| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE | 2,000 | 0 | 0 | 2,000 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3M CO | 13,425 | 56,515 |
| APPLE INC | 1,531 | 197,099 |
| BECTON DICKINSON | 16,959 | 15,720 |
| BRISTOL MYERS SQUIBB | 6,174 | 14,834 |
| CHUBB LIMITED COM | 21,070 | 109,242 |
| COSTCO WHOLESALE | 3,881 | 99,169 |
| DOLLAR TREE | 5,697 | 49,204 |
| GENERAL MILLS INC | 5,756 | 12,323 |
| JOHNSON & JOHNSON | 30,244 | 128,309 |
| JP MORGAN CHASE CO | 11,749 | 132,110 |
| MASTERCARD INC | 6,863 | 233,490 |
| MICROSOFT CORP | 10,936 | 216,662 |
| PEPSICO | 20,371 | 47,362 |
| PROCTOR GAMBLE CO | 6,260 | 21,497 |
| TRAVELORS COS INC | 7,867 | 66,714 |
| WELLS FARGO CO | 16,564 | 63,842 |
| XCEL ENERGY INC | 15,202 | 45,793 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HARDING LOEVNER INTERNATIONAL | AT COST | 130,186 | 154,563 |
| HEALTHCARE SELECT SECTOR | AT COST | 166,199 | 230,342 |
| INVESCO QQQ TRUST | AT COST | 100,382 | 132,691 |
| ISHARES 20 YEAR TREASURY | AT COST | 75,316 | 70,077 |
| ISHARES CORE MSCI EMERGING MARKETS | AT COST | 164,164 | 207,038 |
| ISHARES CORE MSCI VALUE ETF | AT COST | 120,209 | 175,383 |
| ISHARES CORE US AGGREGATE | AT COST | 75,507 | 76,808 |
| ISHARES MSCI EAFE | AT COST | 120,548 | 160,491 |
| NYLI FLOTING RATE | AT COST | 150,000 | 146,794 |
| STONE RIDGE HY REINS | AT COST | 87,613 | 91,947 |
| ULTIMUS MANAGE WEST | AT COST | 90,573 | 116,678 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LARKIN HOFFMAN FEES | 35,367 | 0 | 0 | 0 |
| TAFT STETTINIUS & HOLLISTER LLP | 74,668 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 1,742 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MN ANNUAL REPORTING FEE | 25 | 0 | 0 | 25 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID - BAYBAN | 1,140 | 1,140 | 0 | 0 |
| FOREIGN TAXES PAID - USBANK | 598 | 598 | 0 | 0 |
| FEDERAL TAX DUE AND FEDERAL TAX ESTIMATES PAID IN 2025 | 1,805 | 0 | 0 | 0 |