226 | 10,157 |
| 74340W103 PROLOGIS INC REIT | AT COST | 1,418 | 1,794 |
| 760759100 REPUBLIC SERVICES IN | AT COST | 3,423 | 3,563 |
| 918204108 V F CORP COM | AT COST | 1,389 | 1,879 |
| 921937603 VANGUARD TOTAL BD MA | AT COST | 17,851 | 19,529 |
| 921943858 VANGUARD FTSE DEV MK | AT COST | 205,611 | 286,045 |
| 922031794 VANGUARD GNMA FUND O | AT COST | 33,220 | 34,513 |
| 92206C409 VANGUARD SHORT-TERM | AT COST | 24,799 | 25,724 |
| Description | Amount |
|---|---|
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COLLEGE NOW ADMINISTRATON FEE | 15,000 | 0 | 15,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 6 | 6 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,501 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 529 | 529 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 81 | 81 | 0 |