| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 2,200 | 2,200 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| CARPET & DRAPES | 2012-01-23 | 2,150 | 195 | M27 | 27 | 78 | |||
| WINDOW | 2012-01-23 | 925 | 85 | M27 | 27 | 34 | |||
| NEW FURNACE | 2012-05-02 | 2,540 | 230 | M27 | 27 | 92 | |||
| WINDOWS | 2012-06-20 | 4,575 | 415 | M27 | 27 | 166 | |||
| REMODELING | 2014-05-21 | 11,090 | 252 | M27 | 27 | 403 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | ||
| BANK OF NY MTN 2.300% 7 | 52,245 | 50,424 |
| BOEING CAPITAL CORP 2.125% 8 | 93,522 | 90,626 |
| CATERPILLAR MTN 3.250% 12 | 101,603 | 99,152 |
| CHEVRON CORP 2.427% 6 | 101,846 | 100,101 |
| CISCO SYSTEMS INC 3.625% 3 | 105,858 | 104,327 |
| GOLDMAN SACHS GP MTN 5.375% 3 | 99,501 | 109,854 |
| HSBC USA INC 1.625% 1 | 99,800 | 99,505 |
| INTEL CORP 1.950% 10 | 102,663 | 100,624 |
| JPMORGAN CHASE 2.600% 1 | 52,369 | 50,021 |
| MCDONALDS CORP MTN 3.250% 6 | 102,494 | 98,654 |
| ORACLE CORP 5.750% 4 | 125,140 | 136,391 |
| UNITED TECH CORP 6.125% 2 | 126,819 | 139,398 |
| UNITEDHEALTH GROUP 3.750% 7 | 100,526 | 103,088 |
| WELLS FARGO CO MTN 3.550% 9 | 101,109 | 100,900 |
| BANK MONTREAL MTN 1.450% 4 | 99,069 | 99,488 |
| ASTRAZENECA PLC 1.950% 9 | 51,073 | 49,727 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LOOMIS SAYLES GLBL BOND INST | ||
| ECOLAB INC | 984 | 3,625,846 |
| I SHARES MSCI EMERGING | ||
| T ROWE PRICE INTL GR & INC | 947,744 | 1,086,932 |
| T ROWE PRICE SMALL CAP VALUE | ||
| LAUDUS INTL MRKTMASTERS | ||
| HIGHLAND LONG SHORT | ||
| NUVEEN REAL ESTATE | 723,508 | 875,385 |
| VANGUARD 500 IDX | 4,719,002 | 6,761,762 |
| ISHARES MSCI EAFE ETF | 1,540,910 | 1,738,112 |
| ISHARES RUSSELL 2000 | ||
| MIDCAP SPDR TRUST | 699,025 | 787,524 |
| OPPENHEIMER DEVELOPING MKTS | ||
| SPDR DJ WILSHIRE INTL | ||
| ISHARES IBOXX HIGH YLD ETF | ||
| ISHARES BARCLAYS TIPS BOND ETF | ||
| TCW EMERGING MARKETS INCOME | 1,296,691 | 1,121,405 |
| NUVEEN HIGH INC BOND | ||
| DRIEHAUS SELECT CREDIT FUND | ||
| LOOMIS SAYLES STRAT ALPHA FD Y | 950,000 | 888,454 |
| OPPENHEIMER SR FLOATING RATE | ||
| GOLDMAN SACHS COMM STRAT INS | ||
| BARON EMERGING MARKETS INSTITU | 600,000 | 609,450 |
| CAMBIAR INTL EQUITY FUND INS | 2,500,000 | 2,526,705 |
| CAUSEWAY EMERGING MARKETS INST | 688,794 | 564,314 |
| GLENMEDE SC EQUITY PORT ADV | 1,150,000 | 1,104,463 |
| HIGHLAND LONG SHORT EQUITY Z | 325,000 | 295,740 |
| ROBECO BOSTON PARTNERS L S RSR | 446,080 | 437,575 |
| DOUBLELINE TOTAL RET BD I | 250,000 | 245,894 |
| FEDERATED INST HI YLD BD FD | 3,125,000 | 2,855,355 |
| PRUDENTIAL SHORT DUR HI YLD IN | 500,000 | 487,445 |
| AQR MANAGED FUTURES STR I | 600,000 | 557,299 |
| VANGUARD GLBL EX US REAL ESTAT | 551,500 | 511,000 |
| VANGUARD REIT ETF | 496,989 | 478,380 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CARPET & DRAPES | 2,150 | 1,877 | ||
| WINDOW | 925 | 806 | ||
| NEW FURNACE | 2,540 | 2,218 | ||
| WINDOWS | 4,575 | 3,994 | ||
| REMODELING | 11,090 | 10,435 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SCHOLARSHIP AMERICA STUDENT LO | AT COST | 3,024,468 | 3,024,468 |
| POINTER OFFSHORE LTD | AT COST | 1,650,000 | 2,746,490 |
| IDR CORE EQ RE 2010 LP | AT COST | 828,347 | 1,451,177 |
| MARATHON CREDIT OPPORTUNITY | AT COST | 1,500,000 | 1,640,019 |
| PARTNERS GROUP PRIVATE EQ | AT COST | 1,000,000 | 1,393,738 |
| ECOLAB HARDSHIP LOANS | AT COST | 337,908 | 337,908 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - PRINCIPAL (ALLOCA | 25,166 | 25,166 | ||
| LEGAL FEES - INCOME (ALLOCABLE | 10,081 | 10,081 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 16,014 | 42,059 | 42,059 |
| PREPAID LOAN PAYMENT | 0 | 0 |
| Description | Amount |
|---|---|
| WRITEOFF/DOWN LOANS | 45,092 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RAMSEY COUNTY COURT COSTS | 57 | 0 | 57 | |
| MN ST CHARITABLE FILING FEE | 25 | 0 | 25 | |
| INSURANCE EXPENSE | 6,898 | 0 | 6,898 | |
| OFFICE AND COMPUTER SERVICES | 6,141 | 0 | 6,141 | |
| PARTNERS GROUP PRI | 1,319 | 0 | ||
| IDR CORE EQUITY RE STRATEGY | 7,270 | 0 | ||
| OTHER INVESTMENT EXPENSES | 562 | 562 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| IDR CORE EQUITY RE STRATEGY | 135,277 | ||
| PARTNERS GROUP PRI | 62,417 | ||
| FED TAX REFUND | 9,700 | 0 |
| Description | Amount |
|---|---|
| ADJUSTMENT FOR LOAN VARIANCES | 79,778 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SCHOLARSHIP AMERICA ADMINSTRAT | 172,816 | 172,816 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 11,772 | 11,772 | 0 | |
| FEDERAL TAX PAYMENT - PRIOR YE | 9,700 | 0 | 0 | |
| FEDERAL ESTIMATES - INCOME | 25,565 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 2,318 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 2,308 | 2,308 | 0 |