| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| T A Consulting - Tax Prep | 1,700 | 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 | 34,838 | ARR | 27.5 | 4,645 | 4,645 | 0 | |
| 3020 S 4760 WEST-Single Residential Rental | 2013-07-02 | 112,480 | 30,675 | ARR | 27.5 | 4,090 | 4,090 | 0 | |
| 3941 ZODIAC-Single Residential Rental | 2013-07-02 | 102,160 | 27,862 | ARR | 27.5 | 3,715 | 3,715 | 0 | |
| 8973 BRENTMAR-Single Residential Rental | 2013-07-02 | 149,760 | 40,838 | ARR | 27.5 | 5,445 | 5,445 | 0 | |
| MAINTENANCE EQUIPMENT | 2013-07-03 | 2,000 | 2,000 | SL | 7 | 0 | 0 | 0 | |
| HEATER & AC 3020 S 4760 WEST | 2017-06-10 | 6,500 | 4,470 | M | 7 | 580 | 580 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Ishares MSCI Canada Index | 4,152 | 5,645 |
| Ishares MSCI Switzerland Cap | 6,155 | 9,861 |
| Ishares MSCI USA Min Vol USA | 6,973 | 11,083 |
| Ishares Core MSCI Emerging Mkt | 13,189 | 15,264 |
| Ishares Core MSCI Pacific | 17,518 | 21,457 |
| Ishares Core MSCI Europe | 9,843 | 13,319 |
| SPDR Gold Trust | 7,397 | 6,945 |
| SPDR S&P China | 0 | 0 |
| Vanguard Global ex-US Real Est | 4,097 | 4,370 |
| Vanguard FTSE All-Wld ex-US Sm | 3,077 | 4,956 |
| Vanguard REIT Index ETF | 7,032 | 10,673 |
| Vanguard Small Cap Growth ETF | 9,039 | 16,626 |
| Vanguard Small Cap Value ETF | 7,943 | 13,235 |
| Vanguard Growth ETF | 10,841 | 31,769 |
| Vanguard Value ETF | 25,669 | 42,809 |
| Ishares Barclay 20 Yrs Trs | 18,641 | 19,413 |
| Ishares Barclays 7-10 Yr Treas | 11,114 | 11,270 |
| Ishares Barclays 1-3 Yr Treas | 3,369 | 3,336 |
| Ishares JPM Emerging Mkts Bd | 6,835 | 6,762 |
| Ishares Barclays MBS Fixed-Rat | 17,847 | 17,618 |
| Ishares Broad High Yield Corp | 8,336 | 8,979 |
| PIMCO 0-5 Yr Hi Yld Corp Bd | 12,761 | 13,578 |
| SPDR Barclays Intl Treas Bd | 2,849 | 2,884 |
| IShares Inv Grade Corp Bds | 11,631 | 12,722 |
| IShares 10 nYr Inv Bd | 7,616 | 8,624 |
| Schwab US TIPs | 6,675 | 6,792 |
| ISHARES MSCI EAFE MIN VOLATILI | 4,286 | 4,299 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1043 BUDDLEA-Residental Rental | 127,760 | 39,483 | 88,277 | 191,000 |
| 1043 BUDDLEA-Land | 31,940 | 0 | 31,940 | 152,500 |
| 3020 S 4760 W-Residental Rental | 112,480 | 34,765 | 77,715 | 204,000 |
| 3020 S 4760 W-Land | 28,120 | 0 | 28,120 | 106,000 |
| 3941 ZODIA-Residential Rental | 102,160 | 31,577 | 70,583 | 200,000 |
| 3941 ZODIA-Land | 25,540 | 0 | 25,540 | 109,000 |
| 8973 BRENTMAR-Residential Rental | 149,760 | 46,283 | 103,477 | 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 | 5,050 | 1,450 | 2,030 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY - METROPOLITAN LIFE | 250,000 | 298,364 |
| 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 | 5,700 | 5,700 | 0 | 0 |
| Property insurance | 2,358 | 2,358 | 0 | 0 |
| Property HOA fees | 634 | 634 | 0 | 0 |
| Property Utilities | 3,404 | 3,404 | 0 | 0 |
| Business license fee | 130 | 130 | 0 | 0 |
| Office supplies | 290 | 290 | 0 | 0 |
| Postage | 276 | 276 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ascent Law | 150 | 0 | 0 | 0 |
| Investment Consulting Fees | 4,488 | 4,336 | 152 | 0 |
| Bradshaw Appraisal Service | 1,600 | 1,600 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes on rentals | 8,774 | 8,774 | 0 | 0 |