| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,300 | 1,300 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 26441CAF2 DUKE ENERGY CORP SEN | 100,697 | 101,424 |
| 057071409 BAIRD SHORT TERM BON | 146,101 | 149,617 |
| 40168W525 GUGGENHEIM TOTAL RET | 113,829 | 127,636 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 40056XCL8 GS FINANCE CORP S&P | 150,000 | 210,054 |
| 52470H765 CLEARBRIDGE SMALL CA | 32,164 | 36,003 |
| 64110L106 NETFLIX.COM INC COM | 5,401 | 8,111 |
| 665859104 NORTHERN TR CORP COM | 6,968 | 6,986 |
| 459200BB6 INTERNATIONAL BUSINE | 197,788 | 288,786 |
| 002824100 ABBOTT LABS COM | 9,790 | 14,234 |
| 00770G847 JOHCM INTERNATIONAL | 72,351 | 95,242 |
| 02079K305 ALPHABET INC COM CL | 14,701 | 29,795 |
| 037833100 APPLE INC COM | 14,740 | 66,345 |
| 13321L108 CAMECO CORP COM | 11,667 | 13,065 |
| 191216100 COCA COLA CO COM | 9,914 | 11,516 |
| 27826A144 PARAMETRIC VOL RSK P | 150,137 | 169,845 |
| 35671D857 FREEPORT-MCMORAN COP | 2,624 | 5,855 |
| 412295107 HARDING LOEVNER INTL | 151,215 | 198,180 |
| 464287200 ISHARES CORE S&P 500 | 46,246 | 135,140 |
| 464287234 ISHARES MSCI EMERGIN | 77,829 | 132,120 |
| 464287507 ISHARES CORE S&P MID | 32,964 | 95,839 |
| 46625H100 JP MORGAN CHASE & CO | 7,324 | 15,884 |
| 57636Q104 MASTERCARD INC COM C | 6,580 | 26,771 |
| 594918104 MICROSOFT CORP COM | 26,970 | 72,287 |
| 641224415 NEUBERGER BERMAN EME | 30,254 | 36,880 |
| 65339F101 NEXTERA ENERGY INC C | 9,286 | 15,430 |
| 690742101 OWENS CORNING INC CO | 9,690 | 10,834 |
| 718172109 PHILIP MORRIS INTERN | 3,900 | 4,140 |
| 75513E101 RAYTHEON TECHNOLOGIE | 4,483 | 6,436 |
| 776696106 ROPER TECHNOLOGIES I | 6,721 | 17,244 |
| 824348106 SHERWIN WILLIAMS CO | 1,274 | 3,675 |
| 883556102 THERMO FISHER SCIENT | 6,402 | 23,289 |
| 92343V104 VERIZON COMMUNICATIO | 6,243 | 7,344 |
| 92646A815 VICTORY SYCAMORE SMA | 30,118 | 36,214 |
| 98419M100 XYLEM INC COM | 8,153 | 10,179 |
| 98978V103 ZOETIS INC COM CL A | 11,315 | 19,860 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SEE ATTACHED ASSET STATEMENT | |||
| 023135106 AMAZON COM INC COM | AT COST | 17,375 | 48,854 |
| 03027X100 AMERICAN TOWER CORP | AT COST | 12,303 | 16,835 |
| 03076C106 AMERIPRISE FINANCIAL | AT COST | 7,526 | 9,717 |
| 032095101 AMPHENOL CORP COM CL | AT COST | 9,529 | 13,077 |
| 060505104 BANK OF AMERICA CORP | AT COST | 16,618 | 20,005 |
| 09857L108 BOOKING HOLDINGS INC | AT COST | 9,618 | 11,136 |
| 125896100 CMS ENERGY CORP COM | AT COST | 6,035 | 8,236 |
| 20030N101 COMCAST CORP COM CL | AT COST | 6,852 | 8,908 |
| 22160K105 COSTCO WHOLESALE COR | AT COST | 7,368 | 18,839 |
| 231021106 CUMMINS INC COM | AT COST | 12,893 | 12,945 |
| 235851102 DANAHER CORP DEL COM | AT COST | 13,327 | 27,768 |
| 254687106 WALT DISNEY CO COM | AT COST | 17,095 | 28,083 |
| 437076102 HOME DEPOT INC COM | AT COST | 5,599 | 13,281 |
| 458140100 INTEL CORP COM | AT COST | 11,682 | 14,946 |
| 461202103 INTUIT COM | AT COST | 3,336 | 13,295 |
| 46120E602 INTUITIVE SURGICAL I | AT COST | 13,665 | 20,453 |
| 464287226 ISHARES CORE US AGGR | AT COST | 97,902 | 105,307 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 20,379 | 27,570 |
| 464288687 ISHARES PREFERRED & | AT COST | 99,698 | 99,125 |
| 46429B697 ISHARES MSCI USA MIN | AT COST | 85,000 | 91,366 |
| 46432F842 ISHARES CORE MSCI EA | AT COST | 50,200 | 63,908 |
| 57060D108 MARKETAXESS HOLDINGS | AT COST | 7,511 | 19,970 |
| 580135101 MCDONALDS CORP COM | AT COST | 5,178 | 8,583 |
| 609207105 MONDELEZ INTERNATION | AT COST | 5,143 | 7,309 |
| 693475105 PNC FINANCIAL SERVIC | AT COST | 10,125 | 11,175 |
| 701094104 PARKER HANNIFIN CORP | AT COST | 11,307 | 14,165 |
| 717081103 PFIZER INC COM | AT COST | 18,277 | 17,485 |
| 742718109 PROCTER & GAMBLE CO | AT COST | 10,456 | 15,305 |
| 74340W103 PROLOGIS INC REIT | AT COST | 5,939 | 7,475 |
| 760759100 REPUBLIC SERVICES IN | AT COST | 5,898 | 13,001 |
| 816851109 SEMPRA ENERGY COM | AT COST | 2,808 | 3,185 |
| 92206C771 VANGUARD MTG-BACKED | AT COST | 196,751 | 201,194 |
| Description | Amount |
|---|---|
| ROUNDING ADJUSTMENT | 14 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| DENNIS SHERWIN SEPARATE TRUST | NONE | 1,953 | 2010-02 | 2019-02 | ANNUAL INSTALLMENTS COMPOUNDED BY AFR | 3.000 % | NONE | TO MAINTAIN INCOME INTEREST IN DENNIS SHERWIN T/A | PAYMENT OF TAXES FOR DENNIS SHERWIN T/A | ||
| DENNIS SHERWIN SEPARATE TRUST | NONE | 1,953 | 2010-07 | 2019-07 | ANNUAL INSTALLMENTS COMPOUNDED BY AFR | 2.000 % | NONE | TO MAINTAIN INCOME INTEREST IN DENNIS SHERWIN T/A | PAYMENT OF TAXES FOR DENNIS SHERWIN T/A | ||
| DENNIS SHERWIN SEPARATE TRUST | NONE | 2,032 | 2011-02 | 2020-02 | ANNUAL INSTALLMENTS COMPOUNDE BY AFR | 2.000 % | NONE | TO MAINTAIN INCOME INTEREST IN DENNIS SHERWIN T/A | PAYMENT OF TAXES FOR DENNIS SHERWIN T/A | ||
| DENNIS SHERWIN SEPARATE TRUST | NONE | 2,032 | 2011-07 | 2020-07 | ANNUAL INSTALLMENTS COMPOUNDED BY AFR | 2.000 % | NONE | TO MAINTAIN INCOME INTEREST IN DENNIS SHERWIN T/A | PAYMENT OF TAXES FOR DENNIS SHERWIN T/A |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 11,490 | 11,490 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 9 | 9 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 6,659 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 4,122 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 720 | 720 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 94 | 94 | 0 |