| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 4,440 | 0 | 4,440 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GS MBS TR SER 2022 PJ3 CL A 7 FLTG RATE DTD 03/01/2022 DUE 08/25/2052 IPD24 | 233,847 | 217,175 |
| NORFOLK SOUTHN CORP SR GLBL NT 2.903% DTD 02/15/2013 DUE 02/15/2023 CALLABLE | 260,359 | 261,812 |
| TUCSON ELEC PWR CO SR NT 3.05% DTD 02/27/2015 DUE 03/15/2025 CALLABLE | 247,474 | 253,331 |
| APPLIED MATLS INC SR NT 3.90% DTD 09/24/2015 DUE 10/01/2025 CALLABLE | 99,590 | 98,600 |
| ARCHER DANIELS MIDLAND CO SR DEB 6.75% DTD 12/15/1997 DUE 12/15/2027 NON-CAL | 62,116 | 53,885 |
| AT&T INC SR GLBL NT 6.95% DTD 01/15/2019 DUE 01/15/2028 NON-CALLABLE | 226,576 | 194,614 |
| BK OF AMERICA CORP FR 4.20% DTD 08/26/2014 DUE 08/26/2024 NON-CALLABLE | 301,276 | 272,421 |
| DR PEPPER SNAPPLE GROUP INC SR GLBL NT 2.55% DTD 09/16/2016 DUE 09/15/2026 C | 75,715 | 75,499 |
| EMERSON ELEC CO SR NT 3.15% DTD 05/18/2015 DUE 06/01/2025 CALLABLE | 121,704 | 122,188 |
| ENBRIDGE INC MTN CDS GLBL NT 2.15% DTD 02/17/2022 DUE 02/16/2024 CALLABLE | 194,492 | 199,094 |
| ENERGY TRANSFER L P SR GLBL DEB 9.00% DTD 11/01/1994 DUE 11/01/2024 NON-CALL | 178,167 | 148,147 |
| EQUINIX INC SR GLBL NT 2.625% DTD 11/18/2019 DUE 11/18/2024 CALLABLE | 240,663 | 243,500 |
| EXPRESS SCRIPTS HLDG CO SR GLBL 3.50% DTD 06/05/2014 DUE 06/15/2024 CALLABLE | 148,677 | 148,280 |
| GOLDMAN SACHS GROUP INC FR 1.00% DTD 10/07/2021 DUE 10/07/2024 CALLABLE | 244,878 | 234,031 |
| HERSHEY CO SR GLBL 2.30% DTD 08/09/2016 DUE 08/15/2026 CALLABLE | 47,332 | 47,407 |
| INGREDION INC SR GLBL 3.20% DTD 09/22/2016 DUE 10/01/2026 CALLABLE | 95,920 | 95,714 |
| INTERNATIONAL BUSINESS MACHS CORP DEB 7.00% DTD 10/30/1995 DUE 10/30/2025 CA | 176,754 | 156,153 |
| LILLY ELI & CO SR NT 2.75% DTD 03/05/2015 DUE 06/01/2025 CALLABLE | 123,379 | 126,513 |
| MAGNA INTL INC SR GLBL NT 3.625% DTD 06/16/2014 DUE 06/15/2024 CALLABLE | 102,890 | 99,050 |
| MERCK & CO INC NEW SR NT 2.75% DTD 02/10/2015 DUE 02/10/2025 CALLABLE | 95,913 | 97,778 |
| MONSANTO CO SR GLBL NT 3.375% DTD 07/01/2014 DUE 07/15/2024 CALLABLE | 152,123 | 147,353 |
| MONTELL FIN CO BV SR 144A 8.10% DTD 03/25/1997 DUE 03/15/2027 CALLABLE | 125,743 | 107,653 |
| NBD BK N A DETROIT MICH SUB NT 8.25% DTD 11/03/1994 DUE 11/01/2024 PUTABLE | 134,672 | 102,029 |
| NORTHROP GRUMMAN CORP SR GLBL DEB 7.875% DTD 03/01/1996 DUE 03/01/2026 NON-C | 122,085 | 105,769 |
| STATE STREET BOSTON CORP 7.35% DTD 06/15/1996 DUE 06/15/2026 | 130,564 | 105,337 |
| TRI STATE GENERATION &TRANSMIS 1M GLBL 2014E 3.70% DTD 05/01/2015 DUE 11/01/ | 135,959 | 127,485 |
| WEYERHAEUSER CO DEB 7.375% DTD 09/15/2002 DUE 03/15/2032 CALLABLE | 138,356 | 116,046 |
| Alerus Financial Corp Common Stock | 886,263 | 2,879,354 |
| AMERICAN EXPRESS CO SR GLBL NT 3.375% DTD 05/03/2022 DUE 05/03/2024 NON-CALL | 255,190 | 258,006 |
| AMPHENOL CORP SR GLBL NT 2.05% DTD 02/20/2020 DUE 03/01/2025 CALLABLE | 123,019 | 125,475 |
| ARIZONA PUB SVC CO SR NT 2.95% DTD 09/11/2017 DUE 09/15/2027 CALLABLE | 91,706 | 94,508 |
| BANK MONTREAL MEDIUM FR 5.75% DTD 06/30/2023 DUE 06/30/2025 CALLABLE | 260,000 | 256,714 |
| BURLINGTON NORTHN SANTA FE CP SR GLBL 3.40% DTD 08/18/2014 DUE 09/01/2024 CA | 254,389 | 256,729 |
| CITIGROUP GLOBAL MKTS HLDGS IN FR 6.00% DTD 10/18/2023 DUE 11/18/2024 CALLAB | 260,000 | 260,107 |
| CONAGRA BRANDS, INC | 29,147 | 25,135 |
| DOMINION ENERGY GAS HLDGS LLC SR GLBL A NT 2.50% DTD 11/21/2019 DUE 11/15/2 | 248,534 | 253,211 |
| FEDERAL FARM CR BKS CONS SYSTEMWIDE BDS 4.89% DTD 07/21/2023 DUE 07/21/2026 | 260,000 | 260,351 |
| FEDERAL HOME LN MTG CORP MULTICLASS MTG PARTN CTFS GTD SER K 040 CL A 2 3.24 | 316,824 | 320,098 |
| FEDERAL HOME LN MTG CORP MULTICLASS MTG PARTN CTFS GTD SER K 730 CL A 2 FLTG | 241,115 | 243,318 |
| FEDERAL HOME LN MTG CORP MULTICLASS MTG PARTN CTFS GTD SER K 733 CL A 2 FLTG | 251,327 | 253,770 |
| FEDERAL HOME LOAN BKS CONS BDS 1.125% DTD 09/29/2021 DUE 09/29/2026 CALLABLE | 231,374 | 238,571 |
| FEDERAL HOME LOAN BKS CONS BDS 5.00% DTD 10/17/2022 DUE 10/17/2025 CALLABLE | 258,687 | 258,762 |
| FEDERAL HOME LOAN BKS CONS BDS 5.40% DTD 06/30/2023 DUE 03/28/2025 CALLABLE | 234,648 | 234,387 |
| FEDERAL HOME LOAN BKS CONS BDS 5.75% DTD 08/16/2023 DUE 08/16/2027 CALLABLE | 389,870 | 389,146 |
| INDIANA ST HSG & CMNTY DEV AUT TAXABLE MTG BDS 2022D TAXABLE 3.93% DTD 09/27 | 255,156 | 257,049 |
| INTERNATIONAL BUSINESS MACHS GLBL NT 4.50% DTD 02/06/2023 DUE 02/06/2026 CAL | 108,380 | 109,724 |
| JABIL INC SR GLBL 1.70% DTD 04/14/2021 DUE 04/15/2026 CALLABLE | 98,890 | 101,875 |
| LINCOLN NATL CORP IND SR NT 3.35% DTD 03/09/2015 DUE 03/09/2025 CALLABLE | 249,215 | 253,854 |
| LOCKHEED MARTIN CORP SR DEB 7.625% DTD 06/12/1995 DUE 06/15/2025 NON-CALLABL | 270,283 | 271,409 |
| PFIZER INC COM | 30,223 | 23,723 |
| PHILLIPS 66 CO SR GLBL NT 3.605% DTD 02/15/2023 DUE 02/15/2025 CALLABLE | 252,226 | 255,424 |
| PHILLIPS 66 COM | 26,153 | 33,551 |
| PIMCO MORTGAGE OPPORTUNITIES AND BOND FUND INSTL | 61,065 | 61,313 |
| PRIVATE EXPT FDG CORP SR SEC 1.75% DTD 11/07/2019 DUE 11/15/2024 NON-CALLABL | 241,000 | 242,540 |
| ROYAL BK CDA FR 0.65% DTD 07/29/2021 DUE 07/29/2024 NON-CALLABLE | 250,718 | 253,133 |
| SMITHSONIAN INSTITUTION SR GLBL 1.118% DTD 06/18/2020 DUE 09/01/2024 CALLABL | 248,305 | 251,417 |
| SPDR BLOOMBERG 1-3 MONTH T-BILL ETF | 116,016 | 115,700 |
| STEEL DYNAMICS INC SR GLBL 2.80% DTD 12/11/2019 DUE 12/15/2024 CALLABLE | 250,081 | 253,542 |
| TYSON FOODS INC SR GLBL NT 4.00% DTD 02/19/2019 DUE 03/01/2026 CALLABLE | 124,773 | 127,470 |
| UNILEVER PLC SPONSORED ADR NEW | 12,352 | 11,538 |
| VERIZON COMMUNICATIONS INC NT 2.625% DTD 08/01/2016 DUE 08/15/2026 CALLABLE | 240,484 | 247,642 |
| WESTLAKE CORPORATION SR GLBL NT 0.875% DTD 08/19/2021 DUE 08/15/2024 CALLABL | 246,740 | 252,260 |
| BK OF AMERICA CD CHARLOTTE NC CD | 250,000 | 254,466 |
| DORT FINL CR UN GRAND BLANC MI CTF DEP 5.05% DTD 07/11/2023 DUE 07/13/2026 N | 250,000 | 251,213 |
| EVERBANK N A JACK JACKSONVILLE FL CD | 250,000 | 254,396 |
| FIRSTBANK PUERTO RICO SANTURCE INSTL CD | 250,000 | 254,045 |
| MORGAN STANLEY CD SALT LAKE CITY UT CD | 250,000 | 254,465 |
| PARKWAY BANK CD HARWOOD HEIGHTS IL CD | 250,000 | 254,431 |
| PNC BANK NA WILMINGTON DE CD | 250,000 | 254,344 |
| SALLIE MAE BK MURRAY UTAH CTF DEP 0.70% DTD 08/11/2021 DUE 08/12/2024 NON-CA | 250,000 | 243,340 |
| VALLEY NATL BK PASSAIC N J CD | 250,000 | 254,631 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ARES CAP CORP COM | 43,673 | 41,943 |
| INTEL CORP COM | 53,531 | 52,662 |
| ABBVIE INC COM | 27,478 | 33,938 |
| AGNC INVT CORP COM | 50,707 | 30,813 |
| AMGEN INC COM | 28,103 | 36,579 |
| ANNALY CAPITAL MANAGEMENT INC COM NEW | 21,769 | 13,462 |
| AT&T INC COM | 37,306 | 32,822 |
| CISCO SYS INC COM | 38,212 | 39,911 |
| DOW INC COM | 41,098 | 38,333 |
| DUKE ENERGY CORP NEW COM | 39,331 | 37,263 |
| EXXON MOBIL CORP COM | 13,807 | 20,896 |
| GILEAD SCIENCES INC COM | 30,317 | 37,589 |
| GSK PLC SPONSORED ADR | 41,037 | 34,355 |
| HEWLETT PACKARD ENTERPRISE CO COM | 18,221 | 21,616 |
| HUNTINGTON BANCSHARES INC COM | 34,372 | 27,577 |
| INTERNATIONAL BUSINESS MACHS CORP COM | 31,004 | 39,579 |
| INTERNATIONAL PAPER CO COM | 43,713 | 34,921 |
| KRAFT HEINZ CO COM | 32,920 | 34,465 |
| LEGGETT & PLATT INC COM | 38,990 | 27,793 |
| LYONDELLBASELL INDUSTRIES N V SHS A | 38,515 | 38,032 |
| NEWELL BRANDS INC | 38,105 | 17,976 |
| PRUDENTIAL FINL INC COM | 32,801 | 32,980 |
| RIO TINTO PLC SPONSORED ADR | 51,545 | 54,058 |
| SEAGATE TECHNOLOGY HLDNGS PLC ORD SHS | 39,167 | 51,307 |
| SOUTHERN CO COM | 35,364 | 37,374 |
| TC ENERGY CORP COM | 35,592 | 28,770 |
| UNITED PARCEL SVC INC CL B | 37,690 | 30,345 |
| VERIZON COMMUNICATIONS INC COM | 48,185 | 33,704 |
| VIATRIS INC COM | 22,234 | 21,757 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ART IS LOVE SPV 1, LLC | AT COST | 1,952,288 | 2,306,045 |
| EATON VANCE SHORT DURATION GOVERNMENT INCOME FUND CLASS I #373 | AT COST | 160,851 | 158,613 |
| FLINT HILLS KISSNER CO-INVEST 2020 LP | AT COST | 432,740 | 564,734 |
| INVESTMENT IN LWO FUND III LP | AT COST | 5,105,696 | 5,068,747 |
| ISHARES EDGE MSCI USA MOMENTUM FACTOR | AT COST | 1,002,120 | 1,844,242 |
| IShares MSCI EAFE Value ETF | AT COST | 1,608,142 | 1,753,373 |
| ISHARES TR CORE MSCI EAFE ETF | AT COST | 164,729 | 187,131 |
| LORD ABBETT INVESTMENT TRUST SHORT DURATION INCOME FUND #1425 | AT COST | 59,052 | 59,375 |
| MS Direct Lending Fund | AT COST | 1,060,349 | 1,198,961 |
| MSILF Government PTF Inst | AT COST | 550,578 | 550,578 |
| SELECT SECTOR SPDR TR FINANCIAL | AT COST | 10,873 | 13,085 |
| VANGUARD INDEX FDS S&P 500 ETF SHS NEW | AT COST | 23,681 | 35,381 |
| Vanguard Small-Cap Value Vipers | AT COST | 1,071,025 | 2,312,075 |
| VANGUARD TOTAL STOCK MARKET INDEX FUND - ADM #585 | AT COST | 308,254 | 489,156 |
| Vanguard Total Stock Market Vipers | AT COST | 485,670 | 1,682,127 |
| Vanguard Value VIpers | AT COST | 661,300 | 1,313,657 |
| VANGUARD WHITEHALL FDS HIGH DIVIDEND YIELD ETF SHS | AT COST | 54,725 | 55,592 |
| Wells Fargo Bk NA Sioux Falls SD CD | AT COST | 250,000 | 254,465 |
| INVESCO QQQ TR UNIT SER 1 | AT COST | 85,913 | 161,351 |
| ISHARES EDGE MSCI MIN VOL EMERGING MARKETS ETF | AT COST | 282,358 | 287,011 |
| ISHARES MSI Edge MCSI MIN VOL USA | AT COST | 568,745 | 900,310 |
| ISHARES EDGE MSCI USA QUALITY FACTOR | AT COST | 446,751 | 945,963 |
| ISHARES MSCI EAFE MINIMUM VOLATILITY ETF | AT COST | 355,679 | 389,413 |
| STATE BANKSHARES PFD CONVERTIBLE NON CUMULATIVE STOCK | AT COST | 3,000,000 | 3,000,000 |
| VANGUARD INTL EQUITYFDS FTSE ALL WORLD USA SMALL CAP | AT COST | 1,204,186 | 1,404,286 |
| VANGUARD DEVELOPED MARKETS INDEX FUND | AT COST | 733,280 | 1,041,394 |
| VANGUARD FTSE EMERGING MARKETS INDEX ETF | AT COST | 688,465 | 659,285 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Accrued Interest | 44,491 | 44,491 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office Supplies | 5,776 | 0 | 5,776 | |
| Bank Fees | 229 | 229 | 0 | |
| K-1 Deductions | 0 | 8,685 | 0 | |
| State Charitable Organization Filing Fee | 25 | 0 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Fees | 99,755 | 99,755 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal Income Tax | 20,518 | 0 | 0 | |
| Foreign Tax W/H | 961 | 961 | 0 |