| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 4,455 | 3,285 | ||
| RODEO PLAZA | 7,819 |
| 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 - 2501 RODEO PLAZA | 2019-02-28 | 4,258,397 | 423,110 | STRAIGHT LINE | 39.0000 | 24,120 | |||
| ROOF REPLACEMENT | 2022-08-15 | 692,405 | 6,658 | STRAIGHT LINE | 39.0000 | 3,922 | |||
| LOAN CLOSING COSTS | 2022-04-06 | 59,147 | 4,436 | STRAIGHT LINE | 10.0000 | 1,308 | |||
| JWM RENEWAL COMMISSIONS | 2023-10-01 | 141,949 | STRAIGHT LINE | 11.0000 | 3,226 | ||||
| DRAINAGE | 2023-06-30 | 72,606 | STRAIGHT LINE | 15.0000 | 536 | ||||
| ALLENS BOOT LEASE COMMISSIONS | 2023-10-01 | 100,233 | STRAIGHT LINE | 11.0000 | 2,278 | ||||
| BUILDING IMPROVEMENTS | 2020-11-01 | 59,975 | 3,332 | STRAIGHT LINE | 39.0000 | 340 | |||
| JWM EXPANSION COMMISSION | 2023-10-01 | 47,987 | STRAIGHT LINE | 11.0000 | 1,091 | ||||
| BLDG ACQUISITION COSTS | 2018-08-01 | 36,605 | 3,754 | STRAIGHT LINE | 39.0000 | 208 | |||
| FRONT PORCH LEASE COMMISSIONS | 2020-08-01 | 4,421 | 3,561 | STRAIGHT LINE | 3.0000 | 860 | |||
| CLOSING COSTS - 2501 RODEO PLAZA | 2019-02-28 | 5,686 | 565 | STRAIGHT LINE | 39.0000 | 32 | |||
| SPECIAL BATHROOM DOOR | 2021-03-15 | 993 | 993 | STRAIGHT LINE | 15.0000 | ||||
| BACKFLOW PROJECT | 2023-12-21 | 75,042 | STRAIGHT LINE | 15.0000 | |||||
| EXTERIOR RESURFACING | 2023-12-21 | 384,763 | STRAIGHT LINE | 39.0000 | |||||
| BUILDING - 2501 RODEO PLAZA | 2019-02-28 | 4,258,397 | STRAIGHT LINE | 39.0000 | 85,070 | 10,135 | |||
| BUILDING IMPROVEMENTS | 2020-11-01 | 59,975 | STRAIGHT LINE | 39.0000 | 1,198 | 143 | |||
| ROOF REPLACEMENT | 2022-08-15 | 692,405 | STRAIGHT LINE | 39.0000 | 13,832 | 1,648 | |||
| BUILDING ACQUISITION COSTS | 2018-08-01 | 36,605 | STRAIGHT LINE | 39.0000 | 731 | 87 | |||
| CLOSING COSTS - 2501 RODEO | 2019-02-28 | 5,686 | STRAIGHT LINE | 39.0000 | 114 | 14 | |||
| LOAN CLOSING COSTS | 2022-04-06 | 59,147 | STRAIGHT LINE | 10.0000 | 4,608 | 549 | |||
| FRONT PORCH LEASE COMMISSIONS | 2020-08-01 | 4,421 | STRAIGHT LINE | 3.0000 | 361 | ||||
| ALLENS BOOT LEASE COMMISSIONS | 2023-10-01 | 100,233 | STRAIGHT LINE | 11.0000 | 957 | ||||
| JWM RENEWAL COMMISSIONS | 2023-10-01 | 141,949 | STRAIGHT LINE | 11.0000 | 1,356 | ||||
| JWM EXPANSION COMMISSION | 2023-10-01 | 47,987 | STRAIGHT LINE | 11.0000 | 458 | ||||
| DRAINAGE | 2023-06-30 | 72,606 | STRAIGHT LINE | 15.0000 | 1,885 | 225 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK | 452 | 452 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 9,901 | 9,901 | ||
| INTANGIBLE ASSET | 18,974 | 18,974 | 18,974 | |
| CLOSING COSTS | 59,147 | 10,350 | 48,797 | |
| BUILDING | 4,300,689 | 537,703 | 3,762,986 | 5,576,000 |
| IMPROVEMENTS | 1,285,783 | 32,694 | 1,253,089 | 1,285,783 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES ATTRIBUTED TO NII | 4,173 | |||
| RODEO PLAZA | 9,932 |
| Item No. | 1 |
|---|---|
| Lender's Name | HICKMAN PROPERTIES INC |
| Lender's Title | |
| Original Amount of Loan | 300000 |
| Balance Due | 334548 |
| Date of Note | 2021-09 |
| Maturity Date | 1931-09 |
| Repayment Terms | BALANCE DUE AT MATURITY |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | MUSEUM EXPANSION |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| 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 | BALANCE DUE AT MATURITY |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | MUSEUM EXPANSION |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 1 |
|---|---|
| Lender's Name | SIMMONS BANK LOAN |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1,040,983 |
| Balance Due | 2,209,769 |
| Date of Note | 2022-04 |
| Maturity Date | 1932-04 |
| Repayment Terms | INTEREST ONLY, BAL @ MATUR |
| Interest Rate | 0.0400 |
| Security Provided by Borrower | PLANS RELATED TO PROJECT |
| Purpose of Loan | CONSTRUCTION LOAN |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 159,649 | 568,835 | 568,835 |
| LEASE COMMISSIONS LESS AMORTIZATION | 288,527 | 355,182 | 355,182 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MUSEUM GIFT SHOP | ||||
| CREDIT CARD FEES | 4,230 | 4,230 | ||
| OFFICE EXPENSES | 150 | 150 | ||
| ADVERTISING | 250 | 250 | ||
| RODEO PLAZA | ||||
| EQUIPMENT RENTAL | 343 | |||
| SUPPLIES | 1,241 | |||
| BANK FEES | 15 | |||
| EXPENSES | ||||
| ADVERTISING | 43,117 | 12,602 | 30,514 | |
| CREDIT CARD FEES | 198 | 6 | ||
| EQUIPMENT RENTAL | 1,208 | 144 | 1,208 | |
| EVENTS | 1,200 | |||
| IT EXPENSES | 5,100 | 5,100 | ||
| INDUCTION EXPENSE | 111,302 | 111,302 | ||
| INSURANCE EXPENSE | 27,308 | 27,308 | ||
| MEALS & ENTERTAINMENT | 1,930 | 1,930 | ||
| OFFICE EXPENSES | 16,855 | |||
| SIGNAGE-TCHOF | 886 | 7 | 886 | |
| SUPPLIES | 514 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION REVENUE | 24,239 | 24,239 | |
| INDUCTION CEREMONY | 58,750 | 58,750 | |
| AUCTION | 304,190 | 304,190 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROPERTY TAX PAYABLES | 50,621 | 45,376 |
| SECURITY DEPOSITS | 83,822 | 80,572 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 87 | 4 | ||
| RODEO PLAZA | 11 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MUSEUM GIFT SHOP | 7,367 | 3,856 | 3,511 |
| NON-UBI SALES | 1,022 | 1,022 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 3,706 | |||
| INCOME TAXES | 33,248 |