| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LANDON C. SCOTT PLLC ACCOUNTING | 2,600 | 2,600 | ||
| PRIVATE PHILANTHROPY SERVICES BOOKKEEPING | 2,592 | 1,296 | 1,296 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VANGUARD - SECURITY SALES | Purchased | 2,353,984 | 1,811,197 | 542,787 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| LT INV GRADE ADMIRAL | 357,697 | 374,202 |
| TOTAL BOND MKT INDEX ADMIRAL | 1,430,898 | 1,512,630 |
| INTER-TERM INVEST GR ADMIRAL | 321,846 | 334,635 |
| S-T INVESTMENT GR ADMIRAL | 788,150 | 804,968 |
| TOTAL INTL BOND INDEX FD ADM | 1,238,588 | 1,303,593 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TOTAL INTL STOCK INDEX ADMIRAL | 3,295,216 | 4,638,784 |
| EXPLORER FUND ADMIRAL | 341,200 | 542,821 |
| WINDSOR II FUND | 967,733 | 1,233,573 |
| US GROWTH FUND ADMIRAL | 624,371 | 1,228,014 |
| STRATEGIC EQUITY | 331,201 | 537,370 |
| TOTAL INTL STOCK IX ADM | 1,261,697 | 3,467,807 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LIABILITY INSURANCE | 750 | 750 | ||
| MEMBERSHIP DUES | 2,290 | 2,290 | ||
| BOARD INVESTMENT EXPENSE | 199 | 199 | ||
| MN FILING FEE | 25 | 25 | ||
| POSTAGE | 204 | 204 | ||
| TECHNOLOGY, EQUIPMENT & SUPPLY | 3,180 | 3,180 | ||
| WEBSITE MAINTENANCE | 5,897 | 5,897 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OVERDRAWN CASH - ALERUS | 8,135 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PRIVATE PHILANTHROPY SERVICES FOUNDATION MANAGEMENT | 74,808 | 4,488 | 70,320 | |
| VANGUARD INVESTMENT FEES | 25,397 | 25,397 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX PAYMENTS | 16,440 | |||
| BALANCE DUE WITH RETURN | 7,749 |