| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dufault CPA Ltd | 13,280 | 13,280 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 170,307.630 shs Five Year Global Fix | ||
| 40,052.111 shs US Large Cap Value III | 852,464 | 1,145,490 |
| 68,677.259 shs Global Real Estate | ||
| 16,505.927 shs US Small Cap Value Port | 540,573 | 741,776 |
| 16,741.000 shs Short-Term Treasury | 969,136 | 976,503 |
| 52,355.168 shs US Micro Cap | ||
| 15,741.072 shs Intl Value III Port | 155,530 | 271,219 |
| 1,022.622 shs Reinsurance Risk Prem | ||
| 29,613.125 shs Intl Small Cap Value | ||
| 52,361.584 shs US High Relative Prof | 571,270 | 1,077,078 |
| 85,151.631 shs Emerging Mkts Core | 1,750,584 | 1,908,248 |
| 70,400.009 shs Intl Hgh Relative | ||
| 262,830.793 shs Baird Core Plus Bond Fd | 3,046,006 | 2,672,989 |
| 101,258.844 shs Two Year Global Fixed | 1,007,901 | 979,173 |
| 206,096.190 shs Intmd Term Invmt Grade | 2,059,702 | 1,788,915 |
| 20,363.000 shs Intl Fd FTSE Dev Mkt ETF | 702,551 | 975,388 |
| 3,789.000 shs Small-Cap Value ETF | 492,308 | 681,906 |
| 12,135.000 shs Value ETF | ||
| 21,761.000 shs Total Stk Mkt ETF | 4,017,931 | 5,162,144 |
| 36,313.000 shs Total Bnd Mrkt ETF | 3,062,074 | 2,670,821 |
| 29,781.000 shs Inter-Term Treasury | 1,758,270 | 1,766,609 |
| 5,291.000 shs Intl Small-Cap Value ETF | 325,922 | 330,635 |
| 7,095.000 shs USA Quality Factor ETF | 1,035,507 | 1,043,958 |
| 11,368.000 shs USA Value Factor ETF | 1,125,772 | 1,149,987 |
| 4,550.000 shs USA Momentum Factor ETF | 702,907 | 713,850 |
| 2,828.000 shs Emerging Mkts ETF | 140,862 | 143,040 |
| 19,939.000 shs Ultra Short-Term Bd ETF | 999,542 | 1,004,128 |
| 23,996.000 shs Intl Developed Mkts ETF | 1,491,317 | 1,527,585 |
| 37,959.000 shs Intl Value Factor ETF | 1,003,605 | 1,006,293 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Principal Life Ins #6113382 | AT COST | 691,000 | 720,413 |
| Principal Life Ins #6531775 | AT COST | 675,000 | 557,314 |
| Principal Life Ins #5121520 | AT COST | 500,000 | 546,258 |
| Principal Life Ins #5121519 | AT COST | 389,922 | 310,451 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Belin McCormick PC | 26,798 | 26,798 | 0 | 0 |
| Computer Forensic Services LLC | 1,764 | 1,764 | 0 | 0 |
| Eckley Law PLLC | 6,934 | 6,934 | 0 | 0 |
| Heley Duncan & Melander PLLP | 100,697 | 100,697 | 0 | 0 |
| Larson King | 108,784 | 108,784 | 0 | 0 |
| Reid & Riege PC | 1,283 | 1,283 | 0 | 0 |
| SLCG Economic Consulting LLC | 15,000 | 15,000 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank Charges | 686 | 686 | ||
| Business Meals | 7,101 | 7,101 | ||
| Contract Services | 195,519 | 195,519 | ||
| Dues and Subscriptions | 3,758 | 3,758 | ||
| Events | 26,000 | 26,000 | ||
| Insurance | 7,730 | 7,730 | ||
| KTRN Meeting | 125,037 | 125,037 | ||
| Media | 773 | 773 | ||
| MN Unemployement Taxes | 21,509 | |||
| Office Expense | 954 | 954 | ||
| Postage & Delivery | 183 | 183 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Returned Grants | 123,878 |
| Description | Amount |
|---|---|
| Decrease In Grants Payable | 8,038 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Flagship Insurance Services | 1,260 | 1,260 | 0 | 0 |
| Foster Group Inc | 122,297 | 122,297 | 0 | 0 |
| Other Professional Fees | 5,600 | 5,600 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Excise Taxes | 25,000 | |||
| Foreign Income Taxes | 7,179 | 7,179 |