| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 9,361 | 4,681 | 4,680 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| ESTERO BUILDING 1 - LAND | 2012-01-11 | 330,000 | L | 0 | 0 | ||||
| ESTERO BUILDING 1 - BUILDING | 2012-01-11 | 582,764 | 157,335 | SL | 39.000000000000 | 14,943 | 14,943 | ||
| ESTERO BUILDING 2 - LAND | 2012-01-11 | 181,250 | L | 0 | 0 | ||||
| ESTERO BUILDING 2 - BUILDING | 2012-01-11 | 454,821 | 125,431 | SL | 39.000000000000 | 11,662 | 11,662 | ||
| ESTERO BUILDING 1 - FENCE | 2013-07-01 | 850 | 294 | SL | 15.000000000000 | 28 | 28 | ||
| ESTERO BUILDING 1 - RENOVATION - SUITE B | 2013-12-01 | 5,635 | 1,440 | SL | 39.000000000000 | 144 | 144 | ||
| ESTERO BUILDING 1 - RENOVATION - APR 2014 - SUITE B | 2014-04-01 | 68,010 | 16,931 | SL | 39.000000000000 | 1,744 | 1,744 | ||
| ESTERO BUILDING 1 - RENOVATION - JUN 2014 - SUITE C | 2014-06-01 | 23,662 | 5,792 | SL | 39.000000000000 | 607 | 607 | ||
| ESTERO BUILDING 2 - A/C INTAKE SYSTEM | 2014-07-01 | 6,750 | 1,636 | SL | 39.000000000000 | 173 | 173 | ||
| ESTERO BUILDING 1 - ROOF REPLACEMENT | 2015-04-15 | 128,637 | 28,720 | SL | 39.000000000000 | 3,298 | 3,298 | ||
| ESTERO BUILDING 2 - ROOF REPLACEMENT | 2015-04-15 | 89,392 | 19,960 | SL | 39.000000000000 | 2,292 | 2,292 | ||
| ESTERO BUILDING 1 - A/C - OCT 2018 - SUITE B | 2018-10-15 | 7,800 | 1,042 | SL | 39.000000000000 | 200 | 200 | ||
| ESTERO BUILDING 1 - A/C - NOV 2018 - SUITE B | 2018-11-15 | 8,024 | 1,056 | SL | 39.000000000000 | 206 | 206 | ||
| ESTERO BUILDING 1 - ALARM SYSTEM - SUITE A | 2018-07-01 | 1,997 | 278 | SL | 39.000000000000 | 51 | 51 | ||
| ESTERO BUILDING 1 - A/C - OCT 2021 - SUITE C | 2021-10-01 | 7,500 | 424 | SL | 39.000000000000 | 192 | 192 | ||
| ESTERO BUILDING 1 - FLOORING - NOV 2021 - SUITE C | 2021-11-01 | 23,397 | 1,275 | SL | 39.000000000000 | 600 | 600 | ||
| ESTERO BUILDING 1 - PARKING LOT/SIDEWALK REPLACEMENT | 2022-03-01 | 85,859 | 3,945 | SL | 39.000000000000 | 2,202 | 2,202 | ||
| ESTERO BUILDING 1 - RENOVATION | 2022-02-01 | 10,150 | 488 | SL | 39.000000000000 | 260 | 260 | ||
| ESTERO BUILDING 1 - A/C - APR 2022 - SUITE B | 2022-04-01 | 6,500 | 285 | SL | 39.000000000000 | 167 | 167 | ||
| ESTERO BUILDING 1 - A/C - APR 2022 - SUITE C | 2022-04-01 | 7,700 | 337 | SL | 39.000000000000 | 197 | 197 | ||
| ESTERO BUILDING 1 - A/C - AUG 2022 - SUITE D | 2022-08-01 | 2,219 | 78 | SL | 39.000000000000 | 57 | 57 | ||
| ESTERO BUILDING 2 - PARKING LOT/SIDEWALK REPLACEMENT - BLDG 2 | 2022-03-01 | 50,425 | 2,317 | SL | 39.000000000000 | 1,293 | 1,293 | ||
| ESTERO BUILDING 2 - A/C - FEB 2022 | 2022-02-01 | 3,500 | 169 | SL | 39.000000000000 | 90 | 90 | ||
| BILTMORE WAY - LAND | 2012-01-11 | 623,700 | L | 0 | 0 | ||||
| BILTMORE WAY - BUILDING | 2012-01-11 | 106,480 | 29,051 | SL | 39.000000000000 | 2,730 | 2,730 | ||
| BILTMORE WAY - PARKING LOT | 2013-01-01 | 3,278 | 1,145 | SL | 15.000000000000 | 109 | 109 | ||
| BILTMORE WAY - HURRICANE WINDOWS | 2018-07-01 | 34,270 | 4,798 | SL | 39.000000000000 | 879 | 879 | ||
| BILTMORE WAY - ROOF | 2019-06-01 | 29,249 | 3,406 | SL | 39.000000000000 | 750 | 750 | ||
| SIGNS | 1995-05-01 | 1,874 | 1,874 | 200DB | 7.000000000000 | 0 | 0 | ||
| ESTERO BUILDING 1 - A/C - FEB 2024 | 2024-02-01 | 9,425 | SL | 39.000000000000 | 211 | 211 | |||
| ESTERO BUILDING 1 - A/C - APR 2022 - SUITE B | 2012-01-11 | 4,754 | 1,406 | SL | 39.000000000000 | 15 | 15 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BANK OF AMERICA CORP 4.375% | 75,000 | 72,213 |
| GENERAL ELECTRIC CAP 4.65% | 65,286 | 58,580 |
| GOLDMAN SACHS GROUP 4.75% | 89,672 | 84,888 |
| TRUIST FINANCIAL | 99,540 | 99,611 |
| TRUIST FINANCIAL | 50,121 | 50,905 |
| US BANCORP | 50,228 | 51,101 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| (AXA) EQUITABLE HOLDINGS INC (SP500 CLIRN 2/24/23) | 100,000 | 81,840 |
| ABBOTT LABS | 98,253 | 101,799 |
| ALPHABET INC CL A | 111,287 | 132,510 |
| APPLE | 115,166 | 125,210 |
| APPLIED MATERIAL | 96,943 | 81,315 |
| AT&T INC | 75,930 | 75,141 |
| BANK OF AMERICA CORP | 100,000 | 90,680 |
| BAXTER INTERNT'L | 112,809 | 37,908 |
| BLACKSTONE GSO SECURED | 45,500 | 64,103 |
| BLACKSTONE PRIVATE CREDIT FUND | 101,000 | 99,570 |
| CHEVRON CORP | 155,369 | 130,356 |
| CISCO SYSTEMS INC COM | 101,892 | 112,480 |
| CITIGROUP INC COM | 149,978 | 147,819 |
| COMCAST CORP NEW CL A | 96,276 | 63,801 |
| CROWDSTRIKE HOLDINGS | 143,390 | 171,080 |
| DISNEY (WALT) CO COM STK 1.21% | 155,130 | 100,215 |
| FIDELITY NATL INFO SVCS | 104,530 | 64,616 |
| FORD MOTOR CO | 99,375 | 99,000 |
| FORTINET INC | 98,286 | 113,376 |
| GENERAL MILLS | 101,682 | 102,032 |
| GENERAL MOTORS FINL CO | 101,779 | 100,522 |
| GENL DYNAMICS CORP | 49,672 | 52,698 |
| GILEAD SCIENCES | 128,810 | 138,555 |
| HEWLETT PACKARD ENTERPRISE CO | 117,166 | 170,800 |
| HOME DEPOT INC | 122,402 | 116,697 |
| HOME DEPOT INC 5.4% | 101,510 | 99,829 |
| HONEYWELL INTL INC DEL | 104,918 | 112,945 |
| IBM | 111,316 | 109,915 |
| INTEL CORP | 101,273 | 91,640 |
| INTL BKST NOTES ISS BOFA 11/27/26 | 100,000 | 88,600 |
| INTL BKST NOTES ISS RBC 10/30/26 | 170,000 | 163,200 |
| JOHNSON AND JOHNSON COM | 99,820 | 86,772 |
| JP MORGAN CHASE & CO | 100,000 | 83,320 |
| KRAFT | 103,349 | 89,059 |
| MCDONALD'S | 137,500 | 173,934 |
| MEDTRONIC PLC SHS | 103,056 | 71,892 |
| MICROSOFT CORP | 124,425 | 126,450 |
| MORGAN STANLEY | 100,757 | 100,103 |
| NORTHRUP GRUMMAN | 137,618 | 140,787 |
| PAYPAL HOLDINGS INC | 111,515 | 51,210 |
| PEPSICO INC | 129,746 | 136,854 |
| PFIZER INC | 103,627 | 61,019 |
| PRINCIPAL FINANCIAL GRP | 105,094 | 123,856 |
| QUALCOMM INC | 101,843 | 92,172 |
| SALEFORCE | 137,216 | 167,165 |
| SP500 NOTES ISS CIBC 11/21/25 | 100,000 | 97,300 |
| SP500 NOTES ISS CIBC 3/28/25 | 100,150 | 106,560 |
| SP500 NOTES ISS TD 8/29/25 | 100,000 | 101,000 |
| STARBUCKS | 114,469 | 100,375 |
| STRYKER CORP | 103,136 | 108,015 |
| SX5E STARS ISS TD 9/30/27 | 100,000 | 92,600 |
| TARGET CORP | 90,461 | 81,108 |
| TEXAS INSTRUMENTS | 113,735 | 112,506 |
| TJX COS INC NEW | 95,800 | 96,648 |
| TRUIST FINL CORP | 101,021 | 78,084 |
| UNITED PARCEL SERVICE | 123,205 | 88,270 |
| UNITEDHEALTH GROUP INC | 104,304 | 101,172 |
| VERIZON COMMUNICATIONS COM | 103,884 | 71,982 |
| VERIZON COMMUNICATIONS COM | 99,888 | 71,982 |
| WARNER BROS DISCOVERY | 103,036 | 43,337 |
| WELLS FARGO & CO- PREFERRED STK | 100,000 | 79,960 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ESTERO BUILDING 1 - LAND | 330,000 | 0 | 330,000 | |
| ESTERO BUILDING 1 - BUILDING | 582,764 | 172,278 | 410,486 | |
| ESTERO BUILDING 2 - LAND | 181,250 | 0 | 181,250 | |
| ESTERO BUILDING 2 - BUILDING | 454,821 | 137,093 | 317,728 | |
| ESTERO BUILDING 1 - FENCE | 850 | 747 | 103 | |
| ESTERO BUILDING 1 - RENOVATION - SUITE B | 5,635 | 1,584 | 4,051 | |
| ESTERO BUILDING 1 - RENOVATION - APR 2014 - SUITE B | 68,010 | 18,675 | 49,335 | |
| ESTERO BUILDING 1 - RENOVATION - JUN 2014 - SUITE C | 23,662 | 6,399 | 17,263 | |
| ESTERO BUILDING 2 - A/C INTAKE SYSTEM | 6,750 | 1,809 | 4,941 | |
| ESTERO BUILDING 1 - ROOF REPLACEMENT | 128,637 | 32,018 | 96,619 | |
| ESTERO BUILDING 2 - ROOF REPLACEMENT | 89,392 | 22,252 | 67,140 | |
| ESTERO BUILDING 1 - A/C - OCT 2018 - SUITE B | 7,800 | 1,242 | 6,558 | |
| ESTERO BUILDING 1 - A/C - NOV 2018 - SUITE B | 8,024 | 1,262 | 6,762 | |
| ESTERO BUILDING 1 - ALARM SYSTEM - SUITE A | 1,997 | 329 | 1,668 | |
| ESTERO BUILDING 1 - A/C - OCT 2021 - SUITE C | 7,500 | 616 | 6,884 | |
| ESTERO BUILDING 1 - FLOORING - NOV 2021 - SUITE C | 23,397 | 1,875 | 21,522 | |
| ESTERO BUILDING 1 - PARKING LOT/SIDEWALK REPLACEMENT | 85,859 | 6,147 | 79,712 | |
| ESTERO BUILDING 1 - RENOVATION | 10,150 | 748 | 9,402 | |
| ESTERO BUILDING 1 - A/C - APR 2022 - SUITE B | 6,500 | 452 | 6,048 | |
| ESTERO BUILDING 1 - A/C - APR 2022 - SUITE C | 7,700 | 534 | 7,166 | |
| ESTERO BUILDING 1 - A/C - AUG 2022 - SUITE D | 2,219 | 135 | 2,084 | |
| ESTERO BUILDING 2 - PARKING LOT/SIDEWALK REPLACEMENT - BLDG 2 | 50,425 | 3,610 | 46,815 | |
| ESTERO BUILDING 2 - A/C - FEB 2022 | 3,500 | 259 | 3,241 | |
| BILTMORE WAY - LAND | 623,700 | 0 | 623,700 | |
| BILTMORE WAY - BUILDING | 106,480 | 31,781 | 74,699 | |
| BILTMORE WAY - PARKING LOT | 3,278 | 2,893 | 385 | |
| BILTMORE WAY - HURRICANE WINDOWS | 34,270 | 5,677 | 28,593 | |
| BILTMORE WAY - ROOF | 29,249 | 4,156 | 25,093 | |
| ESTERO BUILDING 1 - A/C - FEB 2024 | 9,425 | 211 | 9,214 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ALERIAN MLP ETF | AT COST | 150,852 | 111,731 |
| AMERICAN BOND FUND | AT COST | 480,000 | 406,470 |
| AMERICAN CAPITAL G & I | AT COST | 38,530 | 104,049 |
| AMERICAN EURO PACIFIC | AT COST | 195,000 | 206,942 |
| AMERICAN NEW PERSPECTIVE FD | AT COST | 300,000 | 475,089 |
| AMERICAN NEW WORLD FUND CL A | AT COST | 184,107 | 265,115 |
| BLACKROCK CREDIT ALLC INCOME TR | AT COST | 332,483 | 263,466 |
| BLACKROCK ENHANCED EQ DIV TR | AT COST | 224,134 | 248,748 |
| BLACKROCK INTERNATIONAL DIVIDEND FD | AT COST | 121,453 | 128,136 |
| BNY MELLON ALCENTRA GLBL | AT COST | 80,000 | 70,560 |
| CALAMOS STRAT TOTAL RETURN FD | AT COST | 151,288 | 252,368 |
| COHEN & STEERS QUALITY INCOME REALTY FD | AT COST | 151,910 | 159,120 |
| COHEN & STEERS SELECT INFRA FUND | AT COST | 200,950 | 291,365 |
| EATON VANCE RISK MNGD EQ INC | AT COST | 162,794 | 141,978 |
| EATON VANCE TAX DIV INC FUND | AT COST | 242,235 | 378,788 |
| EATON VANCE TAX-MNGD EQ INC | AT COST | 160,834 | 153,596 |
| GABELLI DIV & INC TR INC TR | AT COST | 242,205 | 404,513 |
| GCT PROPERTIES, LP | AT COST | 196,373 | 771,000 |
| GOLDMAN SACHS STRATEGIC INC FD | AT COST | 554,565 | 506,686 |
| INVESCO SENIOR | AT COST | 201,297 | 163,289 |
| INVESCO ZACKS MULT-ASSET | AT COST | 187,484 | 226,440 |
| J HANCOCK PREF INCOME FUND | AT COST | 169,913 | 130,546 |
| KGG PROPERTIES, LP | AT COST | 117,879 | 370,000 |
| LOOMIS SAYLES INVT GRADE BOND FD | AT COST | 300,000 | 291,818 |
| LOOMIS SAYLES STR INC FD | AT COST | 367,969 | 299,786 |
| LORD ABBETT FLOATING RATE FD | AT COST | 400,000 | 343,941 |
| LORD ABBETT SHORT DURATION INCOME FD | AT COST | 500,000 | 424,342 |
| PIMCO INCOME STRATEGY FD | AT COST | 151,105 | 96,850 |
| PIONEER GLOBAL HIGH YIELD FD | AT COST | 145,964 | 111,606 |
| PUTNAM DIVERSIFIED INCOME FUND | AT COST | 395,809 | 250,067 |
| SABA CAP INCOME AND OPPORTUNITIES FD (VOYA PRIME RATE TRUST) | AT COST | 151,838 | 87,059 |
| VIRTUS MULTI SECTOR SHORT TERM | AT COST | 393,615 | 370,900 |
| WESTERN ASSET HIGH INCOME OPPOR FD | AT COST | 151,876 | 92,355 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 5,207 | 5,207 | 5,207 |
| UNEXPIRED COVERED CALLS | -61,773 | -75,571 | -75,571 |
| ESTIMATED TAX PAYMENTS | 6,018 | 0 | 0 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT TO TAXES PAID | 4,301 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 5,001 | 5,001 | 0 | |
| STORAGE RENTAL | 1,749 | 875 | 874 | |
| SAFE DEPOSIT BOX | 364 | 182 | 182 | |
| PROPERTY MAINTENANCE ESTERO 1 | 151,178 | 151,178 | 0 | |
| PROPERTY MAINTENANCE 504 | 167,468 | 167,468 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LITIGATION SETTLEMENT PAYMENTS | 38 | 38 | 38 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAX | 12,417 | 0 | 0 | |
| TAXES AND LICENSES | 14,223 | 10,667 | 3,556 |