| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 2,900 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| 4537 BARNES COURT; LAS VEGAS, NV | 2003-11-28 | 82,000 | 33,175 | SL | 27.500000000000 | 2,982 | 2,982 | ||
| LAND | 2003-11-28 | 20,500 | L | 0 | 0 | ||||
| 4825 CEDAR LAWN WAY; LAS VEGAS, NV | 2003-11-28 | 60,400 | 24,431 | SL | 27.500000000000 | 2,196 | 2,196 | ||
| LAND | 2003-11-28 | 15,100 | L | 0 | 0 | ||||
| 75 N VALLE VERDE DR #1714; HENDERSON, NV | 2003-11-28 | 53,600 | 21,683 | SL | 27.500000000000 | 1,949 | 1,949 | ||
| LAND | 2003-11-28 | 13,400 | L | 0 | 0 | ||||
| IMPROVEMENTS | 2005-02-08 | 291 | 291 | 200DB | 5.000000000000 | 0 | 0 | ||
| CARPET | 2005-02-08 | 487 | 487 | 200DB | 5.000000000000 | 0 | 0 | ||
| 7645 SILVER MALLARD AVE; LAS VEGAS, NV | 2003-11-28 | 78,000 | 31,551 | SL | 27.500000000000 | 2,836 | 2,836 | ||
| LAND | 2003-11-28 | 19,500 | L | 0 | 0 | ||||
| 5321 FALL MEADOW AVE; LAS VEGAS, NV | 2003-11-28 | 65,200 | 26,378 | SL | 27.500000000000 | 2,371 | 2,371 | ||
| LAND | 2003-11-28 | 16,300 | L | 0 | 0 | ||||
| 4509 BLUE ROYAL DR; LAS VEGAS, NV | 2003-11-28 | 66,800 | 27,023 | SL | 27.500000000000 | 2,429 | 2,429 | ||
| LAND | 2003-11-28 | 16,700 | L | 0 | 0 | ||||
| 2437 SUNUP DR; LAS VEGAS, NV | 2003-11-28 | 71,200 | 28,803 | SL | 27.500000000000 | 2,589 | 2,589 | ||
| LAND | 2003-11-28 | 17,800 | L | 0 | 0 | ||||
| 4836 CEDAR LAWN WAY; LAS VEGAS, NV | 2003-11-28 | 60,000 | 24,275 | SL | 27.500000000000 | 2,182 | 2,182 | ||
| LAND | 2003-11-28 | 15,000 | L | 0 | 0 | ||||
| 7412 ROWDY ST; LAS VEGAS, NV | 2003-11-28 | 49,280 | 19,935 | SL | 27.500000000000 | 1,792 | 1,792 | ||
| LAND | 2003-11-28 | 12,320 | L | 0 | 0 | ||||
| 4009 GALISTEO CT; NORTH LAS VEGAS, NV | 2003-11-28 | 65,600 | 26,534 | SL | 27.500000000000 | 2,385 | 2,385 | ||
| LAND | 2003-11-28 | 16,400 | L | 0 | 0 | ||||
| APPLIANCE | 2006-09-12 | 259 | 259 | 200DB | 5.000000000000 | 0 | 0 | ||
| 1420 HIALEAH DR #A; LAS VEGAS, NV | 2004-08-10 | 28,000 | 10,562 | SL | 27.500000000000 | 1,018 | 1,018 | ||
| RENOVATIONS | 2004-08-03 | 750 | 750 | 200DB | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2004-08-04 | 473 | 473 | 200DB | 5.000000000000 | 0 | 0 | ||
| 1453 SANTA ANITA DR #B; LAS VEGAS, NV | 2007-01-01 | 40,000 | 11,578 | SL | 27.500000000000 | 1,455 | 1,455 | ||
| APPLIANCES | 2006-08-23 | 256 | 256 | 200DB | 5.000000000000 | 0 | 0 | ||
| CARPET AND DRAPES | 2009-06-29 | 900 | 871 | 200DB | 5.000000000000 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ISHARES MSCI EAFE | 5,737 | 4,228 |
| SPDR S&P MIDCAP 400 ETF | 20,336 | 33,025 |
| SPDR S&P TRUST UNIT SR 1 | 48,694 | 66,054 |
| ISHARES MSCI EAFE GROWTH | 6,899 | 5,908 |
| ISHARES RUSSELL 2000 | 7,261 | 10,023 |
| ISHARES TR MSCI EMERG MKTS | 10,572 | 8,209 |
| VANGUARD INTERMEDIATE TERM B | 76,789 | 75,418 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4537 BARNES COURT; LAS VEGAS, NV | 82,000 | 36,157 | 45,843 | 59,500 |
| LAND | 20,500 | 0 | 20,500 | 20,500 |
| 4825 CEDAR LAWN WAY; LAS VEGAS, NV | 60,400 | 26,627 | 33,773 | 55,486 |
| LAND | 15,100 | 0 | 15,100 | 15,100 |
| 75 N VALLE VERDE DR #1714; HENDERSON, NV | 53,600 | 23,632 | 29,968 | 61,297 |
| LAND | 13,400 | 0 | 13,400 | 13,400 |
| IMPROVEMENTS | 291 | 291 | 0 | 0 |
| CARPET | 487 | 487 | 0 | 0 |
| 7645 SILVER MALLARD AVE; LAS VEGAS, NV | 78,000 | 34,387 | 43,613 | 67,982 |
| LAND | 19,500 | 0 | 19,500 | 19,500 |
| 5321 FALL MEADOW AVE; LAS VEGAS, NV | 65,200 | 28,749 | 36,451 | 61,032 |
| LAND | 16,300 | 0 | 16,300 | 16,300 |
| 4509 BLUE ROYAL DR; LAS VEGAS, NV | 66,800 | 29,452 | 37,348 | 54,969 |
| LAND | 16,700 | 0 | 16,700 | 16,700 |
| 2437 SUNUP DR; LAS VEGAS, NV | 71,200 | 31,392 | 39,808 | 51,700 |
| LAND | 17,800 | 0 | 17,800 | 17,800 |
| 4836 CEDAR LAWN WAY; LAS VEGAS, NV | 60,000 | 26,457 | 33,543 | 40,000 |
| LAND | 15,000 | 0 | 15,000 | 15,000 |
| 7412 ROWDY ST; LAS VEGAS, NV | 49,280 | 21,727 | 27,553 | 47,180 |
| LAND | 12,320 | 0 | 12,320 | 12,320 |
| 4009 GALISTEO CT; NORTH LAS VEGAS, NV | 65,600 | 28,919 | 36,681 | 57,602 |
| LAND | 16,400 | 0 | 16,400 | 16,400 |
| APPLIANCE | 259 | 259 | 0 | 0 |
| 1420 HIALEAH DR #A; LAS VEGAS, NV | 28,000 | 11,580 | 16,420 | 29,000 |
| RENOVATIONS | 750 | 750 | 0 | 0 |
| APPLIANCES | 473 | 473 | 0 | 0 |
| 1453 SANTA ANITA DR #B; LAS VEGAS, NV | 40,000 | 13,033 | 26,967 | 39,862 |
| APPLIANCES | 256 | 256 | 0 | 0 |
| CARPET AND DRAPES | 900 | 871 | 29 | 29 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,519 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RESERVES | 2,443 | 2,536 | 2,429 |
| LEASE AGREEMENTS | 0 | 0 | 1,115 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS | 2,310 | 2,310 | 0 | |
| RENTAL EXPENSES | 2,745 | 2,745 | 0 | |
| RENTAL EXPENSES | 3,438 | 3,438 | 0 | |
| RENTAL EXPENSES | 3,701 | 3,701 | 0 | |
| RENTAL EXPENSES | 3,845 | 3,845 | 0 | |
| RENTAL EXPENSES | 2,754 | 2,754 | 0 | |
| RENTAL EXPENSES | 2,796 | 2,796 | 0 | |
| RENTAL EXPENSES | 1,529 | 1,529 | 0 | |
| RENTAL EXPENSES | 4,011 | 4,011 | 0 | |
| RENTAL EXPENSES | 1,885 | 1,885 | 0 | |
| RENTAL EXPENSES | 1,478 | 1,478 | 0 | |
| RENTAL EXPENSES | 3,840 | 3,840 | 0 | |
| RENTAL EXPENSES | 3,461 | 3,461 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 6,726 | 6,726 |
| CASH OVERDRAFT | 0 | 10,274 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ENVIRONMENTAL TESTING FEE | 4,275 | 4,275 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 41 | 41 | 0 | |
| FOREIGN TAX | 61 | 61 | 0 | |
| PROPERTY TAXES | 1,570 | 1,570 | 0 | |
| PROPERTY TAXES | 997 | 997 | 0 | |
| PROPERTY TAXES | 865 | 865 | 0 | |
| PROPERTY TAXES | 1,428 | 1,428 | 0 | |
| PROPERTY TAXES | 1,039 | 1,039 | 0 | |
| PROPERTY TAXES | 1,123 | 1,123 | 0 | |
| PROPERTY TAXES | 1,499 | 1,499 | 0 | |
| PROPERTY TAXES | 957 | 957 | 0 | |
| PROPERTY TAXES | 1,201 | 1,201 | 0 | |
| PROPERTY TAXES | 889 | 889 | 0 | |
| PROPERTY TAXES | 426 | 426 | 0 | |
| PROPERTY TAXES | 416 | 416 | 0 |