| 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 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 4,300,688 | 317,151 | 3,983,537 | 4,300,688 |
| IMPROVEMENTS | 60,967 | 2,791 | 58,176 | 60,967 |
| 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 | 2,088 | 2,333 | 4,421 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 3,232 | 3,232 | ||
| RODEO PLAZA | 10,155 |
| Item No. | 1 |
|---|---|
| Lender's Name | JO HICKMAN |
| Lender's Title | MANAGER |
| Original Amount of Loan | 1300000 |
| Balance Due | 1300000 |
| Date of Note | 2021-12 |
| Maturity Date | 1931-12 |
| Repayment Terms | INT ONLY, BAL AT MATURITY |
| Interest Rate | |
| 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 | 2021-09 |
| Maturity Date | 1931-09 |
| Repayment Terms | INT ONLY, BAL AT MATURITY |
| Interest Rate | |
| 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 | 18,218 | 18,627 | 18,627 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RODEO PLAZA | ||||
| CONTRACT LABOR | 25,200 | |||
| SECURITY | 19,633 | |||
| UTILITIES | 76,852 | |||
| INSURANCE EXPENSE | 14,560 | |||
| JANITORIAL EXPENSES | 29,234 | |||
| LOCKS & KEYS | 695 | |||
| PEST CONTROL | 1,714 | |||
| REPAIRS & MAINTENANCE | 27,315 | |||
| REAL ESTATE TAXES | 38,284 | |||
| SIGNAGE - BUILDING | 300 | |||
| BAD DEBT EXPENSE | 22,163 | |||
| PROFESSIONAL FEES | 7,575 | |||
| MISCELLANEOUS EXPENSE | 12 | |||
| MARKETING | 174 | |||
| INVESTMENT DEPRECIATION | 114,279 | |||
| EXPENSES | ||||
| CONTRACT LABOR | 116 | |||
| SECURITY MONITORING | 480 | 480 | ||
| REPAIRS & MAINTENANCE | 261 | 261 | ||
| CREDIT CARD PROCESSING | 5,319 | 43 | ||
| MEMBERSHIP EXPENSES | 300 | 300 | ||
| CASH OVER/SHORT | 1 | |||
| MISCELLANEOUS EXPENSE | 1,906 | 1,899 | ||
| DONOR EXPENSES | 698 | 698 | ||
| INSURANCE EXPENSE | 25,352 | 25,352 | ||
| INDUCTION EXPENSE | 41,965 | |||
| PRINTING/COPIES | 421 | 421 | ||
| GIFT SHOP EXPENSES | 315 | |||
| DISPLAYS & EXHIBITS | 114 | 114 | ||
| DEMINIMUS ASSETS | 480 | 285 | ||
| COPIER LEASE | 2,205 | 2,205 | ||
| SUPPLIES | 1,264 | 1,262 | ||
| PHOTO PARLOR | 2,598 | |||
| SHIPPING & POSTAGE | 815 | 520 | ||
| ADVERTISING | 91,705 | 87,784 | ||
| TELEPHONE | 3,556 | 3,556 | ||
| WEB SITE DEVELOPEMENT/MAINT | 2,755 | 2,617 | ||
| EMAIL MAINTENANCE | 777 | 777 | ||
| MEALS & ENTERTAINMENT | 1,503 | 1,503 | ||
| VEHICLE/TRAVEL EXPENSE | 280 | |||
| RECRUITMENTS | 842 | 842 | ||
| PAYROLL FEES | 12,485 | 12,485 | ||
| SIGNAGE-TCHOF | 4,926 | 2,083 | ||
| SPONSORSHIPS | 146 | |||
| STORAGE | 20,993 | 20,993 | ||
| ROUNDING | -2 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION REVENUE | 20,421 | ||
| INDUCTION CEREMONY INCOME | 298,941 | ||
| CAMPAIGN INCOME | 74,084 | ||
| MISCELLANEOUS INCOME | 134 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 849 |
| PRIOR PERIOD ADJUSTMENT | 2,082 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROPERTY TAX PAYABLES | 45,516 | 37,213 |
| SECURITY DEPOSITS | 37,545 | 20,845 |
| NOTES PAYABLE PPP FUNDING | 26,700 | |
| SALES TAX PAYABLE | 5 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 7,880 | 7,880 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MUSEUM GIFT SHOP;PHOTO PARL | 78,897 | 9,652 | 69,245 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 317 | 317 |