| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| T A Consulting - Tax Prep | 2,000 | 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 | 48,773 | ARR | 27.5 | 4,646 | 4,646 | 0 | |
| 3020 S 4760 WEST-Single Residential Rental | 2013-07-02 | 112,480 | 42,945 | ARR | 27.5 | 4,090 | 4,090 | 0 | |
| 3941 ZODIAC-Single Residential Rental | 2013-07-02 | 102,160 | 39,007 | ARR | 27.5 | 3,715 | 3,715 | 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 | 6,210 | M | 7 | 290 | 290 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BBCA-Ishares MSCI Canada Index | 4,927 | 6,565 |
| EWL -Ishares MSCI Switzerland | 0 | 0 |
| USMV-Ishares MSCI USA Min VoL | 9,166 | 12,076 |
| IEMG-Ishares Core MSCI Emerg | 17,612 | 17,859 |
| IPAC-Ishares Core MSCI Pacific | 14,935 | 17,352 |
| IEUR-Ishares Core MSCI Europe | 13,117 | 15,060 |
| GLDM-SPDR Gold Trust | 7,363 | 9,982 |
| TFLO-Ishares Treasury Floating | 35,258 | 35,178 |
| VNQI-Vanguard Global EX-US R E | 3,614 | 3,046 |
| VSS -Vanguard FTSE All WORLD | 2,747 | 3,663 |
| VNQ -Vanguard REIT Index ETF | 6,545 | 7,928 |
| VBK -Vanguard Sm Cap Gwt ETF | 12,088 | 18,484 |
| VBR -Vanguard Sm Cap Value ETF | 8,555 | 13,080 |
| VUG -Vanguard Growth ETF | 13,261 | 38,581 |
| VTV -Vanguard Value ETF | 27,795 | 50,113 |
| EMB -Ishares JPM Emerging Mkts | 4,769 | 4,274 |
| MBB -Ishares Barclays MBS Fix | 3,973 | 3,667 |
| USHY-Ishares Broad High Yield | 6,719 | 6,585 |
| LQD -IShares Inv Grade Cp Bd | 4,760 | 4,381 |
| IGLB-IShares 10 Yr Inv Bd | 5,099 | 4,100 |
| EFAV-Ishares MSCI Min Volat | 4,947 | 4,667 |
| HYS -PIMCO 0-5 Yr Hi Yld Cp Bd | 22,474 | 23,233 |
| SCHP-Schwab US TIPs | 5,040 | 4,443 |
| BWX -SPDR Barclays Intl Treas | 1,919 | 1,540 |
| SPTI-SPDR Inter Tm Treasury | 7,018 | 6,914 |
| SPTL-SPDR Port LT Treasury | 15,673 | 14,169 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1043 BUDDLEA-Residental Rental | 127,760 | 53,419 | 74,341 | 191,000 |
| 1043 BUDDLEA-Land | 31,940 | 0 | 31,940 | 152,500 |
| 3020 S 4760 W-Residental Rental | 112,480 | 47,035 | 65,445 | 204,000 |
| 3020 S 4760 W-Land | 28,120 | 0 | 28,120 | 106,000 |
| 3941 ZODIA-Residential Rental | 102,160 | 42,722 | 59,438 | 200,000 |
| 3941 ZODIA-Land | 25,540 | 0 | 25,540 | 109,000 |
| MAINTENANCE EQUIPMENT | 2,000 | 2,000 | 0 | 100 |
| HEATER & AC 4760 WEST | 6,500 | 6,500 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANNUITY - METROPOLITAN LIFE | 250,000 | 274,917 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property management | 7,200 | 7,200 | 0 | 0 |
| Vehicle Expense | 56 | 56 | 0 | 0 |
| Property insurance | 2,386 | 2,386 | 0 | 0 |
| Property HOA fees | 604 | 604 | 0 | 0 |
| Property Utilities | 3,806 | 3,806 | 0 | 0 |
| Business license fee | 125 | 125 | 0 | 0 |
| Office supplies | 86 | 86 | 0 | 0 |
| Postage | 284 | 284 | 0 | 0 |
| Repairs & Maintenance | 2,859 | 2,859 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ascent Law | 150 | 0 | 0 | 0 |
| Investment Consulting Fees | 4,615 | 4,615 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes on rentals | 7,626 | 7,626 | 0 | 0 |