| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,500 | 1,500 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES BARCLAYS TIPS BOND ETF | 46,552 | 43,872 |
| T ROWE PRICE INTL BOND FUND | 54,632 | 46,458 |
| INV BALANCE RISK COMM | 26,728 | 18,495 |
| COLUMBIA INCOME FD | 100,000 | 95,858 |
| EATON VANCE GLOBAL MACRO FND | 98,645 | 94,487 |
| FEDERATED INST HI YLD BD FD | 75,000 | 67,300 |
| NUVEEN CORE PLUS BOND I | 114,285 | 104,490 |
| NUVEEN HIGH INCOME BOND FD | ||
| NUVEEN INFLATION PRO SEC | 100,000 | 96,853 |
| NUVEEN SHORT TERM BOND FUND | 95,000 | 93,266 |
| TCW EMERGING MARKETS | 39,001 | 34,235 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| T ROWE PRICE GROWTH STK FD #40 | 99,715 | 218,421 |
| SCOUT INTERNATIONAL FUND | ||
| IPATH DOW JONES UBS COMMODITY | ||
| ABERDEEN FDS EMERGN MRKT | ||
| ISHARES DJ US R/E ETF | 57,100 | 75,080 |
| VANGUARD INTL GRWTH FND #581 | 132,749 | 168,786 |
| NUVEEN DIVIDEND VAL FND | ||
| VANGUARD MID CAP INDEX #1344 | 109,540 | 136,527 |
| VANGUARD SMALL CAP INDEX #1345 | 50,000 | 59,239 |
| NEUBERGER BERMAN EMERG MRKTS | ||
| ROBECO BOSTON PARTNERS | 95,000 | 98,032 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AQR MANAGED FUTURES STR I | AT COST | 25,000 | 22,930 |
| CAUSEWAY EMERGING MARKETS INST | AT COST | 125,000 | 103,322 |
| DOUBLELINE TOTAL RET BD I | AT COST | 120,000 | 118,137 |
| FIDELITY ADV DIVERS INTL CL I | AT COST | 150,000 | 153,139 |
| GOLDEN LARGE CAP CORE I | AT COST | 150,000 | 146,388 |
| NEUBERGER BERMAN EMERG MKTS EQ | AT COST | 80,000 | 68,844 |
| PRUDENTIAL SHORT DUR HI YLD IN | AT COST | 60,000 | 60,000 |
| VANGUARD REIT ETF | AT COST | 15,546 | 15,946 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 2,047 | 2,047 |
| Description | Amount |
|---|---|
| PY BALANCE SHEET ADJUSTMENT | 2,172 |
| RETURN OF CAPITAL ADJUSTMENT | 2,170 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MN STATE AG FEE | 25 | 0 | 25 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT | 946 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 594 | 594 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 1,502 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 119 | 119 | 0 |