| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Vermont CPA Firm Accounting & Tax Preparation | 1,940 | 970 | 970 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Publicly Traded Securities (including Capital Gain Dividends) | Purchased | Unrelated Third Parties | 4,111,540 | 3,101,426 | Cost | 0 | 1,010,114 | 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 | 241,991 |
| 82,572 Vanguard Total Bond Market Index Admiral Fund | 887,935 | 810,856 |
| 88,107 Schwab Short-Term Bond Index Fund | 904,071 | 841,420 |
| 133,779 Vanguard High-Yield Corporate Bond Fund | 800,000 | 695,652 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,737sh Vanguard Energy ETF | 199,965 | 310,622 |
| 2,355sh Vanguard Financials ETF IV | 199,940 | 191,532 |
| 3,470sh Vanguard Growth ETF | 892,553 | 830,579 |
| 590sh Vanguard Health Care ETF | 100,058 | 136,620 |
| 2,467sh Vanguard Information Tech ETF | 889,469 | 861,674 |
| 2,784sh Vanguard S&P SC 600 | 499,656 | 446,247 |
| 3,850sh Vanguard Value ETF IV | 499,715 | 519,134 |
| 9,765sh Baron Emerging Markets Institutional Fund | 112,318 | 130,654 |
| 23,519sh Champlain Mid Cap Growth Fund | 399,154 | 503,314 |
| 2,941sh Harbor Capital Appreciation Fund | 174,143 | 206,252 |
| 7,117sh Lazard International Strategic Equity Inst. | 69,961 | 93,020 |
| 36,687sh Touchstone Institutional Funds Sand Cap Fund | 408,535 | 384,843 |
| 9,323sh Vanguard Growth Index Admiral Fund | 536,918 | 1,148,634 |
| 6,833sh Vanguard Small Cap Index Admiral Fund | 503,534 | 621,083 |
| 7,216sh Vanguard Total International Stock Index Admiral Fund | 180,491 | 198,295 |
| 12,815sh Vanguard Total Stock Market Admiral Fund | 712,572 | 1,238,463 |
| 14,753sh Vanguard Value Index Admiral Fund | 473,174 | 775,857 |
| 1,260sh Vanguard 500 Index Admiral Fund | 267,535 | 461,062 |
| 3,744sh IShares Global Materials ETF | 224,887 | 275,633 |
| 1,922sh Vanguard Growth ETF | 494,338 | 460,050 |
| 2,687sh Vanguard Health Care ETF | 481,673 | 622,202 |
| 1,365sh Vanguard Information Technology ETF | 492,629 | 476,767 |
| 2,072sh Vanguard S&P Mid Cap 400 | 329,717 | 318,404 |
| 1,811sh Vanguard S&P SC 600 | 329,700 | 290,285 |
| 4,359sh Vanguard S&P 500 Growth ETF | 774,462 | 1,012,116 |
| 2,408sh Vanguard S&P 500 Value ETF IV | 329,920 | 328,861 |
| 4,112sh Vanguard Small Cap ETF | 620,367 | 780,088 |
| 20,477sh MFS International Intrinsic Value Fund | 820,897 | 806,411 |
| 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 | 7,398 | 177 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Computer Services | 1,668 | 510 | 1,158 | |
| Office & Other Supplies | 922 | 281 | 641 | |
| Postage | 343 | 105 | 238 | |
| Telephone | 3,865 | 1,181 | 2,684 | |
| Meals & Entertainment | 150 | 23 | 104 | |
| Insurance | 997 | 305 | 692 | |
| Payroll Service | 578 | 177 | 401 | |
| Benefits Consultant | 715 | 218 | 497 | |
| Bank Charges | 72 | 22 | 50 | |
| State Filing Fee | 20 | 6 | 14 | |
| Operating Cost Reimbursement from A.A. Mergens Foundation | -71,285 | -21,775 | -49,510 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Credit Card Payable | 0 | 116 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 26,206 | 8,047 | 18,159 | |
| Federal Excise Taxes | 34,058 | 0 | 0 |