| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 921937785 VANGUARD TOTAL BOND | 49,471,534 | 51,731,364 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 97MSC50K3 CARLSON SCHOOL GROWT | AT COST | 5,126,764 | 8,629,645 |
| 97MSC50J6 CARLSON SCHOOL FIXED | AT COST | 2,248,484 | 3,390,721 |
| 922040209 VANGUARD INSTL INDEX | AT COST | 6,797,980 | 10,551,543 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME | 133,790 | 0 | 0 |
| 000000000 MISCELLANEOUS ENTRY | 88,466 | 88,466 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CARLSON SCHOOL GROWTH FUND | 143,872 | 143,872 | 0 | |
| CARLSON SCHOOL FIXED INCOME | 32,491 | 32,491 | 0 | |
| CYBERGRANTS LLC | 317,153 | 0 | 317,153 | |
| MEMBERSHIP DUES | 15,000 | 0 | 15,000 | |
| CHARITIES AID FOUNDATION | 162,915 | 0 | 162,915 | |
| STATE AG FEE | 25 | 0 | 25 | |
| MENTTIUM CORPORATION | 5,800 | 0 | 5,800 | |
| OTHER MISC EXPENSES | 65,176 | 0 | 65,176 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CARLSON SCHOOL GROWTH FUND | 1,392,308 | 1,392,308 | |
| CARLSON SCHOOL FIXED INCOME | 78,546 | 78,546 |
| Description | Amount |
|---|---|
| RECOVERIES | 347,200 |
| PAYROLL TIMING DIFFERENCE | 29,027 |
| WASH SALE ADJUSTMENT | 33,658 |
| COST BASIS ADJUSTMENT | 3,948 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 4,225 | 0 | 0 | |
| FEDERAL ESTIMATES - PRINCIPAL | 80,236 | 0 | 0 |