| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vermont CPA Firm Accounting & Tax Preparation | 1,965 | 982 | 983 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Publicy Traded Securities | Purchased | Unrelated Third Parties | 8,542,029 | 7,365,226 | Cost | 0 | 1,176,803 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 24,055 Vanguard Short Term Investment Grade Bond Fund | 249,929 | 263,880 |
| 82,572 Vanguard Total Bond Market Index Admiral Fund | 887,935 | 940,494 |
| 88,107 Schwab Short-Term Bond Index Fund | 904,071 | 905,739 |
| 133,779 Vanguard High-Yield Corporate Bond Fund | 800,000 | 804,013 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,737sh Vanguard Energy ETF | 199,965 | 186,143 |
| 2,355sh Vanguard Financials ETF IV | 199,939 | 223,254 |
| 3,470sh Vanguard Growth ETF | 892,553 | 1,064,631 |
| 590sh Vanguard Health Care ETF | 100,057 | 154,869 |
| 2,467sh Vanguard Information Tech ETF | 889,469 | 1,052,620 |
| 2,784sh Vanguard S&P SC 600 | 499,656 | 494,346 |
| 3,850sh Vanguard Value ETF IV | 499,714 | 545,737 |
| 9,765sh Baron Emerging Markets Institutional Fund | 112,318 | 187,291 |
| 23,519sh Champlain Mid Cap Growth Fund | 399,154 | 725,572 |
| 2,941sh Harbor Capital Appreciation Fund | 174,143 | 357,596 |
| 7,117sh Lazard International Strategic Equity Inst. | 69,961 | 132,876 |
| 36,687sh Touchstone Institutional Funds Sand Cap Fund | 408,535 | 856,268 |
| 9,323sh Vanguard Growth Index Admiral Fund | 536,918 | 1,471,780 |
| 6,833sh Vanguard Small Cap Index Admiral Fund | 503,534 | 741,350 |
| 7,216sh Vanguard Total International Stock Index Admiral Fund | 180,491 | 255,373 |
| 12,815sh Vanguard Total Stock Market Admiral Fund | 712,572 | 1,454,656 |
| 14,753sh Vanguard Value Index Admiral Fund | 473,174 | 815,985 |
| 1,260sh Vanguard 500 Index Admiral Fund | 267,538 | 527,070 |
| 20,478sh MFS International Intrin Fund | 820,898 | 1,155,965 |
| 3,744sh IShares Global Materials ETF | 224,887 | 345,272 |
| 1,922sh Vanguard Growth ETF | 494,338 | 589,689 |
| 2,687sh Vanguard Health Care ETF | 481,673 | 705,311 |
| 1,365sh Vanguard Information Technology ETF | 492,628 | 582,418 |
| 4,950sh Vanguard Long Term Corporate Bond ETF | 499,738 | 535,986 |
| 5,126sh Vanguard Mid Cap ETF IV | 826,659 | 1,269,915 |
| 2,072sh Vanguard S&P Mid Cap 400 | 329,717 | 342,626 |
| 1,811sh Vanguard S&P SC 600 | 329,700 | 321,573 |
| 1,306sh Vanguard S&P 500 ETF IV | 365,960 | 542,055 |
| 4,359sh Vanguard S&P 500 Growth ETF | 774,462 | 1,236,561 |
| 2,408sh Vanguard S&P 500 Value ETF IV | 329,920 | 352,194 |
| 4,112sh Vanguard Small Cap ETF | 620,367 | 930,587 |
| 7,133sh Vanguard Total Bond Market ETF | 599,952 | 616,719 |
| 8,300sh Vanguard Value ETF | 809,117 | 1,176,525 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold Improvements | 3,623 | 3,623 | 0 | |
| Office Equipment | 7,575 | 7,231 | 344 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Computer Services | 1,166 | 335 | 831 | |
| Office & Other Supplies | 875 | 251 | 626 | |
| Postage | 166 | 48 | 118 | |
| Telephone | 3,516 | 1,011 | 2,505 | |
| Meals & Entertainment | 155 | 22 | 110 | |
| Insurance | 997 | 287 | 710 | |
| Payroll Service | 524 | 151 | 373 | |
| Benefits Consultant | 608 | 175 | 433 | |
| Bank Charges | 362 | 104 | 258 | |
| State Filing Fee | 0 | 0 | 0 | |
| Operating Cost Reimbursement from A.A. Mergens Foundation | -67,295 | -20,189 | -47,106 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Providers Investment Management Services | 14,078 | 14,078 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 22,098 | 6,329 | 15,769 | |
| Federal Excise Taxes | 0 | 0 | 0 |