| 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 |
|---|---|---|---|---|---|---|---|---|---|
| DIGITAL CAMERA, NIKON D40 SLR | 2008-12-01 | 549 | 549 | 200DB | 5.0000 | ||||
| PHOTO PRINTER, SHINKO CHC-S1245 | 2008-12-01 | 2,295 | 2,295 | 200DB | 5.0000 | ||||
| DARKROOM CORE EDITION, D83CPK5LR7P | 2008-12-01 | 495 | 495 | 200DB | 5.0000 | ||||
| DELL HARDWARE | 2012-12-01 | 2,905 | 2,905 | 200DB | 5.0000 | ||||
| DELL (SERVER & ANCILLARY EQUIPMENT/POS SYSTEM | 2013-01-15 | 3,657 | 3,657 | 200DB | 5.0000 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 2017 FORD F150 | 2017-06 | PURCHASE | 2020-09 | THOMAS | 27,000 | 18,497 | 8,503 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 4,300,688 | 206,877 | 4,093,811 | 4,300,688 |
| IMPROVEMENTS | 59,975 | 256 | 59,719 | 59,975 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 9,901 | 9,901 | 9,901 | |
| INTANGIBLE ASSET | 18,974 | 18,974 | 18,974 | |
| LEASE COMMISIONS | 4,421 | 614 | 3,807 | 4,421 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RODEO PLAZA | 4,272 |
| Item No. | 1 |
|---|---|
| Lender's Name | JO HICKMAN |
| Lender's Title | MANAGER |
| Original Amount of Loan | 1300000 |
| Balance Due | 1300000 |
| Date of Note | 2019-03 |
| Maturity Date | 2022-02 |
| Repayment Terms | INT ONLY, BAL AT MATURITY |
| Interest Rate | 0.0257 |
| Security Provided by Borrower | |
| Purpose of Loan | MUSEUM EXPANSION |
| Description of Lender Consideration | CASH |
| Consideration FMV | 1300000 |
| Item No. | 1 |
|---|---|
| Lender's Name | HICKMAN PROPERTIES INC |
| Lender's Title | |
| Relationship to Insider | OWNED BY FOUNDATION MANAGERS |
| Original Amount of Loan | 300,000 |
| Balance Due | 334,548 |
| Date of Note | 2018-10 |
| Maturity Date | 2021-09 |
| Repayment Terms | INT ONLY, BAL AT MATURITY |
| Interest Rate | 0.0255 |
| Security Provided by Borrower | |
| Purpose of Loan | MUSEUM EXPANSION |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLES | 18,014 | 18,218 | 18,218 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RODEO PLAZA | ||||
| CONTRACT LABOR | 64,160 | |||
| SECURITY | 7,208 | |||
| BANK CHARGES | -10 | |||
| UTILITIES | 73,082 | |||
| INSURANCE EXPENSE | 28,502 | |||
| JANITORIAL EXPENSES | 2,712 | |||
| LOCKS & KEYS | 132 | |||
| MANAGEMENT FEE | 3,600 | |||
| OFFICE EXPENSE | 163 | |||
| PEST CONTROL | 1,114 | |||
| REPAIRS & MAINTENANCE | 19,822 | |||
| REAL ESTATE TAXES | 44,064 | |||
| PROPERTY TAX SERVICE | 1,956 | |||
| PAYROLL TAXES | 1,566 | |||
| SALARIES & WAGES | 20,475 | |||
| SIGNAGE - BUILDING | 611 | |||
| ROUNDING | 3 | |||
| INVESTMENT DEPRECIATION | 111,143 | |||
| EXPENSES | ||||
| CREDIT CARD PROCESSING | 4,309 | 4,153 | ||
| SECURITY MONITORING | 480 | 480 | ||
| MISCELLANEOUS EXPENSE | 37 | 37 | ||
| INDUCTION EXPENSE | 35,738 | |||
| DISPLAYS & EXHIBITS | 5,417 | 3,246 | ||
| INSURANCE EXPENSE | 24,415 | 24,415 | ||
| OFFICE EXPENSE | 666 | 563 | ||
| SUPPLIES - PHOTO PARLOR | 1,229 | |||
| COPIER LEASE | 1,836 | 1,836 | ||
| POSTAGE | 533 | 516 | ||
| REPAIRS & MAINTENANCE | 279 | 230 | ||
| ADVERTISING | 28,852 | 28,852 | ||
| TELEPHONE | 3,295 | 3,295 | ||
| EMAIL MAINTENANCE | 507 | 507 | ||
| MEALS & ENTERTAINMENT | 388 | 388 | ||
| VEHICLE/TRAVEL EXPENSE | 4,539 | 4,539 | ||
| PAYROLL FEES | 11,918 | 11,918 | ||
| SIGNAGE-TCHOF | 1,108 | 1,108 | ||
| UNIFORMS | 567 | 567 | ||
| RECRUITMENTS | 6,710 | 6,710 | ||
| CONTRACT LABOR | 3,000 | 3,000 | ||
| MEMBERSHIP EXPENSES | 180 | 180 | ||
| PRINTING/COPIES | 859 | 120 | ||
| DONOR EXPENSES | 74 | 74 | ||
| STORAGE | 282 | 282 | ||
| WEB SITE DEVELOPEMENT/MAINT | 6,123 | 6,123 | ||
| LOCKS & KEYS | 127 | 127 | ||
| COMPUTER/SOFTWARE | 483 | 483 | ||
| CASH OVER/SHORT | -1 | -1 | ||
| BAD DEBT EXPENSE | 14 | |||
| GIFT SHOP EXPENSES | 330 | |||
| SPONSORSHIPS | 45 | |||
| ROUNDING | -9 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION REVENUE | 13,362 | ||
| INDUCTION CEREMONY INCOME | 164,879 | ||
| CAMPAIGN INCOME | 34,750 | ||
| RANCH RODEO | 60,413 | ||
| OTHER MISCELLANEOUS INCOME | 306 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROPERTY TAX PAYABLES | 49,149 | 45,516 |
| SECURITY DEPOSITS | 21,900 | 37,545 |
| NOTES PAYABLE PPP FUNDING | 26,700 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 18,000 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MUSEUM GIFT SHOP;PHOTO PARL | 27,362 | 4,289 | 23,073 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 997 | 997 |