| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BAHGAT & LAURITO-BAHGAT, CPAS ACCOUNTING | 8,500 | |||
| BAHGAT & LAURITO-BAHGAT, CPAS 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 | |||
| OKIFAX MODEL 4580 FAX MACHINE | 2003-10-03 | 699 | 699 | SL | 7.000000000000 | 0 | |||
| FIREPROOF CABINET | 2005-06-23 | 1,035 | 1,035 | SL | 5.000000000000 | 0 | |||
| FURNITURE & FIXTURES | 2011-04-01 | 36,179 | 33,595 | SL | 7.000000000000 | 2,584 | |||
| NEW OFFICE RENOVATIONS | 2011-04-01 | 19,449 | 12,642 | SL | 10.000000000000 | 1,945 | |||
| LEASEHOLD IMPROVEMENTS | 2011-04-01 | 50,500 | 31,200 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| CS FLOATING RATE HIGH INC INSTL SHS, CSHIX | 2017-12 | Purchased | 2018-01 | 24,982 | 24,925 | 57 | ||||
| DFA EMERGING MARKETSPORTFOLIO, DFEMX | 2017-12 | Purchased | 2018-01 | 19,982 | 17,207 | 2,775 | ||||
| DFA US SMALL CAP VALUE PRTF INSTL, DFSVX | 2017-12 | Purchased | 2018-01 | 14,982 | 14,006 | 976 | ||||
| FEDERATED TOTAL RETURN BOND IS, FTRBX | 2017-12 | Purchased | 2018-02 | 46,325 | 47,430 | -1,105 | ||||
| JOHN HANCOCK GL ABSORETURN CL I, JHAIX | 2018-05 | Purchased | 2018-11 | 14,742 | 15,170 | -428 | ||||
| PRUDENTIAL TOTAL RETURN BOND FUND Q, PTRQX | 2017-12 | Purchased | 2018-02 | 31,947 | 32,549 | -602 | ||||
| VANGUARD DEVELOPED MRKTS INDEX ADMIRAL, VTMGX | 2017-12 | Purchased | 2018-02 | 17,072 | 16,066 | 1,006 | ||||
| VICTORY RS SMALL CAP GROWTH CL Y,RSYEX | 2017-12 | Purchased | 2018-01 | 14,982 | 13,507 | 1,475 | ||||
| WELLS FARGO ABSOLUTE RETUN INST,WABIX | 2017-07 | Purchased | 2018-05 | 57,642 | 57,368 | 274 | ||||
| DFA EMERGING MARKET SPORTFOLIO, DFEMX | 2017-07 | Purchased | 2018-08 | 16,362 | 16,340 | 22 | ||||
| FEDERATED TOTAL RETUNR BOND IS, FTRBX | 2017-10 | Purchased | 2018-12 | 14,972 | 15,603 | -631 | ||||
| JPMORGAN STRATEGIC INCOME OPPS - CL I, JSOSX | 2017-07 | Purchased | 2018-12 | 12,500 | 12,819 | -319 | ||||
| JOHN HANCOCK GL ABSORETURN STRATS CL I,JHAIX | 2017-07 | Purchased | 2018-11 | 100,420 | 104,240 | -3,820 | ||||
| PGIM TOTAL RETURN BOND CL R6, PTRQX | 2017-08 | Purchased | 2018-12 | 16,617 | 17,104 | -487 | ||||
| TRANSAMERICA INTL EQUITY CL I, TSWIX | 2017-07 | Purchased | 2018-08 | 19,792 | 19,791 | 1 | ||||
| VANGUARD MID CAP INDEX AMIRAL SHS, VIMAX | 2017-12 | Purchased | 2018-01 | 29,982 | 12,572 | 17,410 | ||||
| VANGUARD SHORT TERM INVMT GRADE ADMIRAL, VFSUX | 2017-10 | Purchased | 2018-12 | 16,342 | 16,774 | -432 | ||||
| VANGUARD 500 INDEX ADMIRAL, VFIAX | 2007-12 | Purchased | 2018-01 | 24,982 | 12,343 | 12,639 | ||||
| VANGUARD 500 INDEX ADMIRAL, VFIAX | 2007-11 | Purchased | 2018-01 | 59,982 | 28,349 | 31,633 | ||||
| VANGUARD 500 INDEX ADMIRAL, VFIAX | 2017-12 | Purchased | 2018-08 | 32,962 | 15,521 | 17,441 | ||||
| WELLS FARGO ABSOLUTE RETURN INST, WABIX | 2017-07 | Purchased | 2018-07 | 117,916 | 116,597 | 1,319 | ||||
| VANGUARD INFLATION PROTECTED, VAIPX | 2010-01 | Purchased | 2018-11 | 25,000 | 25,568 | -568 | ||||
| VANGUARD EQUITY INCOME FUND ADMIRAL SHARES, VEIRX | 2009-01 | Purchased | 2018-01 | 87,735 | 54,936 | 32,799 | ||||
| VANGUARD EXPLORER FUND ADMIRAL SHARES, VEXRX | 2009-01 | Purchased | 2018-01 | 50,175 | 38,926 | 11,249 | ||||
| VANGUARD 500 INDEX FUND ADMIRAL SHARES, VFIAX | 2010-01 | Purchased | 2018-01 | 731,542 | 365,773 | 365,769 | ||||
| VANGUARD 500 INDEX FUND ADMIRAL SHARES, VFIAX | 2010-01 | Purchased | 2018-11 | 25,000 | 12,810 | 12,190 | ||||
| VANGUARD GROWTH AND INCOME FUND ADMIRAL SHARES, VGIAX | 2017-01 | Purchased | 2018-01 | 115,838 | 73,926 | 41,912 | ||||
| VANGUARD GLOBAL CAPITAL CYCLES FUND INVESTOR SHARES, VGPMX | 2016-02 | Purchased | 2018-01 | 11,270 | 8,418 | 2,852 | ||||
| VANGUARD REAL ESTATE INDEX FUND ADMIRAL SHARES, VGSLX | 2017-01 | Purchased | 2018-01 | 67,642 | 45,807 | 21,835 | ||||
| VANGUARD MID CAP INDEX FUND ADMIRAL SHARES, VIMAX | 2008-01 | Purchased | 2018-01 | 34,126 | 15,750 | 18,376 | ||||
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUND ADMIRAL SHARES, VTIAX | 2009-01 | Purchased | 2018-11 | 25,000 | 21,260 | 3,740 | ||||
| VANGUARD SHORT TERM CAPITAL GAIN DISTRIBUTION | 29,077 | 29,077 | ||||||||
| VANGUARD LONG TERM CAPTIAL GAIN DISTRIBUTION | 165,719 | 165,719 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 137,543.4889 SHS INTERMEDIATE-TERM BOND INDEX FUND VANGUARD | 1,519,897 | 1,519,532 |
| 86,739.358 SHS HIGH YIELD CORP FUND VANGUARD | 522,829 | 473,685 |
| 17,804.603 SHS CS FLOATING RATE HIGH INC INSTL SHS | 121,948 | 116,620 |
| 16,995.814 SHS FEDERATED TOTAL RETURN BOND IS | 185,115 | 177,436 |
| 14,583.418 SHS JPMORGAN STRATEGIC INCOME OPPS - CL I | 169,967 | 165,522 |
| 15,734.400 SHS VANGUARD SHORT TERM INVMT GRADE ADMIRAL | 167,446 | 164,267 |
| 12,742.325 PGIM TOTAL RETURN BOND CL R6 | 183,809 | 177,501 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 13,752.304 SHS EQUITY INCOME FUND VANGUARD | 712,627 | 913,566 |
| 6,191.611 SHS EXPLORER FUND VANGUARD | 450,707 | 481,522 |
| 13,511.316 SHS GROWTH AND INCOME ADM VANGUARD | 713,725 | 921,337 |
| 39,427.272 SHS INFLATION PROTECT VANGUARD | 998,380 | 965,180 |
| 10,398.896 SHS INTERNATIONAL GROWTH VANGUARD | 675,140 | 823,801 |
| 2,594.287 SHS MID CAP INDEX FUND VANGUARD | 239,374 | 443,727 |
| 19,656.704 GLOBAL CAPITAL CYCLES FUND VANGUARD | 157,948 | 138,973 |
| 2,782.597 SHS REIT INDEX FUND VANGUARD | 216,543 | 294,176 |
| 31,178.109 SHS TOTAL INTERNATIONAL STOCK INDEX FUND VANGUARD | 713,497 | 790,989 |
| 5,883.156 SHS 500 INDEX FUND VANGUARD | 761,057 | 1,361,598 |
| 12,284.154 SHS AQR LONG SHORT EQUITY FUND CL I | 167,352 | 134,511 |
| 3,280.717 SHS DFA EMERGING MARKETS PORTFOLIO | 95,709 | 84,610 |
| 2,743.782 SHS DFA US SMALL CAP VALUE PRTF INSTL | 97,397 | 82,313 |
| 3,778.217 SHS OPPENHEIMER INTERNTL GROWTH CL I | 152,771 | 131,029 |
| 9,224.162 SHS TRANSAMERICA INTL EQUITY CL I | 169,991 | 143,436 |
| 823.259 SHS VANGUARD REAL ESTATE INDEX ADMIRAL | 69,546 | 87,035 |
| 16,035.089 SHS VANGUARD DEVELOPED MRKTS INDEX ADMIRAL | 213,525 | 191,780 |
| 1,067.416 SHS VANGUARD MID CAP INDEX ADMIRAL SHS | 92,730 | 182,571 |
| 2,701.372 SHS VANGUARD 500 INDEX ADMIRAL | 348,177 | 625,206 |
| 1,001634 SHS VICTORY RS SMALL CAP GROWTH CL Y | 73,546 | 63,854 |
| 11,560.450 GMO BENCHMARK FREE ALLOCATION | 121,635 | 111,905 |
| 7,148.316 THE MERGER FUND CL I | 120,390 | 116,518 |
| 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 | |
| OKIFAX MODEL 4580 FAX MACHINE | 699 | 699 | 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 | 14,587 | 4,862 | |
| LEASEHOLD IMPROVEMENTS | 48,000 | 36,000 | 12,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DUES & SUBSCRIPTIONS | 1,742 | 871 | 871 | |
| INSURANCE | 3,499 | 1,750 | 1,749 | |
| MISCELLANEOUS | 248 | 124 | 124 | |
| POSTAGE & SUPPLIES | 348 | 174 | 174 | |
| REPAIRS & MAINTENANCE | 387 | 194 | 193 | |
| PUBLIC RELATIONS | 647 | 324 | 323 | |
| OFFICE EXPENSE | 2,255 | 1,128 | 1,127 | |
| COMMON WEBSITE AT CRCF | 2,118 | 1,059 | 1,059 | |
| BANK FEE | 35 | 18 | 17 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FED EXCISE TAX | |||
| RECEIPTS IN KIND | |||
| MISC INCOME | 801 |
| Description | Amount |
|---|---|
| FMV ADJUSTMENT REIT | -5,141 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TAXES WITHHELD/PAYABLE | 6,167 | 4,176 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES INVESTMENT MANAGEMENT FEES | 15,757 | |||
| INVESTMENT AND BANK FEES WIRE TRANSFER/STOP PAYMENT | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NYS ANNUAL FEE | 775 | 775 | ||
| PAYROLL TAXES | 12,234 | 6,117 | 6,117 | |
| FOREIGN TAX ON INVESTMENTS | 0 | 0 | ||
| FEDERAL EXCISED TAX | 10,752 | 10,752 |