| 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 |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ETF SPDR SERIES TRUST | 117,194 | 105,608 |
| ISHARES BARCLAYS US AGGREGATE | 172,286 | 174,111 |
| ISHARES CORE MSCI EAFE ETF | 185,759 | 162,415 |
| ISHARES CORE MSCI EMERGING MAR | 70,040 | 61,484 |
| ISHARES CORE US VALUE | 206,366 | 180,700 |
| ISHARES S&P 500 INDEX FD | 330,303 | 286,081 |
| ISHARES TRUST RUSSELL 1000 GRO | 455,374 | 436,584 |
| STONE RIDGE REINSURANCE RISK P | 120,963 | 120,943 |
| VERSUS CAPITAL MULTI MNGR REAL | 90,732 | 90,647 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PACIFIC LIFE INS CO - $9 MILLI | 428,592 | 428,592 | |
| RALEIGH TOWNE APARTMENTS LLC | 57,386 | 179,827 | |
| WASTEZERO CAPITAL III, LLC |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 16,753 | 16,753 | ||
| Bank Charges | 195 | 195 | ||
| K-1 Exp RALEIGH TOWNE APARTMEN | 5,974 | 5,974 | ||
| K-1 Exp WASTEZERO CAPITAL III, | 7,022 | 7,003 | ||
| State or Local Filing Fees | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss RALEIGH TOWNE APARTMENTS LLC | -10,996 | -10,996 | |
| K-1 Inc/Loss WASTEZERO CAPITAL III, LLC | 7,022 | 7,022 | |
| INTEREST INCOME FROM NOTES - WASTE ZERO | 10,112 | 10,112 | |
| NET LIFE INSURANCE INCOME | 5,888 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| WASTE ZERO - 10 - 8192021 | 100,000 | 66,986 | 2014-09 | 2021-08 | SEMI-ANNUALLY | 10 % | NONE | INVESTMENT |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 17,865 | 17,865 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2018 | 1,600 | |||
| 990-PF Extension for 2017 | 8,206 |