| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 2,000 | 2,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 26441CAF2 DUKE ENERGY CORP SEN | ||
| 057071409 BAIRD SHORT TERM BON | ||
| 40168W525 GUGGENHEIM TOTAL RET |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 40056XCL8 GS FINANCE CORP S&P | ||
| 52470H765 CLEARBRIDGE SMALL CA | ||
| 64110L106 NETFLIX.COM INC COM | ||
| 665859104 NORTHERN TR CORP COM | ||
| 459200BB6 INTERNATIONAL BUSINE | ||
| 002824100 ABBOTT LABS COM | ||
| 00770G847 JOHCM INTERNATIONAL | ||
| 02079K305 ALPHABET INC COM CL | ||
| 037833100 APPLE INC COM | ||
| 13321L108 CAMECO CORP COM | ||
| 191216100 COCA COLA CO COM | ||
| 27826A144 PARAMETRIC VOL RSK P | ||
| 35671D857 FREEPORT-MCMORAN COP | ||
| 412295107 HARDING LOEVNER INTL | ||
| 464287200 ISHARES CORE S&P 500 | ||
| 464287234 ISHARES MSCI EMERGIN | ||
| 464287507 ISHARES CORE S&P MID | ||
| 46625H100 JP MORGAN CHASE & CO | ||
| 57636Q104 MASTERCARD INC COM C | ||
| 594918104 MICROSOFT CORP COM | ||
| 641224415 NEUBERGER BERMAN EME | ||
| 65339F101 NEXTERA ENERGY INC C | ||
| 690742101 OWENS CORNING INC CO | ||
| 718172109 PHILIP MORRIS INTERN | ||
| 75513E101 RAYTHEON TECHNOLOGIE | ||
| 776696106 ROPER TECHNOLOGIES I | ||
| 824348106 SHERWIN WILLIAMS CO | ||
| 883556102 THERMO FISHER SCIENT | ||
| 92343V104 VERIZON COMMUNICATIO | ||
| 92646A815 VICTORY SYCAMORE SMA | ||
| 98419M100 XYLEM INC COM | ||
| 98978V103 ZOETIS INC COM CL A |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 023135106 AMAZON COM INC | AT COST | 17,375 | 50,015 |
| 03027X100 AMERICAN TOWER CORP | AT COST | 12,303 | 21,938 |
| 03076C106 AMERIPRISE FINANCIAL | AT COST | 7,526 | 15,083 |
| 032095101 AMPHENOL CORP | AT COST | 9,529 | 17,492 |
| 060505104 BANK OF AMERICA CORP | AT COST | 16,618 | 29,363 |
| 09857L108 BOOKING HOLDINGS INC | AT COST | 9,618 | 11,996 |
| 125896100 CMS ENERGY CORP COM | |||
| 20030N101 COMCAST CORP | AT COST | 6,852 | 8,556 |
| 22160K105 COSTCO WHOLESALE COR | AT COST | 7,368 | 28,385 |
| 231021106 CUMMINS INC | AT COST | 12,893 | 12,434 |
| 235851102 DANAHER CORP DEL | AT COST | 13,327 | 41,126 |
| 254687106 WALT DISNEY CO | AT COST | 17,095 | 24,008 |
| 437076102 HOME DEPOT INC | AT COST | 7,519 | 23,241 |
| 458140100 INTEL CORP COM | |||
| 461202103 INTUIT COM | |||
| 46120E602 INTUITIVE SURGICAL I | |||
| 464287226 ISHARES CORE US AGGR | AT COST | 97,902 | 101,645 |
| 464287804 ISHARES CORE S&P SMA | AT COST | 55,661 | 70,538 |
| 464288687 ISHARES S&P US PREFE | AT COST | 99,698 | 101,493 |
| 46429B697 ISHARES MSCI USA MIN | |||
| 46432F842 ISHARES CORE MSCI EA | AT COST | 50,200 | 69,042 |
| 57060D108 MARKETAXESS HOLDINGS | AT COST | 7,511 | 14,394 |
| 580135101 MCDONALDS CORP | AT COST | 5,178 | 10,723 |
| 609207105 MONDELEZ INTERNATION | |||
| 693475105 PNC FINANCIAL SERVIC | |||
| 701094104 PARKER HANNIFIN CORP | AT COST | 11,307 | 16,542 |
| 717081103 PFIZER INC COM | |||
| 742718109 PROCTER & GAMBLE CO | AT COST | 10,456 | 17,994 |
| 74340W103 PROLOGIS INC REIT | |||
| 760759100 REPUBLIC SERVICES IN | |||
| 816851109 SEMPRA ENERGY COM | |||
| 92206C771 VANGUARD MTG-BACKED | AT COST | 92,499 | 93,263 |
| 594918104 MICROSOFT CORP | AT COST | 26,970 | 109,304 |
| 690742101 OWENS CORNING INC | AT COST | 9,690 | 12,942 |
| 883556102 THERMO FISHER SCIENT | AT COST | 6,402 | 33,362 |
| 998143905 KEYBANK DEPOSIT SWEE | AT COST | 48,943 | 48,943 |
| 464287200 ISHARES CORE S&P 500 | AT COST | 46,246 | 171,716 |
| 037833100 APPLE INC | AT COST | 14,740 | 88,785 |
| 38142V845 GOLDMAN SACHS INTL E | AT COST | 149,349 | 143,659 |
| 65339F101 NEXTERA ENERGY INC | AT COST | 9,286 | 18,672 |
| 92646A815 VICTORY SYCAMORE SMA | AT COST | 62,836 | 71,112 |
| 98978V103 ZOETIS INC | AT COST | 11,315 | 29,284 |
| 09061G101 BIOMARIN PHARMACEUTI | AT COST | 5,606 | 6,096 |
| 459200BB6 INTERNATIONAL BUSINE | AT COST | 98,894 | 131,562 |
| 464287234 ISHARES MSCI EMERGIN | AT COST | 77,829 | 124,909 |
| 46653M849 JOHCM INTERNATIONAL | AT COST | 80,601 | 103,054 |
| 500754106 KRAFT HEINZ CO | AT COST | 12,911 | 11,524 |
| 67066G104 NVIDIA CORP | AT COST | 28,964 | 55,293 |
| 68622V106 ORGANON & CO | AT COST | 639 | 548 |
| 75513E101 RAYTHEON TECHNOLOGIE | AT COST | 6,191 | 9,553 |
| 38246G108 GOODRX HOLDINGS INC | AT COST | 10,836 | 8,889 |
| 42809H107 HESS CORP | AT COST | 7,866 | 8,587 |
| 641224415 NEUBERGER BERMAN EME | AT COST | 105,254 | 103,850 |
| 74256W584 PRINCIPAL MIDCAP FUN | AT COST | 75,847 | 79,517 |
| 02079K305 ALPHABET INC | AT COST | 21,663 | 57,941 |
| 09260C307 BLACKROCK SYSTEMATIC | AT COST | 50,464 | 52,146 |
| 35671D857 FREEPORT-MCMORAN INC | AT COST | 21,845 | 29,962 |
| 464285204 ISHARES GOLD TRUST | AT COST | 50,109 | 52,772 |
| 464287507 ISHARES CORE S&P MID | AT COST | 22,845 | 81,810 |
| 46637K281 JPMORGAN HEDGED EQUI | AT COST | 50,000 | 54,328 |
| 776696106 ROPER TECHNOLOGIES I | AT COST | 6,721 | 19,674 |
| 962879102 WHEATON PRECIOUS MET | AT COST | 6,171 | 6,268 |
| 11135F101 BROADCOM INC | AT COST | 23,626 | 33,271 |
| 13321L108 CAMECO CORP | AT COST | 20,877 | 33,500 |
| 25746U109 DOMINION ENERGY INC | AT COST | 7,090 | 7,070 |
| 46625H100 JP MORGAN CHASE & CO | AT COST | 9,744 | 22,327 |
| 589509207 MERGER FUND $0.156 | AT COST | 50,133 | 49,562 |
| 91324P102 UNITEDHEALTH GROUP I | AT COST | 13,908 | 17,575 |
| 40168W525 GUGGENHEIM TOTAL RET | AT COST | 114,988 | 123,893 |
| 57636Q104 MASTERCARD INC | AT COST | 6,580 | 26,949 |
| 58933Y105 MERCK & CO INC | AT COST | 13,773 | 14,255 |
| 81181C104 SEAGEN INC | AT COST | 4,590 | 4,793 |
| 98419M100 XYLEM INC | AT COST | 8,153 | 11,992 |
| 169656105 CHIPOTLE MEXICAN GRI | AT COST | 10,271 | 12,238 |
| 23331A109 D R HORTON INC | AT COST | 14,281 | 15,400 |
| 40056XCL8 GS FINANCE CORP | AT COST | 150,000 | 263,079 |
| 412295107 HARDING LOEVNER INTL | AT COST | 153,460 | 211,999 |
| 46137V357 INVESCO S&P 500 EQUA | AT COST | 268,878 | 302,878 |
| 52106N459 LAZARD GLOBAL LISTED | AT COST | 71,442 | 78,619 |
| Description | Amount |
|---|---|
| PY ROC ADJ | 55 |
| ROUNDING | 9 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER ALLOCABLE EXPENSE-PRINCI | 35 | 0 | 35 | |
| STATE FILING/TAXES PAID | 600 | 0 | 600 |
| 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 | 12,667 | 12,667 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 901 | 901 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 205 | 205 | 0 |