| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD GROWTH ETF | AT COST | 106,368 | 230,574 |
| S&P 500 INDEX | AT COST | 212,915 | 336,925 |
| VANGUARD INTERMEDIATE TERM | AT COST | 236,084 | 201,535 |
| VANGUARD SHORT-TERM INVESTMENT | AT COST | 153,137 | 144,845 |
| VANGUARD EXTENDED MARKET | AT COST | 201,697 | 259,619 |
| VANGUARD TOTAL BOND MARKET | AT COST | 384,730 | 331,161 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX | AT COST | 265,309 | 292,545 |
| VANGUARD TOTAL INTERNATIONAL BOND INDEX | AT COST | 215,621 | 181,356 |
| VANGUARD VALUE | AT COST | 173,356 | 216,589 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,710 | 1,710 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SCHOLARSHIP GRANTS RESERVE | 16,000 | 0 | |
| OTHER ASSETS | 20,397 | 0 | |
| DUE FROM JS CAMP | 0 | 2,000 | 2,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 57,500 | 0 | 0 | 57,500 |
| BANK CHARGES & FEES | 3,650 | 3,650 | 0 | 59 |
| CONSULTING | 37,116 | 18,558 | 0 | 18,558 |
| DUES & SUBSCRIPTIONS | 3,460 | 0 | 0 | 3,460 |
| TELEPHONE | 2,057 | 0 | 0 | 2,057 |
| OFFICE SUPPLIES | 10,181 | 0 | 0 | 10,181 |
| PROGRAM EXPENSES | 43,816 | 0 | 0 | 43,816 |
| RECRUITING | 2,722 | 0 | 0 | 2,722 |
| REPAIRS & MAINTENANCE | 332 | 0 | 0 | 332 |
| SCHOLARSHIPS | 47,500 | 0 | 0 | 47,500 |
| WEBSITE & SOFTWARE | 1,222 | 0 | 0 | 1,222 |
| Curriculum Development | 250 | 0 | 0 | 250 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 5,571 | 2,705 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 685 | 685 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER TAXES | 1,953 | 1,953 | 0 | 0 |
| FOREIGN TAXES WITHHELD FROM DIVIDENDS | 666 | 666 | 0 | 0 |