| 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 BUDDLEASingle Residential Rental | 2013-07-02 | 127,760 | 53,419 | ARR | 27.5 | 4,646 | 4,646 | 0 | |
| 3020 S 4760 WESTSingle Residential Rental | 2013-07-02 | 112,480 | 47,035 | ARR | 27.5 | 4,090 | 4,090 | 0 | |
| 3941 ZODIACSingle Residential Rental | 2013-07-02 | 102,160 | 42,722 | ARR | 27.5 | 3,715 | 3,715 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BBCA-Ishares MSCI Canada Index | 3,119 | 5,115 |
| SPTS-State Street SPDR Port SH | 4,492 | 4,509 |
| USMV-Ishares MSCI USA Min VoL | 11,377 | 14,312 |
| IEMG-Ishares Core MSCI Emerg | 17,277 | 22,586 |
| IPAC-Ishares Core MSCI Pacific | 14,076 | 19,474 |
| IEUR-Ishares Core MSCI Europe | 14,494 | 21,507 |
| GLDM-SPDR Gold Trust | 4,295 | 9,732 |
| TFLO-Ishares Treasury Floating | 14,461 | 14,432 |
| VNQI-Vanguard Global EX-US R E | 4,867 | 4,951 |
| VSS -Vanguard FTSE All WORLD | 1,479 | 2,150 |
| VNQ -Vanguard REIT Index ETF | 8,050 | 9,557 |
| VBK -Vanguard Sm Cap Gwt ETF | 9,556 | 15,408 |
| VBR -Vanguard Sm Cap Value ETF | 8,434 | 13,766 |
| VUG -Vanguard Growth ETF | 11,557 | 38,053 |
| VTV -Vanguard Value ETF | 26,412 | 50,612 |
| EMB -Ishares JPM Emerging Mkts | 0 | 0 |
| MBB -Ishares Barclays MBS Fix | 3,511 | 3,428 |
| USHY-Ishares Broad High Yield | 12,262 | 12,377 |
| LQD -IShares Inv Grade Cp Bd | 7,490 | 7,383 |
| IGLB-IShares 10 Yr Inv Bd | 8,165 | 7,416 |
| EFAV-Ishares MSCI Min Volat | 8,612 | 9,746 |
| HYS -PIMCO 0-5 Yr Hi Yld Cp Bd | 21,579 | 22,662 |
| SCHP-Schwab US TIPs | 8,403 | 8,159 |
| BWX -SPDR Barclays Intl Treas | 1,907 | 1,622 |
| SPTI-SPDR Inter Tm Treasury | 9,023 | 9,200 |
| SPTL-SPDR Port LT Treasury | 25,718 | 24,405 |
| XEMD-BondBloxx JPMorgan Emerg | 13,651 | 13,642 |
| FLCH-Franklin FTSE China ETF | 7,490 | 7,188 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 1043 BUDDLEA-Residental Rental | 127,760 | 58,065 | 69,695 | 296,000 |
| 1043 BUDDLEA-Land | 31,940 | 0 | 31,940 | 140,000 |
| 3020 S 4760 W-Residental Rental | 112,480 | 51,125 | 61,355 | 280,000 |
| 3020 S 4760 W-Land | 28,120 | 0 | 28,120 | 140,000 |
| 3941 ZODIA-Residential Rental | 102,160 | 46,437 | 55,723 | 275,000 |
| 3941 ZODIA-Land | 25,540 | 0 | 25,540 | 140,000 |
| MAINTENANCE EQUIPMENT | 2,000 | 2,000 | 0 | 0 |
| HEATER & A/C 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 | 289,560 |
| 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 | 58 | 58 | 0 | 0 |
| Property insurance | 2,726 | 2,726 | 0 | 0 |
| Property HOA fees | 735 | 735 | 0 | 0 |
| Property Utilities | 3,769 | 3,769 | 0 | 0 |
| Business license fee | 125 | 125 | 0 | 0 |
| Office supplies | 303 | 303 | 0 | 0 |
| Postage | 372 | 372 | 0 | 0 |
| Repairs & Maintenance | 4,236 | 4,236 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ascent Law | 150 | 0 | 0 | 0 |
| Investment Consulting Fees | 4,983 | 4,983 | 0 | 0 |
| Kris Hudson Appraisal Service | 1,350 | 1,350 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property taxes on rentals | 7,918 | 7,918 | 0 | 0 |