| 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 |
|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROV | 2023-06-14 | 3,930 | 229 | 120.000000000000 | 393 | 393 | 622 | |
| LEASEHOLD IMPROV | 2023-12-08 | 39,902 | 333 | 120.000000000000 | 3,990 | 3,990 | 4,323 | |
| LEASEHOLD IMPROV | 2023-12-29 | 260,389 | 120.000000000000 | 26,039 | 26,039 | 26,039 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND: TYLER | 2023-05-12 | 361,017 | L | 0 | 0 | ||||
| BUILDING: TYLER | 2023-05-12 | 1,444,069 | 23,142 | SL | 39.000000000000 | 37,027 | 37,027 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND: TYLER | 361,017 | 0 | 361,017 | 361,017 |
| BUILDING: TYLER | 1,444,069 | 60,169 | 1,383,900 | 1,383,900 |
| LEASEHOLD IMPROV | 3,930 | 622 | 3,308 | 3,308 |
| LEASEHOLD IMPROV | 39,902 | 4,323 | 35,579 | 35,579 |
| LEASEHOLD IMPROV | 260,389 | 26,039 | 234,350 | 234,350 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TD AMERITRADE SECURITIES | AT COST | 2,135,080 | 1,440,051 |
| 2535 W OAK STREET PARTNERS | AT COST | 112,683 | 112,683 |
| 3105 COLORADO BLVD PARTNERS | AT COST | 101,344 | 101,344 |
| ALLEN MOB PARTNERS LLC | AT COST | 100,000 | 100,000 |
| ARGYLE 407 MOB PARTNERS | AT COST | 2,085 | 2,085 |
| ARGYLE 407 PARTNERS 2 LLC | AT COST | 105,042 | 105,042 |
| ARGYLE CAPITAL LEASING LLC | AT COST | 4,642 | 4,642 |
| ARGYLE MOB PARTNERS I LLC | AT COST | 29,071 | 29,071 |
| ARGYLE MOB PARTNERS IV, LLC | AT COST | 43,958 | 43,958 |
| BEACH STREET PARTNERS 2 | AT COST | 108,741 | 108,741 |
| CLEBURNE MOB PARTNERS LLC | AT COST | 71,935 | 71,935 |
| EL CAMPO MOB | AT COST | 146,833 | 146,833 |
| EL CAMPO MOB 2 LLC | AT COST | 21,438 | 21,438 |
| FLOWER MOUND MOB DEVELOPMENT PARTNERS LLC | AT COST | 135,873 | 135,873 |
| HARRIS PARKWAY DEVELOPMENT PARTNERS 2 LLC | AT COST | 105,241 | 105,241 |
| HARRIS PARKWAY DEVELOPMENT PARTNERS LLC | AT COST | 112,773 | 112,773 |
| MCPHERSON HOLDINGS LLC | AT COST | 347,765 | 347,765 |
| NORTH TARRANT MOB PARTNERS 3 LLC | AT COST | 91,506 | 91,506 |
| NORTHLAKE LAND DEVELOPMENT PARTNERS LLC | AT COST | 394,656 | 394,656 |
| NORTHLAKE MOB DEVELOPMENT PARTNERS LLC | AT COST | 72,209 | 72,209 |
| PARKWAY SURGICAL HOSPITAL PARTNERS | AT COST | 128,797 | 128,797 |
| PRESTON ROAD LAND PARTNERS LLC | AT COST | 250,005 | 250,005 |
| RHOME DEVELOPMENT PARTNERS LLC | AT COST | 142,915 | 142,915 |
| TEEL MOB PARTNERS 3 LLC | AT COST | 53,774 | 53,774 |
| TIMBERLAND BOULEVARD DEVELOPMENT PARTNERS LLC | AT COST | 143,303 | 143,303 |
| VAN ALSTYNE EQUITY PARTNERS LLC | AT COST | 594,996 | 594,996 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INVESTMENT - LIFESTYLE REVOLUTION | 56,000 | 56,000 | 56,000 |
| INVESTMENT - HOME THERAPY LLC | 500,000 | 500,000 | 500,000 |
| INVESTMENT - PRESERVE AT NOLAN CREEK, LLC | 700,000 | 700,000 | 700,000 |
| OTHER ASSETS | 16,722 | 16,722 | 16,722 |
| LAKEVIEW HODGKINS LLC | 1,500,000 | 1,500,000 | |
| LANCASTER HOUSTON PARTNERS LLC | 600,000 | 600,000 | |
| BAMA INDUSTRIAL PARTNERS LLC | 400,000 | 400,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN OR LOSS | 721,119 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 760 | 760 | 0 | |
| AMORTIZATION | 30,422 | 30,422 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CHARLES SCHWAB CONTRACTS | 63,060 | 63,060 | 63,060 |
| PARTNERSHIP INVESTMENTS | 56,707 | 56,707 | 56,707 |
| UBIT PARTNERSHIP K-1 | 344,754 | 344,754 |
| Description | Amount |
|---|---|
| CAPITAL CONTRIBUTIONS | 87,561 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 7,431 | 7,431 | 0 |