| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 921937785 VANGUARD TOTAL BOND | 72,426,370 | 78,597,315 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 97MSC50K3 CARLSON SCHOOL GROWT | AT COST | 3,878,328 | 6,716,137 |
| 97MSC50J6 CARLSON SCHOOL FIXED | AT COST | 2,202,429 | 3,446,575 |
| 922040209 VANGUARD INSTL INDEX | AT COST | 11,421,639 | 14,889,857 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 241,846 | 133,790 | 133,790 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GCL ADVISORY COUNCIL DUES | 2,000 | 0 | 2,000 | |
| INTERCROSS | 57,500 | 0 | 57,500 | |
| CYBERGRANTS LLC | 361,947 | 0 | 361,947 | |
| STATE AG FEES | 25 | 0 | 25 | |
| MEMBERSHIP DUES | 15,000 | 0 | 15,000 | |
| CHARITIES AID FOUNDATION | 28,644 | 0 | 28,644 | |
| FRONTSTREAM | 1,996 | 0 | 1,996 | |
| OTHER MISC EXPENSES | 124,992 | 0 | 124,992 | |
| CARLSON SCHOOL GROWTH FUND | 104,671 | 104,671 | 0 | |
| CARLSON SCHOOL FIXED INCOME FU | 30,378 | 30,378 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM PARTNERSHIP/S-CORP | 1,243,031 | 1,243,031 |
| Description | Amount |
|---|---|
| PAYROLL TIMING DIFFERENCE | 64,357 |
| RECOVERIES | 203,485 |
| WASH SALE ADJ | 3,434 |
| COST BASIS ADJ | 2,530 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 10,460 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 72,289 | 0 | 0 |