| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAHGAT & LAURITO-BAHGAT, CPAS PROFESSIONAL FEES | 8,500 | 4,250 | 4,250 | |
| BAHGAT & LAURITO-BAHGAT, CPAS PAYROLL | 1,048 | 524 | 524 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| SHORT-TERM PROPERTY | 2024-01 | 2025-12 | 59,061 | 59,411 | -350 | |||||
| LONG-TERM PROPERTY | 2025-12 | 1,587,360 | 1,341,373 | 245,987 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 289,379.398 SHS VANGUARD TOTAL BOND MARKET INDEX ADMIRAL | 2,703,014 | 2,827,237 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 8,597.507 SHS DIMENSIONAL EMERGING MKTS VAL PRTF INSTL | 209,361 | 319,999 |
| 15,434.283 SHS DFA INTERNATIONAL SMALL COMPANY PORT | 231,066 | 394,809 |
| 5,887.450 SHS VANGUARD 500 INDEX ADMIRAL | 800,013 | 3,719,926 |
| 1,700 SHS ISHARES CORE S&P 500 ETF | 646,153 | 1,164,398 |
| 19,005 SHS ISHARES CORE S&P MID-CAP ETF | 875,785 | 1,254,330 |
| 6,865 SHS ISHARES CORE S&P SMALL-CAP ETF | 638,476 | 825,036 |
| 5,530 SHS ISHARES TR EAFE VALUE ETF | 213,522 | 394,897 |
| 19,915 SHS ISHARES TRUST CORE MSCI EAFE ETF | 1,052,340 | 1,781,596 |
| 10,385 SHS ISHARES INC CORE MSCI EMERGING MKTS ETF | 444,284 | 698,080 |
| 6,390 SHS AVANTIS US LARGE CAP VALUE ETF | 366,781 | 484,170 |
| 4,715 SHS AVANTIS US SMALL CAP VALUE ETF | 414,574 | 480,836 |
| 12,380 SHS DIMENSIONAL ETF TRUST DIMENSIONAL US | 351,167 | 470,811 |
| 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 | -98 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 628 | 314 | 314 | |
| INSURANCE | 4,384 | 2,192 | 2,192 | |
| MISCELLANEOUS | 393 | 196 | 197 | |
| POSTAGE & SUPPLIES | 638 | 319 | 319 | |
| REPAIRS & MAINTENANCE | 1,859 | 929 | 930 | |
| PUBLIC RELATIONS | 1,137 | 568 | 569 | |
| OFFICE EXPENSE | 5,120 | 2,560 | 2,560 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES WITHHELD/PAYABLE | 1 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALESCO INVESTMENT ADVISTORY | 55,681 | 27,840 | 27,841 | |
| FIDELITY INVESTMENT ADVISTORY | 66 | 33 | 33 | |
| RA Koerner & Company HR CONSULTANT | 11,000 | 5,500 | 5,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NYS ANNUAL FEE | 775 | 775 | ||
| PAYROLL TAXES | 14,328 | 7,164 | 7,164 | |
| FEDERAL EXCISE TAX | 10,181 | 10,181 |