| 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 | 30,193 | ARR | 27.5 | 4,645 | 4,645 | 0 | |
| 3020 S 4760 WEST-Single Residential Rental | 2013-07-02 | 112,480 | 26,585 | ARR | 27.5 | 4,090 | 4,090 | 0 | |
| 3941 ZODIAC-Single Residential Rental | 2013-07-02 | 102,160 | 24,147 | ARR | 27.5 | 3,715 | 3,715 | 0 | |
| 8973 BRENTMAR-Single Residential Rental | 2013-07-02 | 149,760 | 35,393 | ARR | 27.5 | 5,445 | 5,445 | 0 | |
| MAINTENANCE EQUIPMENT | 2013-07-03 | 2,000 | 1,859 | SL | 7 | 141 | 141 | 0 | |
| HEATER & AC 3020 S 4760 WEST | 2017-06-10 | 6,500 | 3,658 | M | 7 | 812 | 812 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Ishares MSCI Canada Index | 3,973 | 4,481 |
| Ishares MSCI Switzerland Cap | 6,181 | 8,444 |
| Ishares MSCI USA Min Vol USA | 7,618 | 10,861 |
| Ishares Core MSCI Emerging Mkt | 8,296 | 11,167 |
| Ishares Core MSCI Pacific | 15,364 | 19,648 |
| Ishares Core MSCI Europe | 11,048 | 13,076 |
| SPDR Gold Trust | 6,371 | 6,156 |
| SPDR S&P China | 5,575 | 8,594 |
| Vanguard Global ex-US Real Est | 3,595 | 3,910 |
| Vanguard FTSE All-Wld ex-US Sm | 3,451 | 4,995 |
| Vanguard REIT Index ETF | 7,924 | 8,663 |
| Vanguard Small Cap Growth ETF | 9,625 | 17,933 |
| Vanguard Small Cap Value ETF | 8,437 | 11,377 |
| Vanguard Growth ETF | 12,331 | 28,627 |
| Vanguard Value ETF | 28,737 | 39,019 |
| Ishares Barclays TIPS Bonds | 0 | 0 |
| Ishares iBoxx Invest Grade | 0 | 0 |
| Ishares Barclay 20 Yrs Trs | 17,397 | 19,874 |
| Ishares Barclays 7-10 Yr Treas | 7,377 | 7,917 |
| Ishares Barclays 1-3 Yr Treas | 3,379 | 3,369 |
| Ishares JPM Emerging Mkts Bd | 5,615 | 5,911 |
| Ishares Barclays MBS Fixed-Rat | 19,241 | 19,493 |
| Ishares Long Term Corp Bond | 0 | 0 |
| Ishares Broad High Yield Corp | 5,980 | 6,643 |
| PIMCO 0-5 Yr Hi Yld Corp Bd | 11,185 | 11,885 |
| SPDR Barclays Intl Treas Bd | 2,158 | 2,436 |
| iShares Inv Grade Corp Bds | 9,765 | 11,327 |
| iShares 10 nYr Inv Bd | 7,111 | 8,616 |
| Schwab US TIPs | 4,352 | 4,408 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1043 BUDDLEA-Residental Rental | 127,760 | 34,838 | 92,922 | 191,000 |
| 1043 BUDDLEA-Land | 31,940 | 0 | 31,940 | 152,500 |
| 3020 S 4760 W-Residental Rental | 112,480 | 30,675 | 81,805 | 204,000 |
| 3020 S 4760 W-Land | 28,120 | 0 | 28,120 | 106,000 |
| 3941 ZODIA-Residential Rental | 102,160 | 27,862 | 74,298 | 200,000 |
| 3941 ZODIA-Land | 25,540 | 0 | 25,540 | 109,000 |
| 8973 BRENTMAR-Residential Rental | 149,760 | 40,838 | 108,922 | 273,000 |
| 8973 BRENTMAR-Land | 37,440 | 0 | 37,440 | 106,000 |
| MAINTENANCE EQUIPMENT | 2,000 | 2,000 | 0 | 100 |
| HEATER & AC 4760 WEST | 6,500 | 4,470 | 2,030 | 2,030 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY - METROPOLITAN LIFE | 250,000 | 300,216 |
| 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 | 25,397 | 25,397 | 0 | 0 |
| Property insurance | 2,260 | 2,260 | 0 | 0 |
| Property HOA fees | 528 | 528 | 0 | 0 |
| Property Utilities | 3,509 | 3,509 | 0 | 0 |
| Business license fee | 35 | 35 | 0 | 0 |
| Office supplies | 158 | 158 | 0 | 0 |
| Postage | 130 | 130 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Consulting Fees | 3,805 | 3,438 | 367 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes on rentals | 8,258 | 8,258 | 0 | 0 |
| Excise Taxes paid in 2020 | 1,000 | 0 | 0 | 0 |