| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| T A CONSULTING - TAX PREP | 1,600 | 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 | 20,903 | ARR | 27.5 | 4,645 | 4,645 | 0 | |
| 3020 S 4760 WEST-Single Residential Rental | 2013-07-02 | 112,480 | 18,405 | ARR | 27.5 | 4,090 | 4,090 | 0 | |
| 3941 ZODIAC-Single Residential Rental | 2013-07-02 | 102,160 | 16,717 | ARR | 27.5 | 3,715 | 3,715 | 0 | |
| 8973 BRENTMAR-Single Residential Rental | 2013-07-02 | 149,760 | 24,503 | ARR | 27.5 | 5,445 | 5,445 | 0 | |
| 10831 TAMARACK-Single Redisential Rental | 2013-07-02 | 146,160 | 23,913 | ARR | 27.5 | 5,314 | 5,314 | 0 | |
| MAINTENANCE EQUIPMENT | 2013-07-03 | 4,000 | 2,569 | SL | 7 | 286 | 286 | 0 | |
| MAINTENANCE EQUIPMENT | 2013-07-03 | 2,000 | 1,287 | SL | 7 | 286 | 286 | 0 | |
| HEATER & AC TAMARACK | 2016-07-06 | 8,386 | 3,252 | M | 7 | 1,467 | 1,467 | 0 | |
| HEATER & AC 3020 S 4760 WEST | 2017-06-10 | 6,500 | 929 | M | 7 | 1,592 | 1,592 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Ishares MSCI Canada Index | 3,015 | 2,755 |
| Ishares MSCI Switzerland Cap | 6,803 | 6,682 |
| Ishares MSCI USA Min Vol USA | 6,714 | 8,017 |
| Ishares Core MSCI Emerging Mkt | 5,411 | 5,516 |
| Ishares Core MSCI Pacific | 17,992 | 17,717 |
| Ishares Core MSCI Europe | 14,653 | 13,391 |
| SPDR Gold Trust | 2,394 | 2,546 |
| SPDR S&P China | 3,481 | 3,816 |
| Vanguard Global ex-US Real Est | 2,437 | 2,201 |
| Vanguard FTSE All-Wld ex-US Sm | 4,235 | 4,166 |
| Vanguard REIT Index ETF | 6,146 | 5,593 |
| Vanguard Small Cap Growth ETF | 9,197 | 10,240 |
| Vanguard Small Cap Value ETF | 8,859 | 9,125 |
| Vanguard Growth ETF | 16,526 | 20,687 |
| Vanguard Value ETF | 23,086 | 26,740 |
| Ishares Barclays TIPS Bonds | 2,821 | 2,738 |
| Ishares iBoxx Invest Grade | 10,868 | 10,379 |
| Ishares Barclay 20 Yrs Trs | 15,559 | 15,189 |
| Ishares Barclays 7-10 Yr Treas | 10,160 | 10,003 |
| Ishares Barclays 1-3 Yr Treas | 6,533 | 6,522 |
| Ishares JPM Emerging Mkts Bd | 2,663 | 2,494 |
| Ishares Barclays MBS Fixed-Rat | 12,209 | 11,930 |
| Ishares 10 Year Credit Bond | 0 | 0 |
| Ishares Long Term Corp Bond | 7,730 | 7,319 |
| PIMCO 0-5 Yr Hi Yld Corp Bd | 11,499 | 10,939 |
| SPDR Bloomberg Barclays Hi Yld | 2,671 | 2,418 |
| SPDR Barclays Intl Treas Bd | 2,360 | 2,430 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY - METROPOLITAN LIFE | 250,000 | 247,294 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1043 BUDDLEA-Residental Rental | 127,760 | 25,548 | 102,212 | 100,000 |
| 1043 BUDDLEA-Land | 31,940 | 0 | 31,940 | 80,000 |
| 3020 S 4760 W-Residental Rental | 112,480 | 22,495 | 89,985 | 116,000 |
| 3020 S 4760 W-Land | 28,120 | 0 | 28,120 | 60,000 |
| 3941 ZODIA-Residential Rental | 102,160 | 20,432 | 81,728 | 100,500 |
| 3941 ZODIA-Land | 25,540 | 0 | 25,540 | 54,500 |
| 8973 BRENTMAR-Residential Rental | 149,760 | 29,948 | 119,812 | 160,000 |
| 8973 BRENTMAR-Land | 37,440 | 0 | 37,440 | 80,000 |
| 10831 TAMARACK-Residential Rental | 146,160 | 29,227 | 116,933 | 143,000 |
| 10831 TAMARACK-Land | 36,540 | 0 | 36,540 | 90,000 |
| MAINTENANCE EQUIPMENT | 2,000 | 1,573 | 427 | 427 |
| HEATER & AC TAMARACK | 8,386 | 4,719 | 3,667 | 6,289 |
| HEATER & AC 4760 WEST | 6,500 | 2,521 | 3,979 | 5,525 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ascent Law | 150 | 0 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property management | 7,200 | 7,200 | 0 | 0 |
| Repairs and maintenance | 7,554 | 7,554 | 0 | 0 |
| Property insurance | 2,695 | 2,695 | 0 | 0 |
| Property HOA fees | 576 | 576 | 0 | 0 |
| Property Utilities | 4,216 | 4,216 | 0 | 0 |
| Business license fee | 94 | 94 | 0 | 0 |
| Bank expenses | 48 | 48 | 0 | 0 |
| Office supplies | 124 | 124 | 0 | 0 |
| Postage | 302 | 302 | 0 | 0 |
| Vehicle expenses for rentals | 512 | 512 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Consulting Fees | 3,566 | 3,566 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes on rentals | 8,994 | 8,994 | 0 | 0 |