| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 8,150 | 0 | 8,150 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 44,849 | 46,740 |
| AMAZON.COM INC | 47,614 | 47,989 |
| AMERICAN EXPRESS CO | 48,815 | 49,192 |
| ANHEUSER-BUSCH INBEV WOR | 49,907 | 50,777 |
| ANTHEM INC | 35,950 | 36,673 |
| APPLE INC | 48,461 | 48,784 |
| AT&T INC | 36,449 | 37,423 |
| BOEING CO | 46,002 | 47,244 |
| CATERPILLAR FINL SERVICE | 44,902 | 45,318 |
| CITIGROUP INC | 46,660 | 47,822 |
| CVS HEAL TH CORP | 48,492 | 49,152 |
| DUKE ENERGY CORP | 42,294 | 43,558 |
| FISERV INC | 38,862 | 39,402 |
| GENERAL MILLS INC | 39,330 | 39,446 |
| GILEAD SCIENCES INC | 48,643 | 49,189 |
| GOLDMAN SACHS GROUP INC | 44,271 | 45,741 |
| HOME DEPOT INC | 45,171 | 46,170 |
| ISHARES MBS ETF | 112,193 | 112,896 |
| JPMORGAN CHASE & CO | 54,892 | 55,695 |
| KEURIG DR PEPPER INC | 46,607 | 48,114 |
| LOCKHEED MARTIN CORP | 51,348 | 51,607 |
| MASTERCARD INC | 42,029 | 42,654 |
| MERCK & CO INC | 41,885 | 42,687 |
| META PLATFORMS INC | 49,969 | 50,730 |
| MORGAN STANLEY | 46,593 | 47,732 |
| PEPSICO INC | 67,413 | 68,172 |
| PFIZER INVESTMENT ENTER | 49,755 | 49,974 |
| PRINCIPAL PREFERRED SECURITIES FUND | 1,600,000 | 1,374,089 |
| RTXCORP | 32,118 | 32,513 |
| STARBUCKS CORP | 34,984 | 35,886 |
| STATE STREET CORP | 31,465 | 33,292 |
| SUMITOMO MITSUI BANKING | 48,906 | 49,489 |
| TARGET CORP | 49,047 | 49,563 |
| TEXAS INSTRUMENTS INC | 39,515 | 41,534 |
| TYSON FOODS INC | 49,165 | 49,430 |
| UNITEDHEAL TH GROUP INC | 51,850 | 52,895 |
| VERIZON COMMUNICATIONS | 28,519 | 29,316 |
| WALT DISNEY COMPANY | 48,606 | 49,064 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BERKSHIRE HATHAWAY CL-B NEW | 99,895 | 186,177 |
| BROOKFIELD ASSET MANAGMT LTD | 5,934 | 21,812 |
| BROOKFIELD CORP CL A | 25,029 | 87,261 |
| COHO RELATIVE VALUE EQUITY FUND | 1,588,266 | 1,437,094 |
| EDGEWOOD GROWTH INSTL #2131 | 2,000,000 | 1,714,926 |
| HARDING LOEVNER INTERNATIONAL EQUITY | 1,000,000 | 1,014,926 |
| ISHARES CORE MSCI EAFE ETF | 2,486,744 | 2,715,510 |
| ISHARES CORE S&P MID-CAP ETF | 1,919,191 | 2,023,195 |
| ISHARES CORE S&P SMALL-CAP ETF | 1,199,250 | 1,171,590 |
| ISHARES MSCI EAFE GROWTH ETF | 967,793 | 1,007,240 |
| PRINCIPAL MIDCAP FUND | 1,000,000 | 1,064,113 |
| SHARES CORES & P 500 ETF | 5,046,401 | 6,333,374 |
| TORO CO | 62,030 | 95,990 |
| VANGUARD FTSE EMERGING MARKETS ETF | 849,328 | 765,282 |
| VIRTUS KAR SMALL-CAP CORE FUND | 844,351 | 1,003,471 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACAP STRATEGIC INTERVAL COMMON | AT COST | 250,000 | 468,847 |
| E V SHT DURATION GOVT INC I | AT COST | 79,041 | 77,411 |
| ISHARES 0-3 MONTH TREASURY B | AT COST | 96,892 | 96,761 |
| ISHARES BROAD USD INV GRD CORP | AT COST | 115,854 | 125,690 |
| ISHARES RUSSELL TOP 200 G ETF | AT COST | 32,300 | 192,041 |
| KINETICS PARADIGM INST | AT COST | 27,697 | 103,988 |
| MFS INTL DIVERSIFICATION I | AT COST | 159,867 | 192,902 |
| MSIF ULTRA-SHORT INCOME A | AT COST | 54,564 | 54,606 |
| NH CREDIT PTR II OFFSH | AT COST | 62,155 | 190,332 |
| PROSHARES TR S&P 500 DV ARIST | AT COST | 139,364 | 188,877 |
| TOYOTA AUTO RECEIVABLES OWNER | AT COST | 67,552 | 68,641 |
| VANGUARD DIVIDEND APPRECIATION | AT COST | 69,814 | 241,798 |
| VANGUARD LONG-TERM GOVERNMENT | AT COST | 100,702 | 105,647 |
| VANGUARD SHORT-TERM CORPORATE | AT COST | 123,629 | 126,190 |
| VANGUARD SMALL CAP ETF | AT COST | 43,828 | 78,079 |
| WISDOMTREE US LARGECAP DIV FND | AT COST | 95,553 | 243,814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal Fees | 56 | 0 | 56 |
| Description | Amount |
|---|---|
| Cost Basis Adjustment | 12,269 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MN Filing Fee | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 365 | 365 | 365 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 208,139 | 208,139 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise Tax | 22,894 | 0 | 0 |