| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 3,200 | 1,600 | 0 | 1,600 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIDELITY CONSERVATIV INCOME BOND FD CL I | 340,348 | 340,348 |
| FIDELITY ADVISOR TOTAL BOND CL Z | 143,873 | 143,873 |
| FIDELITY ADVISOR INV GRADE BOND CL Z | 143,839 | 143,839 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFS INTERNATIONAL DIVERSIFICATION CL I | 59,604 | 59,604 |
| JANUS HENDERSON BALANCED T | 61,878 | 61,878 |
| VANGUARD ADMIRAL FDS INC S&P SMALLCAP 600 | 63,622 | 63,622 |
| JANUS HENDERSON ENTERPRISE I | 76,061 | 76,061 |
| VANGUARD REAL ESTATE ETF | 30,020 | 30,020 |
| DIAMOND HILL LONG SHORT FUND CL I | 58,943 | 58,943 |
| VANGUARD INTL EQUITY INDEX FDS FTSE EMR | 30,211 | 30,211 |
| VANGUARD INDEX FDS VANGUARD GROWTH | 236,824 | 236,824 |
| VANGUARD INDEX FDS MID-CAP VALUE INDEX | 77,973 | 77,973 |
| ISHARES TR CORE MSCI TOTAL | 30,491 | 30,491 |
| VANGUARD INDEX FDS VANGUARD VALUE | 219,921 | 219,921 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NORTHWESTERN MUTUAL LIFE INSURANCE POLICY | 260,676 | 279,554 | 279,554 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LIFE INSURANCE PREMIUM | 8,445 | 0 | 0 | 0 |
| BANK SERVICE FEES | 31 | 31 | 0 | 0 |
| DUES AND SUBSCRIPTIONS | 473 | 0 | 0 | 473 |
| TRANSACTION COST | 1 | 0 | 0 | 1 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 95,869 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 15,264 | 15,264 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MINNESOTA TAX | 25 | 0 | 0 | 25 |
| TAXES | 613 | 0 | 0 | 0 |