| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 1,550 | 0 | 1,550 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BOSTON PROPERTIE DUE 1/30/31 | 10,409 | 8,621 |
| THE WALT DISNEY DUE 1/13/31 | 7,429 | 8,012 |
| CITIZENS FINL GR DUE 4/30/30 | 11,968 | 9,610 |
| BLACKROCK INC DUE 4/30/30 | 11,834 | 9,819 |
| UNITED PARCEL SE DUE 4/1/30 | 10,668 | 9,093 |
| AMPHENOL CORP DUE 2/15/30 | 10,170 | 9,105 |
| THE SHERWIN-WILL DUE 8/15/29 | 10,755 | 9,261 |
| BECTON DICKINS DUE 2/11/31 | 10,584 | 9,159 |
| REPUBLIC SERVICE DUE 2/15/31 | 10,717 | 8,923 |
| REALTY INCOME CO DUE 12/15/32 | 12,498 | 11,082 |
| AMGEN INC DUE 2/2/32 | 10,476 | 10,066 |
| CITIGROUP INC DUE 5/1/32 | 10,251 | 9,954 |
| MARRIOTT INTERNTN DUE 10/15/32 | 9,575 | 10,671 |
| CIBC BANK USA | 50,000 | 50,147 |
| CSX CORP DUE 3/15/29 | 9,408 | 8,943 |
| FOX CORP | 7,952 | 7,953 |
| EXPEDIA GROUP | 7,662 | 8,261 |
| GENERAL MOTORS | 8,201 | 8,502 |
| WASTE MANAGEMENT DUE 3/15/31 | 10,773 | 8,989 |
| VERIZON COMMUNI DUE 2/8/29 | 10,250 | 9,695 |
| AT&T DUE 3/1/27 | 10,494 | 9,873 |
| COMCAST CORP DUE 10/15/28 | 10,750 | 9,860 |
| CAPITAL ONE NTN CD DUE 11/12/24 | 50,000 | 49,929 |
| AMERICAN EXPRESS CD DUE 11/10/25 | 50,000 | 50,228 |
| AMERICAN HONDA F DUE 01/12/28 | 7,925 | 8,053 |
| THE HOME DEPOT DUE 2/15/24 | 11,065 | 10,970 |
| PEPSICO INC DUE 3/1/24 | 11,042 | 10,959 |
| CISCO SYSTEMS DUE 3/4/24 | 9,035 | 8,960 |
| DUKE ENERGY CORP DUE 4/15/24 | 10,034 | 9,947 |
| ENBRIDGE INC DUE 1/15/25 | 11,015 | 10,676 |
| LINCOLN NTNL COR DUE 3/9/25 | 10,028 | 9,753 |
| GENERAL DYNAMICS DUE 4/1/25 | 9,976 | 9,793 |
| CAPITAL ONE FINL DUE 10/29/25 | 10,104 | 9,732 |
| BERKSHIRE HATHA DUE 3/15/26 | 10,053 | 9,713 |
| UNITEDHEALTH GROUP DUE 3/15/26 | 10,034 | 9,708 |
| CHUBB INA HOLDIN DUE 5/3/26 | 11,327 | 10,697 |
| INTEL CORP DUE 5/19/26 | 9,818 | 9,569 |
| ENTERPRISE PRODU DUE 2/15/27 | 11,272 | 10,820 |
| UNION PACIFIC COR | 11,448 | 12,080 |
| AMERICAN ELECTRIC DUE 11/13/27 | 9,978 | 9,479 |
| SIMON PROPERTY DUE 12/1/27 | 10,093 | 9,485 |
| NORTHROP GRUMMAN DUE 1/15/28 | 9,949 | 9,563 |
| NUCOR CORP DUE 5/1/28 | 10,270 | 9,761 |
| TOYOTA MOTOR DUE 7/20/28 | 9,314 | 8,773 |
| ANHEUSER BUSH DUE 1/23/29 | 10,506 | 10,152 |
| AUTOZONE | 11,031 | 12,084 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3401 SH - FRANKLIN LIBERTY US LOW | 150,773 | 175,728 |
| 185 SH - INVESCO S P 500 EQUAL WEIGHT ETF | 25,111 | 29,193 |
| 1054 SH - PACER US SMALL CAP CASH | 39,764 | 50,624 |
| 297 SH - SCHWAB FUNDAMENTAL INL | 9,994 | 10,353 |
| 99 SH - VANGUARD SMALL CAP VALUE | 15,010 | 17,817 |
| 1881.58 SH - GOLDMAN SACHS INTERNATIONAL | 30,862 | 31,629 |
| 709.612 SH - HARBOR INTERNATIONAL SMALL CAP | 10,230 | 10,275 |
| 443 SH - XTRACKERS MSCI EURPE | 15,106 | 16,382 |
| 2357.9090 SH - AMERICAN FUNDS BOND FUND | 25,193 | 27,092 |
| 400.18 SH - VANGUARD S&P 500 ETF | 107,032 | 174,799 |
| 1345 SH - VANGUARD SCOTTSDALE FDS INTERMEDIATE | 100,642 | 109,322 |
| 237 SH - VANGUARD HIGH DIVIDEND | 25,180 | 26,456 |
| 3227 SH - SPDR INTRMDT TRM CRPRATE | 100,187 | 105,942 |
| 1805 SH - VANGUARD TOTAL | 87,714 | 104,618 |
| 3606 SH - SCHWAB US LARGE CAP | 197,275 | 299,154 |
| 1874 SH - SCHWAB FUNDAMENTAL INL | 51,478 | 63,210 |
| 2761.5859 SH - ISHARES CORE S&P SMALL | 242,441 | 298,942 |
| 3402 SH - ISHARES CORE DIVIDENDS | 163,559 | 183,096 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MN SOS FILING FEE | 35 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 10,649 | 10,649 | 0 | |
| MANAGEMENT FEES | 5,369 | 5,369 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX PAID | 602 | 602 | 0 | |
| MN ATTORNEY GENERAL FILING FEE | 25 | 0 | 0 |