| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,360 | 12,180 | 12,180 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| NORTH BEND BUILDING - 1ST FLOOR RENTAL | 2019-10-04 | 875,340 | 95,389 | SL | 39.000000000000 | 22,445 | 22,445 | ||
| ORGANIZATION COSTS | 2012-01-01 | 3,700 | 2,964 | SL | 15.000000000000 | 247 | 0 | ||
| 228 REMODEL-J-3 CONTRACTING | 2020-06-30 | 77,806 | 6,983 | SL | 39.000000000000 | 1,995 | 0 | ||
| 228 REMODEL-EXCEPTIONAL SERVICE | 2020-06-30 | 34,035 | 3,055 | SL | 39.000000000000 | 873 | 0 | ||
| 228 REMODEL-CITY OF NORTH BEND | 2020-06-08 | 1,149 | 104 | SL | 39.000000000000 | 29 | 0 | ||
| 228 REMODEL-LARRY SHAW | 2020-06-30 | 19,455 | 1,746 | SL | 39.000000000000 | 499 | 0 | ||
| 228 REMODEL-PAVRIK SHAHIJANI | 2020-02-25 | 3,100 | 303 | SL | 39.000000000000 | 79 | 0 | ||
| 228 REMODEL-KRUGER ARCHITECTURE | 2020-06-30 | 34,660 | 3,111 | SL | 39.000000000000 | 889 | 0 | ||
| 228 REMODEL-DAVE MORGAN | 2020-06-04 | 10,000 | 918 | SL | 39.000000000000 | 256 | 0 | ||
| 228 REMODEL-TRISTAN NORMAN-JOHNSON | 2020-08-26 | 800 | 70 | SL | 39.000000000000 | 21 | 0 | ||
| 228 REMODEL - NW ROOFCARE | 2020-06-26 | 49,833 | 4,473 | SL | 39.000000000000 | 1,278 | 0 | ||
| 228 REMODEL - EXCEPTIONAL SERVICE | 2021-12-30 | 35,850 | 1,838 | SL | 39.000000000000 | 919 | 0 | ||
| 228 REMODEL - KRUGER | 2021-03-22 | 10,620 | 748 | SL | 39.000000000000 | 272 | 0 | ||
| 228 REMODEL - DAVE MORGAN | 2021-05-21 | 32,780 | 2,172 | SL | 39.000000000000 | 841 | 0 | ||
| 228 REMODEL - STS CONSTRUCTION | 2021-08-03 | 499,865 | 30,974 | SL | 39.000000000000 | 12,817 | 0 | ||
| 228 REMODEL - LARRY SHAW | 2021-06-30 | 28,912 | 1,853 | SL | 39.000000000000 | 741 | 0 | ||
| 228 REMODEL - CIR ELECTRIC | 2021-04-17 | 4,543 | 310 | SL | 39.000000000000 | 116 | 0 | ||
| 228 REMODEL - EJMIN SHAHIJANI | 2021-04-20 | 5,290 | 362 | SL | 39.000000000000 | 136 | 0 | ||
| 228 REMODEL - LACEY STARNS | 2021-07-08 | 763 | 50 | SL | 39.000000000000 | 20 | 0 | ||
| 228 REMODEL - ANCHOR BLINDS | 2021-09-01 | 5,781 | 345 | SL | 39.000000000000 | 148 | 0 | ||
| 228 REMODEL - GRAYBEAL (SIGN) | 2021-11-12 | 8,044 | 446 | SL | 39.000000000000 | 206 | 0 | ||
| 228 REMODEL - THE WELDING SHOP | 2021-10-05 | 10,088 | 583 | SL | 39.000000000000 | 259 | 0 | ||
| REMODEL 228 - CABINETS | 2022-02-22 | 15,463 | 726 | SL | 39.000000000000 | 396 | 0 | ||
| LAND - 9801 AURORA | 2023-01-01 | 2,883,597 | L | 0 | 0 | ||||
| BUILDING - 9801 AURORA | 2023-01-01 | 655,938 | 16,118 | SL | 39.000000000000 | 16,819 | 16,819 | ||
| LAND - 10017 AURORA | 2023-01-01 | 1,065,552 | L | 0 | 0 | ||||
| BUILDING - 10017 AURORA | 2023-01-01 | 306,219 | 7,525 | SL | 39.000000000000 | 7,852 | 7,852 | ||
| LAND - 9700 AURORA | 2023-01-01 | 737,908 | L | 0 | 0 | ||||
| BUILDING - 9700 AURORA | 2023-01-01 | 285,752 | 7,022 | SL | 39.000000000000 | 7,327 | 7,327 | ||
| BUILDING - 10001 AURORA | 2023-01-01 | 1,104,330 | 27,136 | SL | 39.000000000000 | 28,316 | 28,316 | ||
| LAND - 10001 AURORA | 2023-01-01 | 743,872 | L | 0 | 0 | ||||
| NORTH BEND BUILDING - 2ND FLOOR FOUNDATION OFFICE | 2019-10-04 | 875,340 | 95,390 | SL | 39.000000000000 | 22,445 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WISDOMTREE TR US HGH YLD CORP | 62,425 | 53,260 |
| GLOBAL X FDS US PFD ETF | 375,004 | 280,456 |
| INNOVATOR ETFS TR S&P INVT GRD PFD | 375,913 | 279,937 |
| ISHARES TR HIGH YLD BD FCTR | 218,443 | 197,912 |
| VANECK ETF TRUST CEF MUNI INCOME | 405,800 | 288,408 |
| ISHARES TR USD INV GRDE ETF | 62,380 | 51,537 |
| INVESCO EXCH TRADED FD TR II PFD ETF | 156,735 | 118,355 |
| ISHARES CORE US AGGREGATE BOND ETF | 250,174 | 209,304 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD WHITEHALL FDS HIGH DIV YLD | 219,824 | 264,749 |
| APOLLO DIVERSIFIED CREDIT FUND CL I | 632,695 | 586,200 |
| ISHARES TR INTL SEL DIV ETF | 125,726 | 106,782 |
| FIRST TR EXCHANGE TRADED FD VI | 389,572 | 526,859 |
| VANGUARD TAX-MANAGED INTL FD FTSE DEV MKT | 92,707 | 84,881 |
| WISDOMTREE TR US SMALLCAP DIVD | 95,711 | 104,596 |
| FIRST TR EXCHANGE TRADED FD VIII FT | 500,290 | 526,967 |
| ISHARES SELECT DIVIDEND ETF | 282,490 | 315,752 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| NORTH BEND BUILDING - 1ST FLOOR RENTAL | 875,340 | 117,834 | 757,506 | |
| LAND - 9801 AURORA | 2,883,597 | 0 | 2,883,597 | |
| BUILDING - 9801 AURORA | 655,938 | 32,937 | 623,001 | |
| LAND - 10017 AURORA | 1,065,552 | 0 | 1,065,552 | |
| BUILDING - 10017 AURORA | 306,219 | 15,377 | 290,842 | |
| LAND - 9700 AURORA | 737,908 | 0 | 737,908 | |
| BUILDING - 9700 AURORA | 285,752 | 14,349 | 271,403 | |
| BUILDING - 10001 AURORA | 1,104,330 | 55,452 | 1,048,878 | |
| LAND - 10001 AURORA | 743,872 | 0 | 743,872 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DELAWARE LIFE INSURANCE COMPANY | AT COST | 1,000,000 | 1,343,271 |
| MH VENTURES FUND II INC ADVISORY | AT COST | 250,000 | 263,158 |
| BLACKSTONE PRIVATE CREDIT FUND SHS | AT COST | 1,112,039 | 1,103,318 |
| HINES GLOBAL INCOME TRUST T SHARES | AT COST | 1,123,084 | 1,132,265 |
| GLOBAL ATLANTIC FINANCIAL GROUP | AT COST | 1,000,000 | 1,005,458 |
| VINEBROOK HOMES TRUST INC | AT COST | 1,000,000 | 1,613,065 |
| EXCHANGERIGHT ESSENTIAL INCOME | AT COST | 192,923 | 262,404 |
| EAGLE LIFE INSURANCE COMPANY | AT COST | 1,000,000 | 1,360,820 |
| BLACKSTONE REAL ESTATE INCOME TRUST | AT COST | 1,084,425 | 1,544,209 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 228 REMODEL-J-3 CONTRACTING | 77,806 | 8,978 | 68,828 | |
| 228 REMODEL-EXCEPTIONAL SERVICE | 34,035 | 3,928 | 30,107 | |
| 228 REMODEL-CITY OF NORTH BEND | 1,149 | 133 | 1,016 | |
| 228 REMODEL-LARRY SHAW | 19,455 | 2,245 | 17,210 | |
| 228 REMODEL-PAVRIK SHAHIJANI | 3,100 | 382 | 2,718 | |
| 228 REMODEL-KRUGER ARCHITECTURE | 34,660 | 4,000 | 30,660 | |
| 228 REMODEL-DAVE MORGAN | 10,000 | 1,174 | 8,826 | |
| 228 REMODEL-TRISTAN NORMAN-JOHNSON | 800 | 91 | 709 | |
| 228 REMODEL - NW ROOFCARE | 49,833 | 5,751 | 44,082 | |
| 228 REMODEL - EXCEPTIONAL SERVICE | 35,850 | 2,757 | 33,093 | |
| 228 REMODEL - KRUGER | 10,620 | 1,020 | 9,600 | |
| 228 REMODEL - DAVE MORGAN | 32,780 | 3,013 | 29,767 | |
| 228 REMODEL - STS CONSTRUCTION | 499,865 | 43,791 | 456,074 | |
| 228 REMODEL - LARRY SHAW | 28,912 | 2,594 | 26,318 | |
| 228 REMODEL - CIR ELECTRIC | 4,543 | 426 | 4,117 | |
| 228 REMODEL - EJMIN SHAHIJANI | 5,290 | 498 | 4,792 | |
| 228 REMODEL - LACEY STARNS | 763 | 70 | 693 | |
| 228 REMODEL - ANCHOR BLINDS | 5,781 | 493 | 5,288 | |
| 228 REMODEL - GRAYBEAL (SIGN) | 8,044 | 652 | 7,392 | |
| 228 REMODEL - THE WELDING SHOP | 10,088 | 842 | 9,246 | |
| REMODEL 228 - CABINETS | 15,463 | 1,122 | 14,341 | |
| NORTH BEND BUILDING - 2ND FLOOR FOUNDATION OFFICE | 875,340 | 117,835 | 757,505 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,100 | 2,100 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATION COSTS | 736 | 489 | 489 |
| Description | Amount |
|---|---|
| STOCK CONTRIBUTION FMV TO COST ADJUSTMENT - NO TAX EFFECT | 140,138 |
| RETURN OF FUNDS ERRONEOUSLY TRANSFERRED | 32,704 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUPPLIES | 78,043 | 61,866 | 16,177 | |
| REPAIRS & MAINTENANCE | 328,234 | 310,894 | 17,340 | |
| MEALS | 12,527 | 4,516 | 8,011 | |
| VEHICLE EXPENSES | 2,774 | 1,413 | 1,361 | |
| BANK FEES & BUSINESS EXPENSES | 3,405 | 3,405 | 0 | |
| SUBSCRIPTIONS FEES | 4,655 | 10 | 4,645 | |
| INSURANCE | 48,847 | 43,445 | 5,402 |
| Description | Amount |
|---|---|
| COST BASIS ADJUSTMENT - NO TAX EFFECT | 134,828 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WEBSITE FEES | 1,636 | 818 | 818 | |
| CONTRACTOR FEES | 8,200 | 8,200 | 0 | |
| OTHER PROFESSIONAL FEES | 27,822 | 26,550 | 1,272 | |
| INVESTMENT MANAGEMENT FEES | 79,046 | 79,046 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 93,383 | 85,263 | 8,120 |