| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CAPITAL ONE BK USA NATL ASSN 8 | 101,467 | 103,732 |
| CIT BK SALT LAKE CITY UTAH 4-5 | 126,676 | 125,859 |
| DISCOVER BK GREENWOOD DEL 8-24 | 200,546 | 201,970 |
| GE CAP RETAIL BK DRAPER UTAH 5 | 76,763 | 77,682 |
| GOLDMAN SACHS NY 2-8-22 | 102,436 | 103,033 |
| LEHMAN BROTHERS HLDGS INC 7-9- | 51,908 | 409 |
| MORGAN STANLEY BK N A UTAH 1-1 | 152,411 | 153,618 |
| PRIVATEBANK & TR CHICAGO ILL 5 | 97,811 | 100,633 |
| PGIM TOTAL RETURN BOND FUND CL | 322,312 | 339,106 |
| SYNCHRONY BK RETAIL CTF DEP 5/ | 100,972 | 101,114 |
| WELLS FARGO BANK NATL ASSN 2-1 | 109,230 | 110,046 |
| WELLS FARGO & CO MTN 7/22/22 | 152,310 | 155,268 |
| APEX BK CAMDEN TENN 9-30-21 | 150,150 | 151,640 |
| BARINGS ACTIVE SHORT DURATION | 256,662 | 258,874 |
| CAPITAL ONE NATL ASSN MCLEAN 1 | 102,514 | 104,670 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLIANT ENERGY CORP | 38,087 | 87,704 |
| ALPHABET INC CAP STK CL A | 29,442 | 157,738 |
| AMAZON COM INC COM | 31,919 | 192,159 |
| AMERICAN EXPRESS CO | 43,597 | 58,641 |
| APPLE COMPUTER INC | 14,059 | 226,104 |
| BANK OF AMERICA CORP | 48,729 | 97,992 |
| COCA COLA CO | 31,819 | 66,356 |
| DANAHER CORPORATION | 49,587 | 140,170 |
| DISNEY, WALTER CO | 58,944 | 90,590 |
| EMERSON ELEC CO | 9,810 | 80,611 |
| GILEAD SCIENCES INC COM | 19,015 | 54,182 |
| HOME DEPOT INC | 30,269 | 137,591 |
| HONEYWELL INTERNATIONAL INC | 50,917 | 94,652 |
| ILLINOIS TOOL WKS INC | 9,441 | 76,455 |
| INTEL CORP | 16,959 | 94,160 |
| INTUITIVE SURGICAL INC | 40,318 | 65,448 |
| J P MORGAN CHASE & CO | 34,922 | 107,628 |
| MARATHON PETROLEUM CORP | 34,919 | 36,810 |
| MARSH & MCLENNAN COS INC | 48,859 | 58,500 |
| MASTERCARD INC | 14,164 | 186,323 |
| MCDONALDS CORP | 14,114 | 104,071 |
| MERCK & CO INC | 87,671 | 126,299 |
| MICROSOFT CORP | 9,533 | 214,635 |
| MICRON TECHNOLOGY INC COM | 47,621 | 84,578 |
| MONDELEZ INTL INC CL A | 18,640 | 58,470 |
| ORACLE CORP | 22,506 | 110,943 |
| PNC BANK CORP | 33,878 | 87,165 |
| PALO ALTO NETWORKS INC | 54,784 | 78,186 |
| PEPSICO INC | 12,425 | 51,905 |
| PIONEER NATURAL RESOURCES CO C | 29,196 | 35,078 |
| SHERWIN WILLIAMS CO | 24,266 | 66,142 |
| VERIZON COMMUNICATIONS COM | 32,655 | 44,063 |
| MEDTRONIC PLC SEDOL BTN1Y11 [ | 93,559 | 139,748 |
| AUTOMATIC DATA PROCESSING INC | 8,804 | 22,730 |
| AUTOZONE INC | 5,011 | 14,225 |
| CENTURYLINK INC COM | 41,842 | 34,125 |
| CHEVRON CORPORATION | 5,978 | 7,178 |
| COMCAST CORP CL A | 4,160 | 17,973 |
| AMERICAN FUNDS EUROPACIFIC GRO | 698,261 | 1,151,210 |
| FACEBOOK INC | 7,331 | 24,038 |
| GRANDEUR PEAK INTL STALWARTS | 430,353 | 586,029 |
| HARBOR INTERNATIONAL | 105,586 | 85,195 |
| HARBOR INTERNATIONAL INST | 361,266 | 457,783 |
| HARBOR CAPITAL APPRECIATION FD | 799,331 | 1,736,254 |
| ISHARES MSCI EUROZONE ETF | 87,080 | 88,160 |
| ISHARES S&P 100 INDEX FUND | 2,504,441 | 3,284,503 |
| ISHARES MSCI EAFE INDEX FD | 66,519 | 72,960 |
| ISHARES CORE S&P MID-CAP ETF | 425,555 | 572,507 |
| ISHARES CORE S&P SMALL-CAP ETF | 427,158 | 582,187 |
| ISHARES MSCI EUROPE FINANCIALS | 74,562 | 52,620 |
| ISHARES CORE MSCI EAFE | 127,778 | 138,180 |
| ISHARES CORE MSCI EMK ETF | 95,745 | 105,468 |
| ESG AWARE MSCI EAFE ETF | 743,385 | 986,770 |
| JANUS HENDERSON INTERNATIONAL | 63,206 | 83,374 |
| JANUS HENDERSON INTERNATIONAL | 172,247 | 213,664 |
| LORD ABBETT INTL OPP C | 99,994 | 116,352 |
| MFS VALUE FUND CLASS I | 1,096,020 | 1,682,019 |
| NORFOLK SOUTHN CORP | 3,927 | 18,058 |
| NUVEEN INTL GROWTH FUNDCLASS A | 220,697 | 298,458 |
| PACKAGING CORP AMER | 3,181 | 15,998 |
| PUTNAM INTL EQUITY CL-A | 196,106 | 217,196 |
| SERVICENOW INC | 16,596 | 23,668 |
| THORNBURG INTERNATIONAL VALUE | 440,873 | 510,799 |
| VANGUARD TOTAL INTL STOCK INDE | 53,357 | 60,160 |
| VANGUARD WHITEHALL FDS INTL DI | 191,269 | 252,309 |
| VOYA GLOBAL EQUITY FUND CLASS | 234,688 | 207,309 |
| WALMART INC | 9,917 | 26,235 |
| BLACKROCK GLOBAL ALLOCATION C | 369,210 | 423,359 |
| LITMAN GREGORY MASTERS ALT | 252,193 | 265,367 |
| INVESCO OPPENHEIMER DEVELOPING | 941,306 | 1,437,169 |
| INVESCO INTERNATIONAL GROWTH C | 100,423 | 100,960 |
| INVESCO OPPENHEIMER INTERNATIO | 156,827 | 207,652 |
| STIFEL X4078 | 118,196 | 185,981 |
| STIFEL X4458 | 484,546 | 600,809 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| COHEN & STEERS REALTY SHARES I | AT COST | 258,392 | 272,790 |
| ISHARES SILVER TR | AT COST | 145,051 | 157,273 |
| NORTHERN MULTI-MANAGER GLOBAL | AT COST | 118,326 | 132,522 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MINNESOTA LIFE POL#2-233-669V | 2,992,783 | 7,067,333 | |
| OPPENHEIMER PRIVATE EQUITY I | 630,000 | 86,191 | |
| OPPENHEIMER GLOBAL RECOURCE | 205,000 | 66,974 |
| Description | Amount |
|---|---|
| ROC ADJ | 2,471 |
| ADJ TO PROPERLY REFLECT BLACKROCK | 56,018 |
| ASSET REVERSAL- THORNBURG | 6,526 |
| ADJ TO PROPERLY REFLECT INVESCO | 339,976 |
| ADJ TO PROPERLY REFLECT JANUS | 170,538 |
| CREDIT CARD TIMINING ADJ | 626 |
| 2020 TRANSACTIONS POSTED TO 2021 | 2,023 |
| ROUNDING | 3 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER MISC. EXPENSES | 9,268 | 0 | 9,268 | |
| MISC. CHARITABLE EXPENSES | 8,598 | 8,598 | 0 | |
| OTHER EXPENSE (NON-DEDUCTIBLE | 38 | 38 | 0 |
| Description | Amount |
|---|---|
| OPPENHEIMER LP ADJ | 200,958 |
| TRANSFER OF SECURITIES ADJ | 30,134 |
| OPP PRIOR YEAR BAL ADJUSTMENT | 10,988 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 8,927 | 8,927 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 133 | 133 | 0 | |
| PRIOR YEAR EXCISE TAX PAID | 6,000 | 0 | 0 | |
| EXCISE TAX ESTIMATE | 7,280 | 0 | 0 | |
| FOREIGN TAXES ON QUALIFIED FOR | 5,214 | 5,214 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 552 | 552 | 0 |