| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION COSTS | 2012-01-01 | 3,700 | 3,211 | 15.0000 | 247 | 3,458 |
| 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 FL RENTAL | 2019-10-04 | 875,340 | 117,834 | SL | 39.0000 | 22,445 | 22,445 | ||
| 228 REMODEL J-3 CONTRACTING | 2020-06-30 | 77,806 | 8,978 | SL | 39.0000 | 1,995 | |||
| 228 REMODEL-EXCEPTIONAL SERVICE | 2020-06-30 | 34,035 | 3,928 | SL | 39.0000 | 873 | |||
| 228 REMODEL-CITY OF NORTH BEND | 2020-06-08 | 1,149 | 133 | SL | 39.0000 | 29 | |||
| 228 REMODEL-LARRY SHAW | 2020-06-30 | 19,455 | 2,245 | SL | 39.0000 | 499 | |||
| 228 REMODEL-PAVRIK SHAHIJANI | 2020-02-25 | 3,100 | 382 | SL | 39.0000 | 79 | |||
| 228 REMODEL-KRUGER ARCHITECHTURE | 2020-06-30 | 34,660 | 4,000 | SL | 39.0000 | 889 | |||
| 228-REMODEL -DAVE MORGAN | 2020-06-04 | 10,000 | 1,174 | SL | 39.0000 | 256 | |||
| 228 REMODEL-TRISTAN NORMAN-JOHNSON | 2020-08-26 | 800 | 91 | SL | 39.0000 | 21 | |||
| 228 REMODEL-NW ROOFCARE | 2020-06-26 | 49,833 | 5,751 | SL | 39.0000 | 1,278 | |||
| 228 REMODEL-EXCEPTIONAL SERVICE | 2021-12-30 | 35,850 | 2,757 | SL | 39.0000 | 919 | |||
| 228 REMODEL-KRUGER | 2021-03-22 | 10,620 | 1,020 | SL | 39.0000 | 272 | |||
| 228 REMODEL-DAVE MORGAN | 2021-05-21 | 32,780 | 3,013 | SL | 39.0000 | 841 | |||
| 228 REMODEL-STS CONSTRUCTION | 2021-08-03 | 499,865 | 43,791 | SL | 39.0000 | 12,817 | |||
| 228- REMODEL-LARRY SHAW | 2021-06-30 | 28,912 | 2,594 | SL | 39.0000 | 741 | |||
| 228 REMODEL-CIR ELECTRIC | 2021-04-17 | 4,543 | 426 | SL | 39.0000 | 116 | |||
| 228 REMODEL-EJMIN SHAHIJANI | 2021-04-20 | 5,290 | 498 | SL | 39.0000 | 136 | |||
| 228 REMODEL-LACEY STARNES | 2021-07-08 | 763 | 70 | SL | 39.0000 | 20 | |||
| 228 REMODEL-ANCHOR BLINDS | 2021-09-01 | 5,781 | 493 | SL | 39.0000 | 148 | |||
| 228 REMODEL-GRAYBEAL (SIGN) | 2021-11-12 | 8,044 | 652 | SL | 39.0000 | 206 | |||
| 228 REMODEL-THE WELDING SHOP | 2021-10-05 | 10,088 | 842 | SL | 39.0000 | 259 | |||
| 228 REMODEL-CABINETS | 2022-02-22 | 15,463 | 1,122 | SL | 39.0000 | 396 | |||
| 9801AURORA BUILDING | 2023-01-01 | 655,938 | 32,937 | SL | 39.0000 | 16,819 | 16,819 | ||
| 10017 AURORA BUILDING | 2023-01-01 | 306,219 | 15,377 | SL | 39.0000 | 7,852 | 7,852 | ||
| 9700 AURORA BUILDING | 2023-01-01 | 285,752 | 14,349 | SL | 39.0000 | 7,327 | 7,327 | ||
| 10001 AURORA BUILDING | 2023-01-01 | 1,104,330 | 55,452 | SL | 39.0000 | 28,316 | 28,316 | ||
| 875 NORTH BEND BLDING-2ND FL OFFICE | 2019-10-04 | 875,340 | 117,835 | SL | 39.0000 | 22,445 | |||
| 9801 AURORA SECURITY CAMERAS | 2025-11-24 | 35,536 | 200DB | 20.00 % | 7,107 | 7,107 | |||
| 10017 AURORA SECURITY CAMERAS | 2025-11-04 | 2,339 | 200DB | 20.00 % | 468 | 468 | |||
| NB OFFICE FURNITURE | 2025-07-21 | 2,775 | 200DB | 14.29 % | 397 | ||||
| 9801 AURORA FENCING | 2025-12-16 | 189,600 | SL | 0.11 % | 203 | 203 | |||
| 10001 AURORA TOOLS & EQUIP | 2025-09-02 | 4,475 | 200DB | 20.00 % | 895 | 895 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| WISDOMTREE TR US HGH YLD CORP | 62,425 | 54,799 |
| GLOBAL X FDS TR S&P INVT GRD PFD | 375,003 | 271,831 |
| INNOVATOR ETFS TR S&P INVT GRD PFD | 375,913 | 270,974 |
| ISHARES TR HIGH YLD BD FCTR | 218,443 | 199,344 |
| VANECK ETF TRUST CEF MUNI INCOME | 402,777 | 293,411 |
| ISHARES TR USD INV GRDE ETF | 62,380 | 53,064 |
| INVESCO EXCH TRADED FD TR II PFD ETF | 156,735 | 115,379 |
| ISHARES CORE US AGGREGATE BOND ETF | 250,174 | 215,741 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD WHITEHALL FDS HUGH DIV | 219,824 | 297,804 |
| APOLLO DIVERSIFIED CREDIT FUND CL I | 681,504 | 647,686 |
| ISHARES TR INTL SEL DIV ETF | 125,726 | 153,855 |
| FIRST TR EXCHANGE TRADED FD VI | 389,572 | 650,281 |
| WISDOMTREE TR US SMALLCAP DIVD | 95,711 | 101,855 |
| FIRST TR EXCHANGE TRADED FD VIII FT | 500,290 | 564,080 |
| ISHARES SELECT DIVIDEND ETF | 282,490 | 339,442 |
| MICROSOFT | 297,754 | 1,050,423 |
| VANGUARD DEVELOPED MARKETS INDEX FUND | 92,707 | 110,884 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 35,536 | 7,107 | 28,429 | |
| Buildings | 3,227,579 | 318,708 | 2,908,871 | 10,500,000 |
| Land | 5,430,929 | 5,430,929 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DELAWARE LIFE INSURANCE COMPANY | AT COST | 1,000,000 | 1,453,307 |
| MH VENTURES FUND II INC ADVISORY(INLAND) | AT COST | 250,000 | 263,158 |
| BLACKSTONE PRIVATE CREDIT FUND SHS | AT COST | 1,230,177 | 1,190,643 |
| HINES GLOBAL INCOME TRUST T SHARES | AT COST | 1,179,157 | 1,178,897 |
| GLOBAL ATLANTIC FINANCIAL GROUP | AT COST | ||
| VINEBROOK HOMES TRUST INC | AT COST | 1,056,878 | 1,637,603 |
| EXCHANGERIGHT ESSENTIAL INCOME | AT COST | 226,971 | 262,500 |
| EAGLE LIFE INSURANCE COMPANY | AT COST | 1,028,445 | 1,431,076 |
| BLACKSTONE REAL ESTATE INCOME TRUST | AT COST | 1,153,647 | 1,669,134 |
| FT VEST HEDGED EQUITY INCOME FD SER | AT COST | 500,000 | 506,400 |
| PACIFIC LIFE | AT COST | 1,000,000 | 1,073,500 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 2,775 | 397 | 2,378 | |
| Machinery and Equipment | 6,814 | 1,363 | 5,451 | |
| Buildings | 875,340 | 140,280 | 735,060 | 152,382 |
| Improvements | 1,078,437 | 106,953 | 971,484 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 489 | 242 | 489 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 247 | 247 | ||
| LICENSES | 60 | 30 | 30 | |
| MERCHANT FEES | 7,916 | 7,916 | ||
| OFFICE EXPENSES | 17,338 | 8,669 | 8,669 | |
| PROPERTY TAX | 2,196 | 2,196 | ||
| Rental Expenses | 799,579 | 799,579 | ||
| REPAIRS AND MAINTENANCE | 3,827 | 3,827 | ||
| SUPPLIES | 21 | 21 | ||
| TEMP HELP | 3,800 | 3,800 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 22,686 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GLOBAL ATLANTIC SURRENDER CHARGES | 55,101 | 55,101 | 0 | 0 |
| INVESTMENT MANAGEMENT FEES | 100,317 | 100,317 | 0 | 0 |
| INVESTMENT MANAGEMENT FEES | 11,490 | 11,490 | 0 | 0 |
| PROFESSIONAL FEES | 11,865 | 0 | 0 | 11,865 |
| VINE HOMES ADVISORY FEE | 8,034 | 8,034 | 0 | 0 |