| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAHGAT & LAURITO-BAHGAT, CPAS AUDITING | 8,500 | |||
| INTUIT PAYROLL | 538 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| TYPEWRITER | 1986-11-25 | 940 | 940 | SL | 5.000000000000 | 0 | |||
| FILE | 1995-06-01 | 202 | 202 | SL | 5.000000000000 | 0 | |||
| ALARM SYSTEM | 1998-06-01 | 660 | 660 | SL | 5.000000000000 | 0 | |||
| FIREPROOF CABINET | 2005-06-23 | 1,035 | 1,035 | SL | 5.000000000000 | 0 | |||
| FURNITURE & FIXTURES | 2011-04-01 | 36,179 | 36,179 | SL | 7.000000000000 | 0 | |||
| NEW OFFICE RENOVATIONS | 2011-04-01 | 19,449 | 16,532 | SL | 10.000000000000 | 1,945 | |||
| LEASEHOLD IMPROVEMENTS | 2011-04-01 | 50,500 | 40,800 | SL | 10.000000000000 | 4,800 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| VANGUARD INFLATION-PROTECTED SECURITIES FUND ADMIRAL SHARES, VAIPX | 2010-01 | Purchased | 2020-05 | 208,630 | 196,278 | 12,352 | ||||
| VANGUARD INTERMEDIATE-TERM BOND INDEX FUND ADMIRAL SHARES, VBILX | Purchased | 2020-05 | 313,000 | 285,860 | 27,140 | |||||
| VANGUARD EQUITY-INCOME FUND ADMIRAL SHARES, VEIRX | 2010-01 | Purchased | 2020-01 | 18,417 | 11,918 | 6,499 | ||||
| Purchased | ||||||||||
| VANGUARD 500 INDEX FUND ADMIRAL SHARES, VFIAX | 1901-01 | Purchased | 2020-01 | 111,898 | 47,119 | 64,779 | ||||
| VANGUARD GROWTH AND INCOME FUND ADMIRAL SHARES, VGIAX | Purchased | 2020-01 | 35,185 | 21,556 | 13,629 | |||||
| VANGUARD GLOBAL CAPITAL CYCLES FUND INVESTOR SHARES, VGPMX | 2016-02 | Purchased | 2020-01 | 919 | 869 | 50 | ||||
| VANGUARD REAL ESTATE INDEX FUND ADMIRAL SHARES, VGSLX | Purchased | 2020-01 | 10,909 | 6,741 | 4,168 | |||||
| VANGUARD MID-CAP INDEX FUND ADMIRAL SHARES, VIMAX | 1901-01 | Purchased | 2020-01 | 29,668 | 16,710 | 12,958 | ||||
| VANGUARD MID-CAP GROWTH INDEX FUND ADMIRAL SHARES, VMGMX | 2020-05 | Purchased | 2020-05 | 5,137 | 5,102 | 35 | ||||
| VANGUARD MID-CAP GROWTH FUND INVESTOR SHARES, VMGRX | 2019-08 | Purchased | 2020-01 | 4,815 | 4,833 | -18 | ||||
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUND ADMIRAL SHARES, VTIAX | 2009-01 | Purchased | 2020-01 | 15,220 | 11,785 | 3,435 | ||||
| VANGUARD HIGH-YIELD CORPORATE FUND ADMIRAL SHARES, VWEAX | 2014-11 | Purchased | 2020-05 | 18,450 | 20,281 | -1,831 | ||||
| VANGUARD INTERNATIONAL GROWTH FUND ADMIRAL SHARES, VWILX | Purchased | 664,636 | 369,831 | 294,805 | ||||||
| VANGUARD SHORT TERM CAPITAL GAIN DISTRIBUTION | 15,024 | 15,024 | ||||||||
| VANGUARD LONG TERM CAPITAL GAIN DISTRIBUTION | 205,676 | 205,676 | ||||||||
| VANGUARD EXPLORER FUND ADMIRAL SHARES, VEXRX | Purchased | 2020-01 | 26,769 | 21,055 | 5,714 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 147,974.470 SHS INTERMEDIATE-TERM BOND INDEX FUND VANGUARD | 1,661,338 | 1,866,103 |
| 110,794.051 SHS HIGH YIELD CORP FUND VANGUARD | 662,578 | 665,034 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 9,536.409 SHS EQUITY INCOME FUND VANGUARD | 511,464 | 756,530 |
| 7,871.291 SHS EXPLORER FUND VANGUARD | 642,109 | 942,351 |
| 8,558.710 SHS GROWTH AND INCOME ADM VANGUARD | 481,611 | 802,122 |
| 44,747.016 SHS INFLATION PROTECT VANGUARD | 1,141,304 | 1,267,235 |
| 11,652.455 SHS INTERNATIONAL GROWTH VANGUARD | 913,517 | 1,867,772 |
| 5,375.497 SHS MID CAP INDEX FUND VANGUARD | 718,950 | 1,378,278 |
| 35,334.059 SHS GLOBAL CAPITAL CYCLES FUND VANGUARD | 277,199 | 337,794 |
| 3,713.889 SHS REIT INDEX FUND VANGUARD | 304,997 | 447,078 |
| 57,093.534 SHS TOTAL INTERNATIONAL STOCK INDEX FUND VANGUARD | 1,451,968 | 1,853,256 |
| 6,942.722 SHS 500 INDEX FUND VANGUARD | 930,547 | 2,406,139 |
| 36,758.497 SHS MID - CAP GROWTH FUND VANGUARD | 1,038,989 | 1,232,880 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| TYPEWRITER | 940 | 940 | 0 | |
| FILE | 202 | 202 | 0 | |
| ALARM SYSTEM | 660 | 660 | 0 | |
| FIREPROOF CABINET | 1,035 | 1,035 | 0 | |
| FURNITURE & FIXTURES | 36,179 | 36,179 | 0 | |
| ARTWORK | 2,500 | 0 | 2,500 | |
| NEW OFFICE RENOVATIONS | 19,449 | 18,476 | 973 | |
| LEASEHOLD IMPROVEMENTS | 48,000 | 45,600 | 2,400 |
| Description | Amount |
|---|---|
| FMV ADJUSTMENT REIT | 3,411 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 1,050 | 525 | 525 | |
| INSURANCE | 4,157 | 2,078 | 2,079 | |
| MISCELLANEOUS | 402 | 201 | 201 | |
| POSTAGE & SUPPLIES | 726 | 363 | 363 | |
| REPAIRS & MAINTENANCE | 2,638 | 1,319 | 1,319 | |
| PUBLIC RELATIONS | 469 | 234 | 235 | |
| OFFICE EXPENSE | 8,431 | 4,215 | 4,216 | |
| BANK FEE | 37 | 18 | 19 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES WITHHELD/PAYABLE | 4,238 | 4,631 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NYS ANNUAL FEE | 775 | 775 | ||
| PAYROLL TAXES | 12,948 | 6,474 | 6,474 | |
| FEDERAL EXCISE TAX | 20,960 | 20,960 |