| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 1,619 | 1,514 | 1,619 | |
| RODEO PLAZA | 9,490 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG ACQUISITION COSTS | 2018-08-01 | 36,605 | 3,962 | STRAIGHT LINE | 39.0000 | 460 | |||
| BUILDING - 2501 RODEO PLAZA | 2019-02-28 | 4,258,397 | 447,230 | STRAIGHT LINE | 39.0000 | 53,481 | |||
| CLOSING COSTS - 2501 RODEO PLAZA | 2019-02-28 | 5,686 | 597 | STRAIGHT LINE | 39.0000 | 71 | |||
| FRONT PORCH LEASE COMMISSIONS | 2020-08-01 | 4,421 | 4,421 | STRAIGHT LINE | 3.0000 | ||||
| BUILDING IMPROVEMENTS | 2020-11-01 | 59,975 | 3,672 | STRAIGHT LINE | 39.0000 | 753 | |||
| SPECIAL BATHROOM DOOR | 2021-03-15 | 993 | 993 | STRAIGHT LINE | 15.0000 | ||||
| LOAN CLOSING COSTS | 2022-04-06 | 59,147 | 5,744 | STRAIGHT LINE | 10.0000 | 2,897 | |||
| ROOF REPLACEMENT | 2022-08-15 | 692,405 | 10,580 | STRAIGHT LINE | 39.0000 | 8,696 | |||
| DRAINAGE | 2023-06-30 | 72,606 | 536 | STRAIGHT LINE | 15.0000 | 2,371 | |||
| JWM RENEWAL COMMISSIONS | 2023-10-01 | 141,949 | 3,226 | STRAIGHT LINE | 11.0000 | 12,904 | |||
| ALLENS BOOT LEASE COMMISSIONS | 2023-10-01 | 100,233 | 2,278 | STRAIGHT LINE | 11.0000 | 9,112 | |||
| JWM EXPANSION COMMISSION | 2023-10-01 | 47,987 | 1,091 | STRAIGHT LINE | 11.0000 | 4,363 | |||
| BACKFLOW PROJECT | 2023-12-21 | 75,042 | STRAIGHT LINE | 15.0000 | 2,450 | ||||
| EXTERIOR RESURFACING | 2023-12-21 | 384,763 | STRAIGHT LINE | 39.0000 | 4,832 | ||||
| FIRE PANEL UPGRADE | 2024-02-29 | 81,516 | STRAIGHT LINE | 39.0000 | 853 | ||||
| PARAPET ROOF PROJECT | 2024-06-30 | 261,949 | STRAIGHT LINE | 39.0000 | 1,645 | ||||
| LOS VAQUEROS LEASE COMMISSION | 2024-10-26 | 43,447 | STRAIGHT LINE | 7.0000 | 1,034 | ||||
| LOS VAQUEROS LEASE COMMISSION | 2024-10-26 | 86,894 | STRAIGHT LINE | 7.0000 | 2,069 | ||||
| BUILDING ACQUISITION COSTS | 2018-08-01 | 36,605 | 731 | STRAIGHT LINE | 39.0000 | 478 | 73 | ||
| BUILDING - 2501 RODEO PLAZA | 2019-02-28 | 4,258,397 | 85,070 | STRAIGHT LINE | 39.0000 | 55,708 | 8,530 | ||
| CLOSING COSTS - 2501 RODEO | 2019-02-28 | 5,686 | 114 | STRAIGHT LINE | 39.0000 | 74 | 11 | ||
| FRONT PORCH LEASE COMMISSIONS | 2020-08-01 | 4,421 | STRAIGHT LINE | 3.0000 | |||||
| BUILDING IMPROVEMENTS | 2020-11-01 | 59,975 | 1,198 | STRAIGHT LINE | 39.0000 | 785 | 120 | ||
| LOAN CLOSING COSTS | 2022-04-06 | 59,147 | 4,608 | STRAIGHT LINE | 10.0000 | 3,017 | 462 | ||
| ROOF REPLACEMENT | 2022-08-15 | 692,405 | 13,832 | STRAIGHT LINE | 39.0000 | 9,058 | 1,387 | ||
| DRAINAGE | 2023-06-30 | 72,606 | 1,885 | STRAIGHT LINE | 15.0000 | 2,469 | 378 | ||
| ALLENS BOOT LEASE COMMISSIONS | 2023-10-01 | 100,233 | STRAIGHT LINE | 11.0000 | 1,453 | ||||
| JWM RENEWAL COMMISSIONS | 2023-10-01 | 141,949 | STRAIGHT LINE | 11.0000 | 2,058 | ||||
| JWM EXPANSION COMMISSION | 2023-10-01 | 47,987 | STRAIGHT LINE | 11.0000 | 696 | ||||
| BACKFLOW PROJECT | 2023-12-21 | 75,042 | STRAIGHT LINE | 15.0000 | 2,552 | 391 | |||
| FIRE PANEL UPGRADE | 2024-02-29 | 81,516 | STRAIGHT LINE | 39.0000 | 889 | 136 | |||
| PARAPET ROOF PROJECT | 2024-06-30 | 261,949 | STRAIGHT LINE | 39.0000 | 1,713 | 262 | |||
| LOS VAQUEROS LEASE COMMISSIONS | 2024-10-26 | 43,447 | STRAIGHT LINE | 7.0000 | 165 | ||||
| LOS VAQUEROS LEASE COMMISSIONS | 2024-10-26 | 86,894 | STRAIGHT LINE | 7.0000 | 330 | ||||
| EXTERIOR RESURFACING | 2023-12-21 | 384,763 | STRAIGHT LINE | 39.0000 | 5,033 | 771 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCK | 679 |
| 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 | 16,265 | 42,882 | |
| BUILDING | 4,300,689 | 647,973 | 3,652,716 | 5,576,000 |
| IMPROVEMENTS | 1,629,248 | 76,795 | 1,552,453 | 1,629,248 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,610 | 1,610 | ||
| LEGAL FEES ATTRIBUTED TO NII | 5,826 | |||
| RODEO PLAZA | 36,529 |
| Item No. | 1 |
|---|---|
| Lender's Name | HICKMAN PROPERTIES INC |
| Lender's Title | |
| Original Amount of Loan | 334548 |
| 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 | |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | SIMMONS BANK LOAN |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 3,400,000 |
| Balance Due | 3,326,107 |
| Date of Note | 2024-04 |
| Maturity Date | 1932-03 |
| Repayment Terms | P&I WITH BAL. DUE @ MATURE |
| Interest Rate | 0.0508 |
| Security Provided by Borrower | DEED OF TRUST |
| 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 |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 568,835 | 629,116 | 629,116 |
| LEASE COMMISSIONS LESS AMORTIZATION | 355,182 | 456,040 | 456,040 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MUSEUM GIFT SHOP | ||||
| CREDIT CARD FEES | 3,464 | 3,464 | ||
| OFFICE EXPENSES | 228 | 228 | ||
| RODEO PLAZA | ||||
| SUPPLIES | 14 | |||
| EXPENSES | ||||
| ADVERTISING | 5,575 | 5,575 | ||
| CREDIT CARD FEES | 15 | 15 | ||
| EVENTS | 800 | 800 | ||
| IT EXPENSES | 5,791 | 5,791 | ||
| INDUCTION EXPENSE | 94,527 | 94,527 | ||
| INSURANCE EXPENSE | 28,348 | 28,348 | ||
| MEALS & ENTERTAINMENT | 1,915 | 1,915 | ||
| OFFICE EXPENSES | 19,895 | 2 | ||
| SIGNAGE-TCHOF | 450 | |||
| GIFTS | 228 | 228 | ||
| LEGACY EXPENSES | 32,234 | 32,234 | ||
| MEMBERSHIP EXPENSES | 605 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ADMISSION REVENUE | 24,415 | 24,415 | |
| INDUCTION CEREMONY | 75,400 | 75,400 | |
| LEGACY CEREMONY | 5,913 | 5,913 | |
| AUCTION | 60,790 | 60,790 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 42 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROPERTY TAX PAYABLES | 45,376 | 45,016 |
| SECURITY DEPOSITS | 80,572 | 294,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 1,426 | 12 | 1,426 | |
| RODEO PLAZA | 72 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MUSEUM GIFT SHOP | 4,782 | 3,684 | 1,098 |
| NON-UBI SALES | 913 | 913 |
| Name | Address |
|---|---|
| HARRIETT JEFFERS |
1918 OLIVE ST DALLAS,TX75201 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 198 | |||
| INCOME TAXES | 47,536 |