| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAHGAT & LAURITO-BAHGAT, CPAS AUDITING | 8,500 | 4,250 | 4,250 | |
| BAHGAT & LAURITO-BAHGAT, CPAS PAYROLL | 962 | 481 | 481 |
| 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 | 19,449 | SL | 10.000000000000 | 0 | |||
| LEASEHOLD IMPROVEMENTS | 2011-04-01 | 50,500 | 48,000 | SL | 10.000000000000 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| DFA INTERNATIONAL SMALL COMPANY PORT | Purchased | 2023-05 | 47,985 | 39,368 | 8,617 | |||||
| DIMENSIONAL EMERGING MKTS VAL PRTF INSTL | Purchased | 16,985 | 15,192 | 1,793 | ||||||
| ISHARES CORE S&P 500 ETF | 2022-10 | Purchased | 2023-05 | 33,085 | 28,757 | 4,328 | ||||
| ISHARES CORE S&P 500 ETF | 2022-10 | 2023-08 | 101,215 | 82,675 | 18,540 | |||||
| ISHARES CORE S&P 500 ETF | 2022-10 | Purchased | 2023-09 | 67,363 | 53,918 | 13,445 | ||||
| ISHARES INC CORE MSCI EMERGING MKTS ETF | 2022-10 | Purchased | 2023-05 | 8,954 | 7,914 | 1,040 | ||||
| ISHARES TR EAFE VALUE ETF | 2022-10 | Purchased | 2023-05 | 45,648 | 35,522 | 10,126 | ||||
| ISHARES TRUST CORE MSCI EAFE ETF | 2022-10 | Purchased | 2023-05 | 230,027 | 176,464 | 53,563 | ||||
| SCHWAB STRATEGIC TR SHORT-TERM US TREASUR | 2022-10 | Purchased | 2023-05 | 141,533 | 139,389 | 2,144 | ||||
| SPDR PORTFOLIO S&P 500 VALUE ETF | 2022-10 | Purchased | 2023-05 | 19,054 | 16,422 | 2,632 | ||||
| VANGUARD SCOTTSDALE FDS VANGUARD SHORT-T | 2022-10 | Purchased | 2023-05 | 145,311 | 140,420 | 4,891 | ||||
| ISHARES CORE S&P 500 ETF | 2022-10 | Purchased | 2023-10 | 41,601 | 34,148 | 7,453 | ||||
| ISHARES CORE S&P 500 ETF | 2022-10 | Purchased | 2023-11 | 51,848 | 41,337 | 10,511 | ||||
| ISHARES CORE S&P 500 ETF | 2022-10 | Purchased | 2023-11 | 181,963 | 143,782 | 38,181 | ||||
| ISHARE CORE MSCI EMERGING MKTS ETF | 2022-10 | Purchased | 2023-11 | 35,850 | 31,228 | 4,622 | ||||
| SPDR PORTFOLIO S&P 500 VALUE ETF | 2022-10 | Purchased | 2023-11 | 43,740 | 34,941 | 8,799 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 297875.077 SHS VANGUARD TOTAL BOND MARKET INDEX ADMIRAL | 2,788,359 | 2,892,367 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 27,125.277 SHS BRIDGEWAY ULTRA SMALL CO MARKET | 270,777 | 306,787 |
| 10,446.098 SHS DIMENSIONAL EMERGING MKTS VAL PRTF INSTL | 254,377 | 307,428 |
| 15,544.006 SHS DFA INTERNATIONAL SMALL COMPANY PORT | 232,708 | 300,155 |
| 5,887.450 SHS VANGUARD 500 INDEX ADMIRAL | 800,013 | 2,590,419 |
| 3,800.000 SHS ISHARES CORE S&P 500 ETF | 1,365,932 | 1,814,994 |
| 3,520.000 SHS ISHARES CORE S&P MID-CAP ETF | 792,738 | 975,568 |
| 7,850.000 SHS ISHARES CORE S&P SMALL-CAO ETF | 702,417 | 849,763 |
| 5930.000 SHS ISHARES TR EAFE VALUE ETF | 228,960 | 308,953 |
| 20040.000 SHS ISHARES TRUST CORE MSCI EAFE ETF | 1,052,479 | 1,409,814 |
| 13485.000 SHS ISHARES INC CORE MSCI EMERGING MKTS ETF | 576,869 | 682,071 |
| 11,070.000 SHS SPDR PORTFOLIO S&P 500 VALUE ETF | 386,794 | 516,194 |
| 4,450.000 SHS SPDR SER TR S&P 400 MDCP VAL ETF | 263,351 | 326,541 |
| 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 | 19,449 | 0 | |
| LEASEHOLD IMPROVEMENTS | 48,000 | 48,000 | 0 |
| Description | Amount |
|---|---|
| FMV ADJUSTMENT | -81 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 903 | 451 | 452 | |
| INSURANCE | 4,093 | 2,046 | 2,047 | |
| MISCELLANEOUS | 671 | 335 | 336 | |
| POSTAGE & SUPPLIES | 747 | 373 | 374 | |
| REPAIRS & MAINTENANCE | 517 | 258 | 259 | |
| PUBLIC RELATIONS | 1,075 | 537 | 538 | |
| OFFICE EXPENSE | 3,439 | 1,719 | 1,720 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES WITHHELD/PAYABLE | 10 | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALESCO INVESTMENT ADVISORY | 34,288 | 17,144 | 17,144 | |
| FIDELITY INVESTMENT ADVISTORY | 54 | 27 | 27 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NYS ANNUAL FEE | 750 | 750 | ||
| PAYROLL TAXES | 13,059 | 6,529 | 6,530 | |
| FEDERAL EXCISE TAX | 3 | 3 |