| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land - Mrs King's 3rd Subd | 57,500 | 0 | 57,500 | |
| Land - Lot 10 Bayside Estates | 26,500 | 0 | 26,500 | |
| Land - Lot 13 Bayside Estates | 59,500 | 0 | 59,500 | |
| Land - 6th Street | 16,500 | 0 | 16,500 | |
| Land (LLC) - Wirt Rd Houston | 185,100 | 0 | 185,100 | |
| Building (LLC) - Wirt Rd Houston | 674,900 | 103,109 | 571,791 | |
| Improvements (LLC) | 16,497 | 723 | 15,774 | |
| Tenant Improvements (LLC) | 72,981 | 1,992 | 70,989 | |
| Equipment (LLC) | 6,500 | 2,521 | 3,979 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Mineral Interest | 44,480 | 1,780 | |
| Mineral Interest - Depletion | -8,246 | ||
| Deposits | 500 | 500 |
| Description | Amount |
|---|---|
| Assets Contributed | 1,167,531 |