| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| METROPOLITAN WEST TOTAL RETURN CLASS I | 2,099,273 | 2,099,273 |
| PGIM TOTAL RETURN BOND CL Z | 1,703,421 | 1,703,421 |
| VANGUARD INTERMED TRM INVST GR ADMIRAL | 2,150,182 | 2,150,182 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DIAMOND HILL LONG SHORT FUND CL I | 296,885 | 296,885 |
| AMERICAN EUROPACIFIC GROWTH FUND CL F2 | 216,785 | 216,785 |
| JANUS HENDERSON BALANCED T | 301,402 | 301,402 |
| JANUS HENDERSON ENTERPRISE I | 291,971 | 291,971 |
| MFS INTERNATIONAL DIVERSIFICATION CL I | 208,067 | 208,067 |
| VANGUARD EQUITY INCOME ADMIRAL FD | 302,268 | 302,268 |
| INVESCO QQQ TR UNIT SER 1 | 317,191 | 317,191 |
| ISHARES CORE S&P TOTAL US STOCK MARKET EFT | 465,416 | 465,416 |
| ISHARES TR CORE MSCI TOTAL | 102,801 | 102,801 |
| VANGUARD ADMIRAL FDS INC S&P SMALLCAP 600 | 213,791 | 213,791 |
| VANGUARD INTL EQUITY INDEX FDS FTSE EMR | 207,004 | 207,004 |
| VANGUARD MID-CAP VALUE INDEX FUND | 301,802 | 301,802 |
| VANGUARD INDEX FDS VANGUARD GROWTH | 470,452 | 470,452 |
| VANGUARD REAL ESTATE ETF | 198,906 | 198,906 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| LIFE INSURANCE POLICY | FMV | 790,838 | 790,838 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES | 1,065,355 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LIFE INSURANCE PREMIUMS | 116,276 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 23,056 | 23,056 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 127 | 0 | 0 | |
| MINNESOTA TAXES | 25 | 0 | 0 |