| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,500 | 2,250 | 0 | 2,250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESCO SENIOR LOAN | 304,295 | 281,523 |
| VANGUARD SHORT-TERM INFLATION-PROTECTED SEURITIES ETF | 1,061,216 | 1,031,018 |
| VANGUARD TOTAL BOND MARKET ETF | 6,094,987 | 5,217,015 |
| XTRACKERS USD HIGH YIELD CORPORATE BOND | 1,571,383 | 1,366,737 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB US LARGE-CAP | 4,117,966 | 5,686,965 |
| SCHWAB US SMALL-CAP | 859,561 | 1,170,223 |
| VANGUARD FTSE DEVELOPED MARKETS | 4,312,443 | 4,337,274 |
| VANGUARD FTSE EMERGING MARKETS ETF | 1,147,900 | 1,029,114 |
| INVESCO S&P 500 EQUAL WEIGHT ETF | 611,799 | 674,214 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES JP MORGAN USD EMERGING MARKETS BOND ETF | AT COST | 894,890 | 635,303 |
| VANECK VECTORS J.P. MORGAN EM LOCAL CURRENCY BOND ETF | AT COST | 1,027,520 | 690,269 |
| ABERDEEN STANDARD INVESTMENTS ETFS BLOOMBERG ALL COMDTY STRGY K 1 FREE ETF | AT COST | 470,309 | 496,875 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SCHOLARSHIP ACCOUNT | 1,375 | 89,831 | 89,831 |
| Description | Amount |
|---|---|
| SCHOLARSHIP AMERICA ACCOUNT ADJUSTMENT | 2,750 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MN MINIMUM FEE | 25 | 0 | 0 | 25 |
| INSURANCE | 4,030 | 0 | 0 | 4,030 |
| WEB SITE | 499 | 0 | 0 | 499 |
| DUES AND SUBSCRIPTIONS | 4,500 | 0 | 0 | 4,500 |
| SCHOLARSHIP COMMITTEE STIPENDS | 8,750 | 0 | 0 | 8,750 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FEDERAL TAX REFUND | 10,332 | 0 | 0 |
| OTHER INVESTMENT INCOME | 886 | 886 | 0 |
| CLASS ACTION SETTLEMENT | 743 | 743 | 0 |
| Description | Amount |
|---|---|
| REFUND OF PRIOR YEAR GRANTS PAID | 23,081 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LAKE ELMO BANK ADMINISTRATION FEE | 56,432 | 50,788 | 0 | 5,644 |
| SEI INVESTMENT FEES | 57,502 | 57,502 | 0 | 0 |
| SCHOLARSHIP ADMINSTRATIONS FEES | 52,870 | 0 | 0 | 52,870 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENTS, ESTIMATES, EXTENSIONS | 48,795 | 0 | 0 | 0 |
| REAL ESTATE TAX | 16 | 16 | 0 | 0 |