| 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN FEE -WARNER COURTYARDS | 2018-07-03 | 51,864 | 15,564 | 180.000000000000 | 3,458 | 3,458 | 19,022 | |
| LEASE COMMISSIONS- WARNER | 2019-10-01 | 15,201 | 13,474 | 44.000000000000 | 1,727 | 1,727 | 15,201 | |
| LEASE COMMISSIONS- WARNER | 2020-06-30 | 3,471 | 2,893 | 36.000000000000 | 578 | 578 | 3,471 | |
| LEASE COMMISSIONS- WARNER | 2021-06-30 | 3,511 | 1,755 | 36.000000000000 | 1,170 | 1,170 | 2,925 | |
| LEASE COMMISSIONS- WARNER | 2022-04-01 | 5,339 | 2,827 | 17.000000000000 | 2,512 | 2,512 | 5,339 | |
| LEASE COMMISSIONS- INDUSTRIAL | 2022-06-30 | 317,163 | 15,858 | 240.000000000000 | 15,858 | 15,858 | 31,716 | |
| LEASE COMMISSIONS- WARNER | 2022-10-01 | 45,356 | 1,134 | 240.000000000000 | 2,268 | 2,268 | 3,402 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING SIMONE MOOG | 2019-07-24 | 7,947,455 | 704,719 | SL | 39.000000000000 | 203,781 | 203,781 | ||
| BUILDING - WARNER COURTYARDS | 2018-07-03 | 13,595,129 | 1,568,627 | SL | 39.000000000000 | 348,593 | 348,593 | ||
| 15 YEAR- WARNER COURTYARDS | 2018-07-03 | 1,949,551 | 585,060 | SL | 15.000000000000 | 129,970 | 129,970 | ||
| 7 YEAR- WARNER COURTYARDS | 2018-07-03 | 278,383 | 178,969 | SL | 7.000000000000 | 39,769 | 39,769 | ||
| 5 YEAR WARNER COURTYARDS | 2018-07-03 | 1,994,002 | 1,794,600 | SL | 5.000000000000 | 199,402 | 199,402 | ||
| IMPROVEMENT- WARNER COURTYARDS | 2020-07-03 | 7,892 | 497 | SL | 15.000000000000 | 526 | 526 | ||
| IMPROVEMENT- WARNER COURTYARDS | 2019-02-01 | 40,836 | 4,057 | SL | 15.000000000000 | 2,722 | 2,722 | ||
| TEN. IMPROV.- WARNER COURTYARDS | 2019-08-31 | 26,866 | 2,325 | SL | 15.000000000000 | 1,791 | 1,791 | ||
| BUILDING- INDUSTRIAL I | 2020-06-10 | 8,643,667 | 563,481 | SL | 39.000000000000 | 221,632 | 221,632 | ||
| IMPROVEMENT- INDUSTRIAL I | 2021-06-10 | 87,514 | 5,705 | SL | 15.000000000000 | 5,834 | 5,834 | ||
| IMPROVEMENTS- INDUSTRIAL I | 2021-06-30 | 813,843 | 65,604 | SL | 15.000000000000 | 54,256 | 54,256 | ||
| IMPROVEMENTS- WARNER | 2022-10-01 | 326,573 | 2,711 | SL | 15.000000000000 | 21,772 | 21,772 | ||
| IMPROVEMENTS- INDUSTRIAL I | 2022-02-28 | 1,477,000 | 86,109 | SL | 15.000000000000 | 98,467 | 98,467 | ||
| LAND | 2018-07-03 | 9,190,341 | L | 0 | 0 | ||||
| IMPROVEMENT- WARNER COURTYARDS | 2023-07-01 | 33,336 | SL | 15.000000000000 | 1,111 | 1,111 | |||
| IMPROVEMENT- WARNER COURTYARDS | 2023-09-01 | 19,430 | SL | 15.000000000000 | 432 | 432 | |||
| INDUSTRIAL I - A/C UNITS | 2023-03-15 | 25,467 | SL | 5.000000000000 | 4,245 | 4,245 | |||
| INDUSTRIAL I - NEW TENANT BUILD OUT | 2023-04-15 | 42,129 | SL | 15.000000000000 | 2,106 | 2,106 | |||
| INDUSTRIAL I - LOADING DOOR AND DOCK | 2023-08-15 | 8,828 | SL | 15.000000000000 | 245 | 245 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 106,406 | 106,406 |
| ALLSTATE CORP | 117,938 | 117,938 |
| ALTRIA GROUP | 98,840 | 98,840 |
| AMAZON COM INC | 25,598 | 25,598 |
| AMAZON COM INC | 86,379 | 86,379 |
| AMAZON COM INC | 90,542 | 90,542 |
| APPLE INC | 61,420 | 61,420 |
| APPLIED MATERIALS INC | 59,160 | 59,160 |
| AUTOMATIC DATA | 211,416 | 211,416 |
| BANK OF AMERICA CORP | 49,761 | 49,761 |
| BANK OF AMERICA CORP | 39,961 | 39,961 |
| BANK OF AMERICA FUNDING CORP | 65,308 | 65,308 |
| BANK OF NY MELLON CORP | 164,709 | 164,709 |
| BERKSHIRE HATHAWAY | 189,943 | 189,943 |
| BP CAP MKTS PLC | 171,400 | 171,400 |
| BRISTOL MYERS SQUIBB CO | 136,845 | 136,845 |
| BURLINGTON NORTHERN SANTA | 75,180 | 75,180 |
| CAMDEN PPTY TR | 149,239 | 149,239 |
| CAPTIAL ONE FINL CORP | 42,012 | 42,012 |
| CATERPILLAR FINL SVCS | 113,690 | 113,690 |
| CHURCH & DWIGHT CO INC | 173,591 | 173,591 |
| CITITGROUP INC | 75,693 | 75,693 |
| CLOROX CO DEL SR NT | 70,888 | 70,888 |
| COCA COLA CO | 91,689 | 91,689 |
| COMCAST CORP | 30,272 | 30,272 |
| COMCAST CORP | 35,805 | 35,805 |
| CONSOLIDATED EDISON CO N | 40,057 | 40,057 |
| DUKE ENERGY OHIO INC | 122,239 | 122,239 |
| ECOLAB INC | 158,859 | 158,859 |
| ELECTRONIC ARTS INC | 109,318 | 109,318 |
| ELEVANCE HEALTH INC | 71,779 | 71,779 |
| ENTERGY ARK INC | 30,744 | 30,744 |
| ENTERGY MISS INC | 92,300 | 92,300 |
| GENERAL DYNAMICS CORP | 169,837 | 169,837 |
| GILEAD SCIENCES INC | 52,746 | 52,746 |
| GOLDMAN SACHS GROUP INC | 71,350 | 71,350 |
| GOLDMAN SACHS GROUP INC | 128,065 | 128,065 |
| HERSHEY CO | 97,797 | 97,797 |
| HOME DEPOT | 124,105 | 124,105 |
| INTEL CORP | 190,815 | 190,815 |
| INTERCONTINENTAL | 90,978 | 90,978 |
| INTL BUSINESS MACHINES | 57,206 | 57,206 |
| INTUIT INC | 100,501 | 100,501 |
| JOHN DEERE CAPITAL CORP | 165,657 | 165,657 |
| LAM RESEARCH | 98,870 | 98,870 |
| LOCKHEED MARTIN CORP | 41,239 | 41,239 |
| MARSH & MCLENNAN COS INC | 40,613 | 40,613 |
| MARSH & MCLENNAN COS INC | 87,088 | 87,088 |
| MARSH & MCLENNAN COS INC | 49,100 | 49,100 |
| META PLATFORMS INC | 95,114 | 95,114 |
| META PLATFORMS INC | 84,980 | 84,980 |
| MIDAMERICAN ENERGY CO | 33,497 | 33,497 |
| MORGAN STANLEY | 102,998 | 102,998 |
| MORGAN STANLEY | 63,662 | 63,662 |
| ORACLE CORP | 93,038 | 93,038 |
| ORACLE CORP | 150,551 | 150,551 |
| PAYPAL HLDGS INC | 175,705 | 175,705 |
| PEPSICO INC SR NT | 101,730 | 101,730 |
| PRAXAIR INC SR | 89,388 | 89,388 |
| PROLOGIS LP | 92,375 | 92,375 |
| PUBLIC STORAGE | 184,084 | 184,084 |
| PUBLIC SVC ELEC GAS CO | 51,847 | 51,847 |
| RAYTHEON COMPANY | 40,165 | 40,165 |
| RAYTHEON TECHNOLOGIES | 110,453 | 110,453 |
| S&P GLOBAL INC SR GL BL | 154,702 | 154,702 |
| STATE STR CORP | 160,633 | 160,633 |
| STRYKER CORP | 171,185 | 171,185 |
| STRYKER CORP | 34,143 | 34,143 |
| THERMO FISHER SCIENTIFIC | 93,664 | 93,664 |
| TJX COS INC | 65,170 | 65,170 |
| TORONTO DOMINION BANK | 96,481 | 96,481 |
| TOYOTA MTR CR CORP | 151,413 | 151,413 |
| TRUIST FINL CORP | 84,173 | 84,173 |
| US BANKCORP | 51,363 | 51,363 |
| US BANKCORP | 61,015 | 61,015 |
| UNION PACIFIC CORP | 18,711 | 18,711 |
| UNION PACIFIC CORP | 41,399 | 41,399 |
| UNITED PARCEL SVC INC | 84,079 | 84,079 |
| UNITED HEALTH GROUP INC | 43,071 | 43,071 |
| UNITED HEALTH GROUP INC | 101,559 | 101,559 |
| VERIZON COMMUNICATIONS | 85,721 | 85,721 |
| VISA INC | 75,126 | 75,126 |
| WALMART INC | 199,127 | 199,127 |
| WASTE MGMT INC DEL | 51,849 | 51,849 |
| WELLS FARGO & CO | 120,389 | 120,389 |
| BLACKROCK FDS V | 16,144 | 16,144 |
| FEDERATED HRMS INSTL | 16,050 | 16,050 |
| GUGGENHEIM FDS TR | 31,293 | 31,293 |
| LORD ABBETT INVT TR | 32,130 | 32,130 |
| PGIM HIGH YIELD FUND | 32,351 | 32,351 |
| PGIM TOTAL RETURN BOND | 31,490 | 31,490 |
| PIMCO INCOME FD | 94,913 | 94,913 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLSTATE CORPORATION | 43,099 | 43,099 |
| AMERICAN EQUITY INVT | 67,409 | 67,409 |
| APOLOO GLOBAL MANAGEMENT | 29,256 | 29,256 |
| ASPEN INSURANCE HOLDINGS | 45,072 | 45,072 |
| AT&T INC | 80,992 | 80,992 |
| ATHENE HLDNG LTD | 91,794 | 91,794 |
| ATHENE HLDNG LTD | 58,111 | 58,111 |
| CITIZENS FINANCIAL GROUP | 49,080 | 49,080 |
| FIFTH THIRD BANCORP | 110,922 | 110,922 |
| KEYCORP NEW | 42,705 | 42,705 |
| MORGAN STANLEY | 214,520 | 214,520 |
| MORGAN STANLEY DEP SH | 100,526 | 100,526 |
| REGIONS FINANCIAL | 33,457 | 33,457 |
| REGIONS FINANCIAL | 172,109 | 172,109 |
| STATE STREET CORPORATION | 35,543 | 35,543 |
| VOYA FINANCIAL INC | 117,312 | 117,312 |
| ALLY FINANCIAL INC | 82,507 | 82,507 |
| AMERICAN INTL GROUP INC | 57,086 | 57,086 |
| BANK OF AMERICA CORP | 126,302 | 126,302 |
| BANK OF AMERICA CORP | 224,905 | 224,905 |
| BANK OF AMERICA CORP | 78,272 | 78,272 |
| BANK OF AMERICA | 126,372 | 126,372 |
| CAPITAL ONE FINL CORP | 160,288 | 160,288 |
| CITIGROUP INC | 90,077 | 90,077 |
| CITIGROUP INC | 399,734 | 399,734 |
| CITIGROUP INC | 75,561 | 75,561 |
| DISCOVER FINANCIAL | 143,827 | 143,827 |
| DISCOVER FINL SVCS | 60,872 | 60,872 |
| EDISON INTERNATIONAL | 108,008 | 108,008 |
| ENBRIDGE INC | 126,383 | 126,383 |
| GENERAL MTRS FINL CO INC | 62,797 | 62,797 |
| GENERAL MTRS FINL CO INC | 274,970 | 274,970 |
| GOLDMAN SACHS GROUP INC | 82,826 | 82,826 |
| GOLDMAN SACHS GROUP INC | 288,144 | 288,144 |
| GOLDMAN SACHS GROUP INC | 159,869 | 159,869 |
| HUNTINGTON NATIONAL BANK | 266,339 | 266,339 |
| KEYCORP NEW | 139,355 | 139,355 |
| M&T BK CORP | 71,385 | 71,385 |
| M&T BK CORP | 36,281 | 36,281 |
| MARKEL CORP | 130,508 | 130,508 |
| PNC FINL SVCS GROUP INC | 174,250 | 174,250 |
| PNC FINL SVCS GROUP INC | 117,641 | 117,641 |
| SCHWAB CHARLES CORP NEW | 389,517 | 389,517 |
| SEMPRA ENERGY | 97,826 | 97,826 |
| TRANS CANADA TR | 105,556 | 105,556 |
| TRUIST FINL CORP | 238,332 | 238,332 |
| TRUIST FINL CORP | 251,900 | 251,900 |
| WELLS FARGO & CO | 218,696 | 218,696 |
| WELLS FARGO & CO | 262,404 | 262,404 |
| WELLS FARGO & CO | 126,967 | 126,967 |
| ABBOTT LABORATORIES | 48,871 | 48,871 |
| ABBVIE INC | 67,567 | 67,567 |
| APPLE INC | 31,575 | 31,575 |
| ARES CAPITAL CORPORATION | 63,315 | 63,315 |
| BANK OF AMERICA CORP | 34,276 | 34,276 |
| BERKSHIRE HATHAWAY | 32,099 | 32,099 |
| BLACKSTONE INC | 43,465 | 43,465 |
| BOEING CO | 35,189 | 35,189 |
| BROADCOM INC | 39,069 | 39,069 |
| CATERPILLAR INC | 54,108 | 54,108 |
| CISCO SYSTEMS INC | 30,059 | 30,059 |
| COHEN AND STEERS PFD SECS | 32,487 | 32,487 |
| CVS HEALTH CORPORATION | 49,113 | 49,113 |
| DIAMONDBACK ENERGY INC | 35,358 | 35,358 |
| ELI LILLY & CO | 58,875 | 58,875 |
| ENTERPRISE PRODUCTS | 60,763 | 60,763 |
| HOME DEPOT INC | 51,983 | 51,983 |
| HONEYWELL INTL INC | 47,185 | 47,185 |
| LAM RESEARCH CORP | 37,596 | 37,596 |
| MCDONALDS CORP | 30,837 | 30,837 |
| MERCK & CO | 44,589 | 44,589 |
| MICROSOFT CORP | 34,220 | 34,220 |
| MORGAN STANLEY | 31,705 | 31,705 |
| NUVEEN INVT TR V | 32,553 | 32,553 |
| PEPSICO INC | 42,120 | 42,120 |
| QUALCOMM INC | 34,856 | 34,856 |
| TAIWAN SEMICONDUCTOR MFG | 14,560 | 14,560 |
| TEXAS INSTRUMENTS | 28,808 | 28,808 |
| UNITED HEALTH GROUP INC | 48,435 | 48,435 |
| VERIZON COMMUNICATIONS | 63,600 | 63,600 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING SIMONE MOOG | 7,947,455 | 908,500 | 7,038,955 | |
| BUILDING - WARNER COURTYARDS | 13,595,129 | 1,917,220 | 11,677,909 | |
| 15 YEAR- WARNER COURTYARDS | 1,949,551 | 715,030 | 1,234,521 | |
| 7 YEAR- WARNER COURTYARDS | 278,383 | 218,738 | 59,645 | |
| 5 YEAR WARNER COURTYARDS | 1,994,002 | 1,994,002 | 0 | |
| IMPROVEMENT- WARNER COURTYARDS | 7,892 | 1,023 | 6,869 | |
| IMPROVEMENT- WARNER COURTYARDS | 40,836 | 6,779 | 34,057 | |
| TEN. IMPROV.- WARNER COURTYARDS | 26,866 | 4,116 | 22,750 | |
| BUILDING- INDUSTRIAL I | 8,643,667 | 785,113 | 7,858,554 | |
| IMPROVEMENT- INDUSTRIAL I | 87,514 | 11,539 | 75,975 | |
| IMPROVEMENTS- INDUSTRIAL I | 813,843 | 119,860 | 693,983 | |
| IMPROVEMENTS- WARNER | 326,573 | 24,483 | 302,090 | |
| IMPROVEMENTS- INDUSTRIAL I | 1,477,000 | 184,576 | 1,292,424 | |
| LOAN FEE -WARNER COURTYARDS | 51,864 | 19,022 | 32,842 | |
| LEASE COMMISSIONS- WARNER | 15,201 | 15,201 | 0 | |
| LEASE COMMISSIONS- WARNER | 3,471 | 3,471 | 0 | |
| LEASE COMMISSIONS- WARNER | 3,511 | 2,925 | 586 | |
| LEASE COMMISSIONS- WARNER | 5,339 | 5,339 | 0 | |
| LEASE COMMISSIONS- INDUSTRIAL | 317,163 | 31,716 | 285,447 | |
| LEASE COMMISSIONS- WARNER | 45,356 | 3,402 | 41,954 | |
| LAND | 9,190,341 | 0 | 9,190,341 | |
| IMPROVEMENT- WARNER COURTYARDS | 33,336 | 1,111 | 32,225 | |
| IMPROVEMENT- WARNER COURTYARDS | 19,430 | 432 | 18,998 | |
| INDUSTRIAL I - A/C UNITS | 25,467 | 4,245 | 21,222 | |
| INDUSTRIAL I - NEW TENANT BUILD OUT | 42,129 | 2,106 | 40,023 | |
| INDUSTRIAL I - LOADING DOOR AND DOCK | 8,828 | 245 | 8,583 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROADWAY OFFICE LLC | AT COST | 13,894,807 | 17,450,000 |
| SCF RIO SALADO | AT COST | 15,135,974 | 15,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,582 | 380 | 11,621 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 387,968 | 409,139 | 409,139 |
| SECURITY DEPOSITS | 181,382 | 178,459 | 178,459 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 62,325 | 46,664 | 15,661 | |
| SUPPLIES | 1,121 | 0 | 1,121 | |
| OFFICE EXPENSE | 365 | 0 | 365 | |
| COMPUTER EXPENSE | 3,071 | 0 | 3,071 | |
| TELEPHONE | 2,208 | 0 | 2,208 | |
| DUES & SUBSCRIPTIONS | 5,411 | 5,036 | 375 | |
| RENTAL EXPENSES ALLOCATED TO UBI | 0 | -332,730 | 0 | |
| RENTAL EXPENSES | 672,301 | 672,301 | 0 | |
| AMORTIZATION | 27,571 | 27,571 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 OTHER INCOME | 0 | 520,042 | 0 |
| Description | Amount |
|---|---|
| RETURN OF UNSPENT GRANTS | 55,750 |
| UNREALIZED GAIN ON INVESTMENTS | 1,622,193 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 371,382 | 368,459 |
| DEFERRED TENANT INDUCEMENTS | 40,981 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 15,838 | 7,919 | 7,919 | |
| INVESTMENT FEES | 187,433 | 187,433 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 11,070 | 0 | 0 | |
| PAYROLL TAXES | 32,432 | 19,135 | 13,297 | |
| PROPERTY TAXES | 486,724 | 331,594 | 5,226 | |
| FOREIGN TAXES | 0 | 44 | 0 |