| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| The asset detail is on Schedule Part IV | 2009-06 | Purchase | 2020-11 | 3,769,136 | 3,152,698 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLY BK SANDY UT US RT 02.7500% MAT 03/14/22 FIXED RATE CD | 0 | 0 |
| CAPITAL ONE NA VA US RT 02.2000% MAT 10/21/20 FIXED RATE CD | 0 | 0 |
| CAPITAL ONE NA VA US RT 02.2000% MAT 10/21/20 FIXED RATE CD | 0 | 0 |
| DISCOVER BANK DE US RT 03.1500% MAT 08/22/22 FIXED RATE CD | 0 | 0 |
| ENERBANK UT US RT 01.8500% MAT 10/31/23 FIXED RATE CD | 0 | 0 |
| GOLDMAN SACHS BANK NY US RT 03.3500% MAT 08/22/23 FIXED RATE CD | 0 | 0 |
| ISHARES 0-5 YEAR TIPS BOND ETF | 630,769 | 639,634 |
| J P MORGAN CHASE & CO 05.125% 091514 DTD091504 FC031505 | 0 | 0 |
| MERRICK BK UT US RT 02.3500% MAT 06/21/21 FIXED RATE CD | 108,974 | 109,186 |
| MORGAN STANLEY BK UT US RT 03.5500% MAT 11/15/23 FIXED RATE CD | 0 | 0 |
| Sallie Mae Bank US 2.750% MAT 03/21/22 | 0 | 0 |
| SALLIE MAE BANK UT US RT 03.1500% MAT 08/22/22 FIXED RATE CD | 0 | 0 |
| SYNCHRONY BANK UT US RT 03.3000% MAT 08/15/24 FIXED RATE CD | 0 | 0 |
| UNITEDHEALTH GROUP INC 03.350% 071522 DTD072315 FC011516 CALL@MW+20 | 0 | 0 |
| US BANCORP MED TERM NTS 03.600% 091124 DTD091114 FC031115 B/E | 0 | 0 |
| VANGUARD SHORT-TERM CORPORATE BOND ETF | 519,095 | 515,734 |
| VANGUARD SHORT-TERM INFLATION PROTECTED SEC INDEX FD ETF | 520,175 | 516,877 |
| VANGUARD SHORT-TERM TREAS ETF | 520,325 | 510,972 |
| VANGUARD SHORT-TERM BOND ETF | 519,831 | 513,566 |
| WELLS FARGO BK NA SD US RT 01.9500% MAT 10/18/24 FIXED RATE CD | 0 | 0 |
| WELLS FARGO BK NA SD US RT 02.7500% MAT 05/11/20 FIXED RATE CD | 0 | 0 |
| WELLS FARGO BK NA SD US RT 03.1500% MAT 08/16/22 FIXED RATE CD | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES TRUST DJ US UTILITIES SECTOR INDEX FD | 10,833 | 25,918 |
| ISHARES TRUST DOW JONES TECHNOLOGY SECTOR INDEX FUND | 100,919 | 738,835 |
| ISHARES TRUST DOW JONES U S CONSUMER GOOD SECTOR INDEX FUND | 76,715 | 273,641 |
| ISHARES TRUST S&P SMALLCAP 600 INDEX FUND | 33,152 | 132,060 |
| ISHARES TRUST S&P MIDCAP 400 INDEX FUND | 32,697 | 126,636 |
| ISHARES TRUST US ENERGY SECTOR INDEX FUND | 71,325 | 46,795 |
| ISHARES U.S. CONSUMER SERVICES ETF | 34,936 | 87,420 |
| ISHARES U.S. FINANCIALS EFT | 66,373 | 115,245 |
| ISHARES U.S. INDUSTRIALS ETF | 45,256 | 110,306 |
| iShares U.S. Medical Devices ETF | 352,600 | 486,368 |
| Vanguard Admrial Index 500 | 63,580 | 345,505 |
| VANGUARD COMMUNICATION SERVICES ETF | 246,463 | 344,613 |
| VANGUARD CONSUMER DISCRETIONARY ETF | 55,207 | 100,991 |
| VANGUARD CONSUMER STAPLES ETF | 155,312 | 186,616 |
| VANGUARD FINANCIALS ETF | 22,743 | 24,915 |
| VANGUARD FTSE EUROPE ETF | 41,132 | 43,975 |
| VANGUARD INDUSTRIALS ETF | 126,093 | 128,852 |
| VANGUARD MID-CAP ETF | 77,378 | 107,314 |
| VANGUARD SMALL-CAP ETF | 72,523 | 98,897 |
| VANGUARD UTILITIES ETF | 41,919 | 44,871 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Balancing adjustment | 177 | -1 | -1 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Computer and web site | 199 | 0 | 0 | 199 |
| MN Filing Fee | 25 | 0 | 0 | 25 |
| Office supplies and services | 700 | 0 | 0 | 700 |
| Balancing adjustment | -3 | 0 | 0 | -3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Outsourced Administrative Services | 42,901 | 8,580 | 0 | 34,321 |
| Portfolio Management Fee | 10,285 | 10,285 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Taxes | 11,319 | 0 | 0 | 11,319 |