| 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 | 19,022 | 180.000000000000 | 3,458 | 3,458 | 22,480 | |
| LEASE COMMISSIONS- WARNER | 2019-10-01 | 15,201 | 15,201 | 44.000000000000 | 0 | 15,201 | ||
| LEASE COMMISSIONS- WARNER | 2020-06-30 | 3,471 | 3,471 | 36.000000000000 | 0 | 3,471 | ||
| LEASE COMMISSIONS- WARNER | 2021-06-30 | 3,511 | 2,925 | 36.000000000000 | 586 | 586 | 3,511 | |
| LEASE COMMISSIONS- WARNER | 2022-04-01 | 5,339 | 5,339 | 17.000000000000 | 0 | 5,339 | ||
| LEASE COMMISSIONS- INDUSTRIAL | 2022-06-30 | 317,163 | 31,716 | 240.000000000000 | 0 | 31,716 | ||
| LEASE COMMISSIONS- WARNER | 2022-10-01 | 45,356 | 3,402 | 240.000000000000 | 2,268 | 2,268 | 5,670 | |
| LEASE COMMISSIONS- WARNER | 2024-01-01 | 45,356 | 64.000000000000 | 8,504 | 8,504 | 8,504 | ||
| LEASE COMMISSIONS- WARNER | 2024-07-01 | 28,334 | 64.000000000000 | 2,656 | 2,656 | 2,656 |
| 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 | 908,500 | SL | 39.000000000000 | 118,872 | 118,872 | ||
| BUILDING - WARNER COURTYARDS | 2018-07-03 | 13,595,129 | 1,917,220 | SL | 39.000000000000 | 348,593 | 348,593 | ||
| 15 YEAR- WARNER COURTYARDS | 2018-07-03 | 1,949,551 | 715,030 | SL | 15.000000000000 | 129,970 | 129,970 | ||
| 7 YEAR- WARNER COURTYARDS | 2018-07-03 | 278,383 | 218,738 | SL | 7.000000000000 | 39,769 | 39,769 | ||
| 5 YEAR WARNER COURTYARDS | 2018-07-03 | 1,994,002 | 1,994,002 | SL | 5.000000000000 | 0 | 0 | ||
| IMPROVEMENT- WARNER COURTYARDS | 2020-07-03 | 7,892 | 1,023 | SL | 15.000000000000 | 526 | 526 | ||
| IMPROVEMENT- WARNER COURTYARDS | 2019-02-01 | 40,836 | 6,779 | SL | 15.000000000000 | 2,722 | 2,722 | ||
| TEN. IMPROV.- WARNER COURTYARDS | 2019-08-31 | 26,866 | 4,116 | SL | 15.000000000000 | 1,791 | 1,791 | ||
| BUILDING- INDUSTRIAL I | 2020-06-10 | 8,643,667 | 785,113 | SL | 39.000000000000 | 0 | 0 | ||
| IMPROVEMENT- INDUSTRIAL I | 2021-06-10 | 87,514 | 11,539 | SL | 15.000000000000 | 0 | 0 | ||
| IMPROVEMENTS- INDUSTRIAL I | 2021-06-30 | 813,843 | 119,860 | SL | 15.000000000000 | 0 | 0 | ||
| IMPROVEMENTS- WARNER | 2022-10-01 | 326,573 | 24,483 | SL | 15.000000000000 | 21,772 | 21,772 | ||
| IMPROVEMENTS- INDUSTRIAL I | 2022-02-28 | 1,477,000 | 184,576 | SL | 15.000000000000 | 0 | 0 | ||
| LAND - OFFICE II | 2018-07-03 | 1,986,864 | L | 0 | 0 | ||||
| IMPROVEMENT- WARNER COURTYARDS | 2023-07-01 | 33,336 | 1,111 | SL | 15.000000000000 | 2,222 | 2,222 | ||
| IMPROVEMENT- WARNER COURTYARDS | 2023-09-01 | 19,430 | 432 | SL | 15.000000000000 | 1,295 | 1,295 | ||
| INDUSTRIAL I - A/C UNITS | 2023-03-15 | 25,467 | 4,245 | SL | 5.000000000000 | 0 | 0 | ||
| INDUSTRIAL I - NEW TENANT BUILD OUT | 2023-04-15 | 42,129 | 2,106 | SL | 15.000000000000 | 0 | 0 | ||
| INDUSTRIAL I - LOADING DOOR AND DOCK | 2023-08-15 | 8,828 | 245 | SL | 15.000000000000 | 0 | 0 | ||
| WARNER COURTYARD L/T ASSETS TI | 2024-07-31 | 30,821 | SL | 15.000000000000 | 856 | 856 | |||
| WARNER COURTYARDS LANDLORD WORK | 2024-05-01 | 21,589 | SL | 39.000000000000 | 369 | 369 | |||
| LAND - WARNER | 2018-07-03 | 4,370,000 | L | 0 | 0 | ||||
| LAND - SCF | 2018-07-03 | 672,560 | L | 0 | 0 | ||||
| LAND - INDUSTRIAL | 2018-07-03 | 2,160,917 | L | 0 | 0 | ||||
| WARNER COURTYARDS LANDLORD WORK | 2024-12-01 | 225,099 | SL | 39.000000000000 | 481 | 481 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBOTT LABS | 58,295 | 58,295 |
| ALLSTATE CORP | 65,137 | 65,137 |
| AMAZON COM INC | 47,310 | 47,310 |
| AMAZON COM INC | 49,537 | 49,537 |
| AMERICAN EXPRESS | 79,728 | 79,728 |
| AMPHENOL CORP NEW | 51,116 | 51,116 |
| APPLIED MATERIALS INC | 32,849 | 32,849 |
| AUTOMATIC DATA | 108,804 | 108,804 |
| BANK OF AMERICA CORP | 22,166 | 22,166 |
| BANK OF AMERICA CORP | 36,417 | 36,417 |
| BANK OF AMERICA FUNDING CORP | 89,330 | 89,330 |
| BANK OF NY MELLON CORP | 89,979 | 89,979 |
| BERKSHIRE HATHAWAY | 104,712 | 104,712 |
| BP CAP MKTS PLC | 94,778 | 94,778 |
| BRISTOL MYERS SQUIBB CO | 91,432 | 91,432 |
| BROWN FORMAN CORP | 45,829 | 45,829 |
| BURLINGTON NORTHERN SANTA | 41,777 | 41,777 |
| CAMDEN PPTY TR | 82,666 | 82,666 |
| CAPTIAL ONE FINL CORP | 23,432 | 23,432 |
| CATERPILLAR FINL SVCS | 64,285 | 64,285 |
| CHURCH & DWIGHT CO INC | 91,714 | 91,714 |
| CLOROX CO DEL SR NT | 39,974 | 39,974 |
| COCA COLA CO | 51,120 | 51,120 |
| COLGATE PALMOTIVE CO | 67,379 | 67,379 |
| COMCAST CORP | 19,829 | 19,829 |
| CONSOLIDATED EDISON CO N | 22,051 | 22,051 |
| DUKE ENERGY OHIO INC | 66,837 | 66,837 |
| ECOLAB INC | 88,130 | 88,130 |
| ELECTRONIC ARTS INC | 59,790 | 59,790 |
| ELEVANCE HEALTH INC | 39,886 | 39,886 |
| ENTERGY MISS INC | 51,573 | 51,573 |
| ENTERPRISE PRODS OPER LLC | 83,185 | 83,185 |
| GENERAL DYNAMICS CORP | 92,200 | 92,200 |
| GOLDMAN SACHS GROUP INC | 40,050 | 40,050 |
| GOLDMAN SACHS GROUP INC | 71,375 | 71,375 |
| HERSHEY CO | 53,207 | 53,207 |
| HOME DEPOT | 70,231 | 70,231 |
| INTERCONTINENTAL | 50,122 | 50,122 |
| INTL BUSINESS MACHINES | 56,858 | 56,858 |
| INTUIT INC | 80,159 | 80,159 |
| LAM RESEARCH | 54,001 | 54,001 |
| LOCKHEED MARTIN CORP | 69,876 | 69,876 |
| LOCKHEED MARTIN CORP | 22,784 | 22,784 |
| MARSH & MCLENNAN COS INC | 46,527 | 46,527 |
| MARSH & MCLENNAN COS INC | 27,945 | 27,945 |
| META PLATFORMS INC | 51,114 | 51,114 |
| META PLATFORMS INC | 46,383 | 46,383 |
| MORGAN STANLEY | 56,897 | 56,897 |
| MORGAN STANLEY | 35,721 | 35,721 |
| MORGAN STANLEY | 44,311 | 44,311 |
| ORACLE CORP | 51,919 | 51,919 |
| PAYPAL HLDGS INC | 98,795 | 98,795 |
| PEPSICO INC SR NT | 89,726 | 89,726 |
| PRAXAIR INC SR | 48,755 | 48,755 |
| PROLOGIS LP | 52,108 | 52,108 |
| PUBLIC STORAGE | 104,605 | 104,605 |
| PUBLIC SVC ELEC GAS CO | 28,864 | 28,864 |
| REPUBLIC SERVICES INC | 61,789 | 61,789 |
| S&P GLOBAL INC SR GL BL | 86,040 | 86,040 |
| STATE STR CORP | 90,144 | 90,144 |
| STRYKER CORP | 93,667 | 93,667 |
| STRYKER CORP | 22,693 | 22,693 |
| THERMO FISHER SCIENTIFIC | 52,161 | 52,161 |
| TJX COS INC | 36,629 | 36,629 |
| TORONTO DOMINION BANK | 53,051 | 53,051 |
| TOYOTA MTR CR CORP | 86,449 | 86,449 |
| US BANKCORP | 29,032 | 29,032 |
| US BANKCORP | 34,800 | 34,800 |
| UNION PACIFIC CORP | 18,913 | 18,913 |
| UNION PACIFIC CORP | 23,501 | 23,501 |
| UNITED PARCEL SVC INC | 45,570 | 45,570 |
| UNITED HEALTH GROUP INC | 24,185 | 24,185 |
| UNITED HEALTH GROUP INC | 53,334 | 53,334 |
| VERIZON COMMUNICATIONS | 47,458 | 47,458 |
| VISA INC | 41,523 | 41,523 |
| WALMART INC | 107,675 | 107,675 |
| WASTE MGMT INC DEL | 28,636 | 28,636 |
| WELLS FARGO & CO | 99,867 | 99,867 |
| BLACKROCK FDS V | 28,595 | 28,595 |
| FEDERATED HRMS INSTL | 18,978 | 18,978 |
| GUGGENHEIM FDS TR | 28,087 | 28,087 |
| PGIM HIGH YIELD FUND | 37,931 | 37,931 |
| PGIM TOTAL RETURN BOND | 74,738 | 74,738 |
| PIMCO INCOME FD | 90,633 | 90,633 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLSTATE CORPORATION | 24,659 | 24,659 |
| APOLOO GLOBAL MANAGEMENT | 16,026 | 16,026 |
| ASPEN INSURANCE HOLDINGS | 25,385 | 25,385 |
| AT&T INC | 45,258 | 45,258 |
| ATHENE HLDNG LTD | 53,253 | 53,253 |
| ATHENE HLDNG LTD | 35,078 | 35,078 |
| COREBRIDGE FINANCIAL INC | 21,667 | 21,667 |
| FIFTH THIRD BANCORP | 53,197 | 53,197 |
| KEYCORP NEW | 26,951 | 26,951 |
| MORGAN STANLEY | 102,434 | 102,434 |
| MORGAN STANLEY DEP SH | 56,601 | 56,601 |
| REGIONS FINANCIAL | 20,968 | 20,968 |
| REGIONS FINANCIAL | 57,728 | 57,728 |
| VOYA FINANCIAL INC | 65,509 | 65,509 |
| ALLY FINANCIAL INC | 57,856 | 57,856 |
| AMERICAN INTL GROUP INC | 30,798 | 30,798 |
| BANK OF AMERICA CORP | 93,612 | 93,612 |
| BANK OF AMERICA CORP | 156,379 | 156,379 |
| BP CAP MKTS PLC | 23,628 | 23,628 |
| CAPITAL ONE FINL CORP | 106,527 | 106,527 |
| CITIGROUP INC | 51,512 | 51,512 |
| CITIGROUP INC | 156,075 | 156,075 |
| CITIGROUP INC | 24,255 | 24,255 |
| CITIGROUP INC | 42,715 | 42,715 |
| CITIGROUP INC | 46,855 | 46,855 |
| DISCOVER FINANCIAL | 97,340 | 97,340 |
| DISCOVER FINL SVCS | 34,808 | 34,808 |
| DOMINION ENERGY INC | 54,900 | 54,900 |
| EDISON INTERNATIONAL | 63,357 | 63,357 |
| ENBRIDGE INC | 23,642 | 23,642 |
| ENBRIDGE INC | 73,472 | 73,472 |
| ENTERGY CORP NEW | 31,596 | 31,596 |
| GENERAL MTRS FINL CO INC | 36,930 | 36,930 |
| GENERAL MTRS FINL CO INC | 165,822 | 165,822 |
| GOLDMAN SACHS GROUP INC | 49,031 | 49,031 |
| GOLDMAN SACHS GROUP INC | 162,767 | 162,767 |
| GOLDMAN SACHS GROUP INC | 89,648 | 89,648 |
| GOLDMAN SACHS GROUP INC | 75,021 | 75,021 |
| HUNTINGTON NATIONAL BANK | 160,055 | 160,055 |
| KEYCORP NEW | 93,905 | 93,905 |
| M&T BK CORP | 43,722 | 43,722 |
| NEXTERA ENERGY CAP HLDGS | 29,710 | 29,710 |
| PNC FINL SVCS GROUP INC | 102,802 | 102,802 |
| PNC FINL SVCS GROUP INC | 68,293 | 68,293 |
| PRUDENTIAL FINL INC | 29,825 | 29,825 |
| SCHWAB CHARLES CORP NEW | 42,302 | 42,302 |
| SCHWAB CHARLES CORP NEW | 218,828 | 218,828 |
| SEMPRA ENERGY | 55,271 | 55,271 |
| SEMPRA ENERGY | 55,614 | 55,614 |
| SEMPRA ENERGY | 42,663 | 42,663 |
| STATE STREET CORP | 98,916 | 98,916 |
| TRANS CANADA TR | 66,376 | 66,376 |
| TRUIST FINL CORP | 164,316 | 164,316 |
| TRUIST FINL CORP | 75,588 | 75,588 |
| US BANKCORP | 61,133 | 61,133 |
| WELLS FARGO & CO | 61,887 | 61,887 |
| WELLS FARGO & CO | 154,488 | 154,488 |
| WELLS FARGO & CO | 72,156 | 72,156 |
| WELLS FARGO & CO | 87,733 | 87,733 |
| ABBOTT LABORATORIES | 45,244 | 45,244 |
| ABBVIE INC | 56,153 | 56,153 |
| ADVANCED MICRO DEVISES | 21,500 | 21,500 |
| ALPHABET INC | 52,561 | 52,561 |
| AMAZON COM INC | 73,495 | 73,495 |
| APPLE INC | 50,835 | 50,835 |
| ARES CAPITAL CORPORATION | 47,611 | 47,611 |
| ASML HOLDING NV | 38,119 | 38,119 |
| BERKSHIRE HATHAWAY | 45,328 | 45,328 |
| BLACKSTONE INC | 52,761 | 52,761 |
| BROADCOM INC | 59,119 | 59,119 |
| CATERPILLAR INC | 56,953 | 56,953 |
| COHEN AND STEERS PFD SECS | 47,530 | 47,530 |
| COSTCO WHOLESALE CORP | 31,153 | 31,153 |
| DIAMONDBACK ENERGY INC | 51,606 | 51,606 |
| EATON CORPORATION PC | 30,200 | 30,200 |
| ELI LILLY & CO | 50,952 | 50,952 |
| FREEPORT MCMORAN | 23,990 | 23,990 |
| HOME DEPOT INC | 57,571 | 57,571 |
| HONEYWELL INTL INC | 66,863 | 66,863 |
| KLA CORPORATION | 24,575 | 24,575 |
| LAM RESEARCH CORP | 27,303 | 27,303 |
| MCDONALDS CORP | 29,279 | 29,279 |
| MERCK & CO | 55,908 | 55,908 |
| MICROSOFT CORP | 61,961 | 61,961 |
| MORGAN STANLEY | 35,453 | 35,453 |
| NUVEEN INVT TR V | 47,413 | 47,413 |
| NVIDIA CORP | 46,464 | 46,464 |
| QUALCOMM INC | 28,112 | 28,112 |
| SELECT SECTOR SPDR TRUST | 32,478 | 32,478 |
| SELECT SECTOR SPDR TRUST | 43,295 | 43,295 |
| TAIWAN SEMICONDUCTOR MFG | 32,586 | 32,586 |
| TEXAS INSTRUMENTS | 28,502 | 28,502 |
| UNITED HEALTH GROUP INC | 39,457 | 39,457 |
| VERIZON COMMUNICATIONS | 27,673 | 27,673 |
| WALMART INC | 34,604 | 34,604 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING - WARNER COURTYARDS | 13,595,129 | 2,265,813 | 11,329,316 | 13,130,000 |
| 15 YEAR- WARNER COURTYARDS | 1,949,551 | 845,000 | 1,104,551 | 0 |
| 7 YEAR- WARNER COURTYARDS | 278,383 | 258,507 | 19,876 | 0 |
| 5 YEAR WARNER COURTYARDS | 1,994,002 | 1,994,002 | 0 | 0 |
| IMPROVEMENT- WARNER COURTYARDS | 7,892 | 1,549 | 6,343 | 0 |
| IMPROVEMENT- WARNER COURTYARDS | 40,836 | 9,501 | 31,335 | 0 |
| TEN. IMPROV.- WARNER COURTYARDS | 26,866 | 5,907 | 20,959 | 0 |
| IMPROVEMENTS- WARNER | 326,573 | 46,255 | 280,318 | 0 |
| LOAN FEE -WARNER COURTYARDS | 51,864 | 22,480 | 29,384 | 0 |
| LEASE COMMISSIONS- WARNER | 15,201 | 15,201 | 0 | 0 |
| LEASE COMMISSIONS- WARNER | 3,471 | 3,471 | 0 | 0 |
| LEASE COMMISSIONS- WARNER | 3,511 | 3,511 | 0 | 0 |
| LEASE COMMISSIONS- WARNER | 5,339 | 5,339 | 0 | 0 |
| LEASE COMMISSIONS- WARNER | 45,356 | 5,670 | 39,686 | 0 |
| IMPROVEMENT- WARNER COURTYARDS | 33,336 | 3,333 | 30,003 | 0 |
| IMPROVEMENT- WARNER COURTYARDS | 19,430 | 1,727 | 17,703 | 0 |
| WARNER COURTYARD L/T ASSETS TI | 30,821 | 856 | 29,965 | 0 |
| WARNER COURTYARDS LANDLORD WORK | 21,589 | 369 | 21,220 | 0 |
| LEASE COMMISSIONS- WARNER | 45,356 | 8,504 | 36,852 | 0 |
| LEASE COMMISSIONS- WARNER | 28,334 | 2,656 | 25,678 | 0 |
| LAND - WARNER | 4,370,000 | 0 | 4,370,000 | 0 |
| LAND - SCF | 672,560 | 0 | 672,560 | 2,471,500 |
| WARNER COURTYARDS LANDLORD WORK | 225,099 | 481 | 224,618 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BROADWAY OFFICE LLC | AT COST | 7,951,057 | 11,342,500 |
| SCF RIO SALADO | AT COST | 15,149,474 | 7,500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 17,415 | 4,594 | 12,821 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NET INTANGIBLE ASSETS | 409,139 | 316,072 | 316,072 |
| SECURITY DEPOSITS | 178,459 | 19,759 | 19,759 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 38,874 | 25,043 | 0 | |
| SUPPLIES | 44 | 0 | 44 | |
| OFFICE EXPENSE | 610 | 0 | 610 | |
| COMPUTER EXPENSE | 3,441 | 0 | 3,441 | |
| TELEPHONE | 2,820 | 0 | 2,820 | |
| DUES & SUBSCRIPTIONS | 2,989 | 2,587 | 402 | |
| RENTAL EXPENSES ALLOCATED TO UBI | 0 | -531,323 | 0 | |
| RENTAL EXPENSES | 930,379 | 930,379 | 0 | |
| AMORTIZATION | 17,472 | 17,472 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASS THRU - BROADWAY OFFICE | 414,393 | ||
| PASS THRU - RIO SALADO | -871,737 | ||
| LESS: PTP GAIN INCL IN PUBLICLY TRADED SECURITIES | -3,317 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,359,585 |
| PRIOR PERIOD ADJ - BOOK BASIS FOR FIXED ASSETS AND INTANGIBLES | 1,708,896 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT DEPOSITS | 368,459 | 19,759 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 86,345 | 86,345 | 0 | |
| PROFESSIONAL FEES | 26,506 | 13,253 | 13,253 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 205,609 | 0 | 0 | |
| PROPERTY TAXES | 342,369 | 182,902 | 4,828 |