| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 613 | 1,780 | ||
| RODEO PLAZA | 9,775 |
| 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 | 4,422 | STRAIGHT LINE | 39.0000 | 489 | |||
| BUILDING - 2501 RODEO PLAZA | 2019-02-28 | 4,258,397 | 500,711 | STRAIGHT LINE | 39.0000 | 56,942 | |||
| CLOSING COSTS - 2501 RODEO PLAZA | 2019-02-28 | 5,686 | 668 | STRAIGHT LINE | 39.0000 | 76 | |||
| FRONT PORCH LEASE COMMISSIONS | 2020-08-01 | 4,421 | 4,421 | STRAIGHT LINE | 3.0000 | ||||
| BUILDING IMPROVEMENTS | 2020-11-01 | 59,975 | 4,425 | STRAIGHT LINE | 39.0000 | 802 | |||
| SPECIAL BATHROOM DOOR | 2021-03-15 | 993 | 993 | STRAIGHT LINE | 15.0000 | ||||
| LOAN CLOSING COSTS | 2022-04-06 | 59,147 | 8,641 | STRAIGHT LINE | 10.0000 | 3,085 | |||
| ROOF REPLACEMENT | 2022-08-15 | 692,405 | 19,276 | STRAIGHT LINE | 39.0000 | 9,259 | |||
| DRAINAGE | 2023-06-30 | 72,606 | 2,907 | STRAIGHT LINE | 15.0000 | 2,525 | |||
| JWM RENEWAL COMMISSIONS | 2023-10-01 | 141,949 | 16,130 | STRAIGHT LINE | 11.0000 | 12,904 | |||
| ALLENS BOOT LEASE COMMISSIONS | 2023-10-01 | 100,233 | 11,390 | STRAIGHT LINE | 11.0000 | 9,112 | |||
| JWM EXPANSION COMMISSION | 2023-10-01 | 47,987 | 5,454 | STRAIGHT LINE | 11.0000 | 4,362 | |||
| BACKFLOW PROJECT | 2023-12-21 | 75,042 | 2,450 | STRAIGHT LINE | 15.0000 | 2,609 | |||
| EXTERIOR RESURFACING | 2023-12-21 | 384,763 | 4,832 | STRAIGHT LINE | 39.0000 | 5,145 | |||
| FIRE PANEL UPGRADE | 2024-02-29 | 81,516 | 853 | STRAIGHT LINE | 39.0000 | 1,090 | |||
| PARAPET ROOF PROJECT | 2024-06-30 | 261,949 | 1,645 | STRAIGHT LINE | 39.0000 | 3,503 | |||
| LOS VAQUEROS LEASE COMMISSION | 2024-10-26 | 43,447 | 1,034 | STRAIGHT LINE | 7.0000 | 6,207 | |||
| LOS VAQUEROS LEASE COMMISSION | 2024-10-26 | 86,894 | 2,069 | STRAIGHT LINE | 7.0000 | 12,413 | |||
| TENANT IMPROVEMENT - ESCAPOLOGY | 2025-10-01 | 579,682 | STRAIGHT LINE | 15.0000 | 9,661 | ||||
| ESCAPOLOGY/LEASE COMMISSION | 2025-10-01 | 99,354 | STRAIGHT LINE | 10.5000 | 2,366 | ||||
| FENCES/GATE FOR DUMPSTER - LOS VAQUEROS | 2025-01-01 | 14,870 | STRAIGHT LINE | 15.0000 | 517 | ||||
| TENANT IMPROVEMENTS - LOS VAQUEROS | 2025-01-01 | 375,562 | STRAIGHT LINE | 15.0000 | 25,037 | ||||
| DESIGN SERVICES - ALLEN BOOTS | 2025-01-01 | 3,158 | STRAIGHT LINE | 15.0000 | 210 | ||||
| DESIGN SERVICES - LOS VAQUEROS | 2025-01-01 | 6,038 | STRAIGHT LINE | 15.0000 | 403 | ||||
| DESIGN SERVICS - JOHN WAYNE | 2025-01-01 | 1,098 | STRAIGHT LINE | 15.0000 | 73 | ||||
| BUILDING ACQUISITION COSTS | 2018-08-01 | 36,605 | 1,209 | STRAIGHT LINE | 39.0000 | 449 | 89 | ||
| BUILDING - 2501 RODEO PLAZA | 2019-02-28 | 4,258,397 | 140,778 | STRAIGHT LINE | 39.0000 | 52,247 | 10,369 | ||
| CLOSING COSTS - 2501 RODEO | 2019-02-28 | 5,686 | 188 | STRAIGHT LINE | 39.0000 | 70 | 14 | ||
| FRONT PORCH LEASE COMMISSIONS | 2020-08-01 | 4,421 | STRAIGHT LINE | 3.0000 | |||||
| BUILDING IMPROVEMENTS | 2020-11-01 | 59,975 | 1,983 | STRAIGHT LINE | 39.0000 | 736 | 146 | ||
| LOAN CLOSING COSTS | 2022-04-06 | 59,147 | 7,625 | STRAIGHT LINE | 10.0000 | 2,830 | 562 | ||
| ROOF REPLACEMENT | 2022-08-15 | 692,405 | 22,890 | STRAIGHT LINE | 39.0000 | 8,495 | 1,686 | ||
| DRAINAGE | 2023-06-30 | 72,606 | 4,354 | STRAIGHT LINE | 15.0000 | 2,316 | 460 | ||
| ALLENS BOOT LEASE COMMISSIONS | 2023-10-01 | 100,233 | STRAIGHT LINE | 11.0000 | 1,659 | ||||
| JWM RENEWAL COMMISSIONS | 2023-10-01 | 141,949 | STRAIGHT LINE | 11.0000 | 2,350 | ||||
| JWM EXPANSION COMMISSION | 2023-10-01 | 47,987 | STRAIGHT LINE | 11.0000 | 794 | ||||
| BACKFLOW PROJECT | 2023-12-21 | 75,042 | 2,552 | STRAIGHT LINE | 15.0000 | 2,394 | 475 | ||
| FIRE PANEL UPGRADE | 2024-02-29 | 81,516 | 889 | STRAIGHT LINE | 39.0000 | 1,000 | 199 | ||
| PARAPET ROOF PROJECT | 2024-06-30 | 261,949 | 1,713 | STRAIGHT LINE | 39.0000 | 3,214 | 638 | ||
| LOS VAQUEROS LEASE COMMISSIONS | 2024-10-26 | 43,447 | STRAIGHT LINE | 7.0000 | 1,130 | ||||
| LOS VAQUEROS LEASE COMMISSIONS | 2024-10-26 | 86,894 | STRAIGHT LINE | 7.0000 | 2,261 | ||||
| EXTERIOR RESURFACING | 2023-12-21 | 384,763 | 5,033 | STRAIGHT LINE | 39.0000 | 4,721 | 937 | ||
| TENANT IMPROVEMENTS - ESCAPOLOGY | 2025-10-01 | 579,682 | STRAIGHT LINE | 15.0000 | 1,759 | ||||
| ESCAPOLOGY LEASE COMMISSIONS | 2025-10-01 | 99,354 | STRAIGHT LINE | 10.5000 | 431 | ||||
| FENCES/GATE FOR DUMPSTER - LOS VAQUEROS | 2025-01-01 | 14,870 | STRAIGHT LINE | 15.0000 | 474 | 94 | |||
| TENANT IMPROVEMENTS - LOS VAQUEROS | 2025-01-01 | 375,562 | STRAIGHT LINE | 15.0000 | 4,560 | ||||
| DESIGN SERVICES - ALLEN BOOTS | 2025-01-01 | 3,158 | STRAIGHT LINE | 15.0000 | 38 | ||||
| DESIGN SERVICES - LOS VAQUEROS | 2025-01-01 | 6,038 | STRAIGHT LINE | 15.0000 | 73 | ||||
| DESIGN SERVICES - JOHN WAYNE | 2025-01-01 | 1,098 | STRAIGHT LINE | 15.0000 | 13 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 5 SH. NVIDIA CORPORATION | 933 | 933 |
| 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 | 22,180 | 36,967 | |
| BUILDING | 4,300,689 | 758,247 | 3,542,442 | 5,576,000 |
| IMPROVEMENTS | 2,609,655 | 160,979 | 2,448,676 | 2,609,655 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES ATTRIBUTED TO NII | 2,881 | |||
| RODEO PLAZA | 15,823 |
| 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 | 3,400,000 |
| Balance Due | 3,222,213 |
| 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 | 629,116 | 651,902 | 651,902 |
| LEASE COMMISSIONS LESS AMORTIZATION | 456,040 | 436,422 | 436,422 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUCTION | ||||
| SUPPLIES | 10,420 | 10,420 | ||
| RODEO PLAZA | ||||
| SUPPLIES | 243 | |||
| OFFICE EXPENSES | 59 | |||
| LOSS ON LEASE TERMINATION | 71,607 | |||
| EXPENSES | ||||
| ADVERTISING | 5,400 | 5,400 | ||
| EVENTS | 300 | 300 | ||
| IT EXPENSES | 6,285 | 6,285 | ||
| INDUCTION EXPENSE | 67,479 | 67,479 | ||
| INSURANCE EXPENSE | 29,637 | 29,637 | ||
| MEALS & ENTERTAINMENT | 1,893 | 1,893 | ||
| OFFICE EXPENSES | 19,824 | 11 | ||
| GIFTS | 690 | 690 | ||
| LEGACY EXPENSES | 6,136 | 6,136 | ||
| MEMBERSHIP EXPENSES | 745 | |||
| SUPPLIES | 136 | 44 | 137 | |
| LOSS ON LEASE TERMINATION | 13,040 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INDUCTION CEREMONY | 64,316 | 64,316 | |
| LEGACY CEREMONY | 2,291 | 2,291 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 261 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROPERTY TAX PAYABLES | 45,016 | 52,767 |
| SECURITY DEPOSITS | 294,113 | 299,113 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 661 | |||
| RODEO PLAZA | 3,633 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MUSEUM GIFT SHOP | 2,724 | 2,662 | 62 |
| NON-UBI SALES | 220 | 220 | |
| AUCTION | 49,100 | 49,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 89,116 | |||
| PERSONAL PROPERTY TAXES | 184 |