| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| T A CONSULTING - TAX PREP | 1,800 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 1043 BUDDLEA-Single Residential Rental | 2013-07-02 | 127,760 | 6,968 | ARR | 27.5 | 4,645 | 4,645 | 0 | |
| 3020 S 4760 WEST-Single Residential Rental | 2013-07-02 | 112,480 | 6,135 | ARR | 27.5 | 4,090 | 4,090 | 0 | |
| 3941 ZODIAC-Single Residential Rental | 2013-07-02 | 102,160 | 5,572 | ARR | 27.5 | 3,715 | 3,715 | 0 | |
| 8973 BRENTMAR-Single Residential Rental | 2013-07-02 | 149,760 | 8,168 | ARR | 27.5 | 5,445 | 5,445 | 0 | |
| 9216 GREENWOOD-Single Family Rental | 2013-07-02 | 130,720 | 7,130 | ARR | 27.5 | 4,753 | 4,753 | 0 | |
| 10831 TAMARACK-Single Redisential Rental | 2013-07-02 | 146,160 | 7,971 | ARR | 27.5 | 5,314 | 5,314 | 0 | |
| MAINTENANCE EQUIPMENT | 2013-07-03 | 4,000 | 856 | SL | 7 | 571 | 571 | 0 | |
| MAINTENANCE EQUIPMENT | 2013-07-03 | 2,000 | 429 | SL | 7 | 286 | 286 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Ishares MSCI Canada Index | 2,396 | 2,000 |
| Ishares MSCI Switzerland Cap | 7,816 | 7,512 |
| Ishares MSCI USA Min Vol | 7,664 | 7,695 |
| Ishares Core MSCI Emerging Mkt | 4,550 | 3,860 |
| Ishares Core MSCI Pacific | 17,641 | 16,511 |
| Ishares Core MSCI Europe | 13,624 | 12,503 |
| SPDR Gold Trust | 2,420 | 2,232 |
| SPDR S&P China | 5,573 | 5,218 |
| SPDR DJ Intl Real Estate | 2,200 | 2,034 |
| SPDR DJ REIT | 4,973 | 4,948 |
| Vanguard FTSE All-Wld ex-US Sm | 6,659 | 6,408 |
| Vanguard Small Cap Growth ETF | 8,889 | 8,258 |
| Vanguard Small Cap Value ETF | 8,837 | 8,198 |
| Vanguard Growth ETF | 17,587 | 17,554 |
| Vanguard Value ETF | 22,316 | 21,929 |
| Ishares Barclays TIPS Bonds | 3,352 | 3,290 |
| Ishares Iboxx Invest Grade | 3,367 | 3,192 |
| Ishares Barclay 20 Yrs Trs | 23,727 | 22,669 |
| Ishares Barclays 7-10 Yr Treas | 14,630 | 14,466 |
| Ishares JPM Emerging Mkts Bd | 3,288 | 3,173 |
| Ishares Barclays MBS Fixed-Rat | 6,030 | 6,031 |
| Ishares 10 Year Credit Bond | 8,340 | 7,683 |
| PIMCO 0-5 Yr Hi Yld Corp Bd | 5,890 | 5,314 |
| SPDR Barclays High Uield Bd | 3,663 | 3,221 |
| SPDR Barclays Intl Treas Bd | 2,069 | 2,065 |
| Ishares Dow Jones US Tech | 0 | 0 |
| Ishares Dow Jones US Fin Sect | 0 | 0 |
| Ishares Dow Jones US Utilities | 0 | 0 |
| Ishares DJ US Real Estate | 0 | 0 |
| Consumer Staples Sec Sect SPDR | 0 | 0 |
| Consumer Discretionary SPDR | 0 | 0 |
| Ishares MSCI EMU Index | 0 | 0 |
| SPDR S&P 500 | 0 | 0 |
| Ishares Barclays ST Treas ETF | 0 | 0 |
| Ishares MSCI Emerging Mkts | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY - METROPOLITAN LIFE | 250,000 | 241,143 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1043 BUDDLEA-Residental Rental | 127,760 | 11,613 | 116,147 | 100,000 |
| 1043 BUDDLEA-Land | 31,940 | 0 | 31,940 | 80,000 |
| 3020 S 4760 W-Residental Rental | 112,480 | 10,225 | 102,255 | 116,000 |
| 3020 S 4760 W-Land | 28,120 | 0 | 28,120 | 60,000 |
| 3941 ZODIA-Residential Rental | 102,160 | 9,287 | 92,873 | 100,500 |
| 3941 ZODIA-Land | 25,540 | 0 | 25,540 | 54,500 |
| 8973 BRENTMAR-Residential Rental | 149,760 | 13,613 | 136,147 | 160,000 |
| 8973 BRENTMAR-Land | 37,440 | 0 | 37,440 | 80,000 |
| 9216 GREENWOOD-Residential Rental | 130,720 | 11,883 | 118,837 | 126,400 |
| 9216 GREENWOOD-Land | 32,680 | 0 | 32,680 | 85,600 |
| 10831 TAMARACK-Residential Rental | 146,160 | 13,285 | 132,875 | 143,000 |
| 10831 TAMARACK-Land | 36,540 | 0 | 36,540 | 90,000 |
| MAINTENANCE EQUIPMENT | 6,000 | 2,142 | 3,858 | 6,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EVELAND & ASSOCIATES | 300 | 0 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property management | 4,800 | 4,800 | 0 | 0 |
| Repairs and maintenance | 5,268 | 5,268 | 0 | 0 |
| Property insurance | 2,963 | 2,963 | 0 | 0 |
| Property HOA fees | 516 | 516 | 0 | 0 |
| Property Utilities | 4,992 | 4,992 | 0 | 0 |
| Business license fee | 94 | 94 | 0 | 0 |
| Bank expenses | 27 | 27 | 0 | 0 |
| Office supplies | 104 | 104 | 0 | 0 |
| Postage | 74 | 74 | 0 | 0 |
| Vehicle expenses for rentals | 618 | 618 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ANNUITY INC-METROPOLITAN LIFE | 9,622 | 9,622 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Consulting Fees | 3,299 | 3,299 | 0 | 0 |
| Property appraisal fees | 1,800 | 0 | 0 | 0 |
| Realtor fees | 200 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes on rentals | 9,230 | 9,230 | 0 | 0 |
| Excise Taxes paid in 2015 | 990 | 0 | 0 | 0 |