| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS - WELLS FARGO | 2008-12-17 | 18,357 | 11,934 | 120.000000000000 | 6,423 | 0 | 6,423 | 18,357 |
| LOAN COSTS - COLUMBIA BANK REFINANCE | 2016-04-15 | 91,100 | 120.000000000000 | 2,278 | 0 | 2,278 | 2,278 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FIRE SPRINKLER SYSTEM | 1998-11-03 | 12,012 | 12,012 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| PROJECTOR | 1999-02-05 | 4,018 | 4,018 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CAR | 1995-08-25 | 1,500 | 1,500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| TRACTOR | 1995-12-13 | 9,000 | 8,925 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FURNITURE | 1996-01-16 | 9,000 | 9,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 2 DESKS - OLATHE | 1998-02-02 | 511 | 511 | ADS | 15.000000000000 | 0 | 0 | 0 | |
| FILE CABINET - OLATHE | 1998-03-10 | 178 | 176 | ADS | 15.000000000000 | 0 | 0 | 0 | |
| CHAIRS/DESKS/TABLES - CAMPUS | 1998-03-13 | 400 | 399 | SL | 7.000000000000 | 0 | 0 | 0 | |
| OFFICE FURNITURE - OLATHE | 1998-06-08 | 383 | 383 | ADS | 15.000000000000 | 0 | 0 | 0 | |
| 2 CHAIRS - OLATHE | 1998-06-08 | 320 | 320 | ADS | 15.000000000000 | 0 | 0 | 0 | |
| COMPUTER - OLATHE | 1997-12-08 | 4,192 | 4,191 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER - OLATHE | 1998-01-02 | 4,837 | 4,837 | SL | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE EQUIPMENT - OLATHE | 1998-01-06 | 1,109 | 1,107 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CASSETTE PLAYER - OLATHE | 1998-02-02 | 97 | 97 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TV, VCR - OLATHE | 1998-02-02 | 370 | 370 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COMPUTER - OLATHE | 1998-02-11 | 1,383 | 1,383 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COPY MACHINE - CAMPUS | 1998-03-13 | 400 | 400 | SL | 5.000000000000 | 0 | 0 | 0 | |
| COMPUTER, HD - OLATHE | 1998-04-07 | 2,681 | 2,680 | SL | 5.000000000000 | 0 | 0 | 0 | |
| ADAPTERS - OLATHE | 1998-06-08 | 279 | 279 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2 COMPUTERS - OLATHE | 1998-06-08 | 2,244 | 2,244 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DICTAPHONE - OLATHE | 1998-06-08 | 300 | 300 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PRINTER - OLATHE | 1998-06-17 | 380 | 380 | SL | 5.000000000000 | 0 | 0 | 0 | |
| DISHWASHER - CAMPUS | 1998-02-04 | 549 | 548 | SL | 7.000000000000 | 0 | 0 | 0 | |
| POWER WASHER - CAMPUS | 1998-03-25 | 732 | 732 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DISHWASHER - CAMPUS | 1998-04-08 | 1,200 | 1,199 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MOWER, WEEDEATER, BLOWER - CAMPUS | 1998-04-22 | 3,187 | 3,186 | SL | 7.000000000000 | 0 | 0 | 0 | |
| TRAILER | 1998-05-22 | 665 | 665 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PLUMBING - CAMPUS | 1998-05-15 | 18,875 | 8,103 | ADS | 40.000000000000 | 472 | 0 | 472 | |
| SPRINKLER SYSTEM - CAMPUS | 1998-05-15 | 50,510 | 50,510 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| REMODELING - CAMPUS | 1998-05-15 | 4,377 | 1,872 | ADS | 40.000000000000 | 109 | 0 | 109 | |
| CARPET/COUNTER TOP - CAMPUS | 1998-05-15 | 4,825 | 4,825 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| REMODELING - CAMPUS | 1998-05-15 | 39,942 | 17,148 | ADS | 40.000000000000 | 999 | 0 | 999 | |
| TOOLS | 1999-06-28 | 3,500 | 3,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| COURTYARD COVER | 1999-06-11 | 1,620 | 1,620 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| STORAGE SHED | 2000-02-08 | 2,259 | 2,259 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| COURTYARD COVER | 1999-10-25 | 33,102 | 12,972 | ADS | 40.000000000000 | 828 | 0 | 828 | |
| RETAINING WALL | 1999-09-14 | 2,394 | 2,394 | ADS | 40.000000000000 | 0 | 0 | 0 | |
| FLOOR | 2001-07-12 | 2,000 | 1,797 | ADS | 40.000000000000 | 50 | 0 | 50 | |
| BUILDING | 1999-08-13 | 1,992,250 | 792,746 | ADS | 40.000000000000 | 49,806 | 0 | 49,806 | |
| LAND | 1999-08-13 | 712,026 | L | 0 | 0 | 0 | |||
| WATERPUMP | 1999-12-14 | 744 | 742 | SL | 7.000000000000 | 0 | 0 | 0 | |
| VACUUM CLEANER | 1999-10-15 | 501 | 501 | SL | 7.000000000000 | 0 | 0 | 0 | |
| DESKS AND CHAIRS | 1999-10-05 | 2,526 | 2,526 | SL | 7.000000000000 | 0 | 0 | 0 | |
| PLAYGROUND | 2001-08-21 | 724 | 649 | ADS | 40.000000000000 | 18 | 0 | 18 | |
| MATTRESSES | 2003-05-06 | 390 | 390 | SL | 7.000000000000 | 0 | 0 | 0 | |
| WARDROBES/MATTRESSES | 2001-02-19 | 685 | 685 | SL | 7.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2001-02-16 | 2,420 | 2,420 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAPTOP | 2001-06-18 | 2,137 | 2,136 | SL | 5.000000000000 | 0 | 0 | 0 | |
| NEW GYM & CLASSROOMS | 2000-09-15 | 2,655,503 | 984,578 | ADS | 40.000000000000 | 66,376 | 0 | 66,376 | |
| LANDSCAPING | 2000-09-01 | 18,687 | 18,482 | ADS | 40.000000000000 | 205 | 0 | 205 | |
| SPRINKLER SYSTEM-LAWN | 2000-09-01 | 3,727 | 3,679 | ADS | 40.000000000000 | 48 | 0 | 48 | |
| NEW ROOF | 2000-09-01 | 39,727 | 14,730 | ADS | 40.000000000000 | 993 | 0 | 993 | |
| PARKING LOT RESURFACE-SEAL | 2000-09-01 | 72,159 | 71,363 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| PLAY AREA TEMPERED GLASS | 2000-10-23 | 6,084 | 5,954 | ADS | 40.000000000000 | 130 | 0 | 130 | |
| MATTRESSES | 2003-06-09 | 235 | 235 | ADS | 10.000000000000 | 0 | 0 | 0 | |
| HVAC | 2002-08-28 | 106,243 | 34,085 | ADS | 40.000000000000 | 2,656 | 0 | 2,656 | |
| NEW HS BUILDING CONSTRUCTION | 2002-12-16 | 30,000 | 9,438 | ADS | 40.000000000000 | 750 | 0 | 750 | |
| CLASSROOM REMODEL | 2005-06-14 | 100,769 | 25,400 | ADS | 40.000000000000 | 2,519 | 0 | 2,519 | |
| CONTAINER | 2005-04-01 | 2,862 | 2,860 | ADS | 40.000000000000 | 2 | 0 | 2 | |
| CLASSROOM REMODEL | 2005-07-14 | 13,963 | 3,476 | ADS | 40.000000000000 | 349 | 0 | 349 | |
| CLASSROOM REMODEL | 2005-08-15 | 33,627 | 8,305 | ADS | 40.000000000000 | 841 | 0 | 841 | |
| CARPET | 2006-01-01 | 25,000 | 25,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CLASSROOM REMODEL | 2005-09-15 | 3,573 | 872 | ADS | 40.000000000000 | 89 | 0 | 89 | |
| GYMNASIUM/DORM | 2006-09-01 | 1,201,652 | 264,109 | ADS | 40.000000000000 | 30,041 | 0 | 30,041 | |
| ELEMENTARY GYMNASIUM | 2008-04-01 | 2,028,812 | 365,610 | ADS | 40.000000000000 | 50,720 | 0 | 50,720 | |
| CLASSROOM REMODEL | 2005-10-15 | 17,622 | 4,281 | ADS | 40.000000000000 | 441 | 0 | 441 | |
| LANDSCAPING - GYM | 2008-07-01 | 19,512 | 9,107 | ADS | 40.000000000000 | 488 | 0 | 488 | |
| CLASSROOM REMODEL | 2005-11-15 | 187,719 | 45,171 | ADS | 40.000000000000 | 4,693 | 0 | 4,693 | |
| CLASSROOM REMODEL | 2005-12-12 | 229,194 | 54,673 | ADS | 40.000000000000 | 5,730 | 0 | 5,730 | |
| CLASSROOM REMODEL | 2006-01-13 | 94,667 | 22,388 | ADS | 40.000000000000 | 2,367 | 0 | 2,367 | |
| CLASSROOM REMODEL | 2006-04-01 | 114,131 | 26,272 | ADS | 40.000000000000 | 2,853 | 0 | 2,853 | |
| CLASSROOM REMODEL | 2006-04-06 | 2,023 | 470 | ADS | 40.000000000000 | 51 | 0 | 51 | |
| CLASSROOM REMODEL | 2006-05-15 | 103,069 | 23,516 | ADS | 40.000000000000 | 2,577 | 0 | 2,577 | |
| CLASSROOM REMODEL | 2006-06-09 | 15,631 | 3,535 | ADS | 40.000000000000 | 391 | 0 | 391 | |
| CLASSROOM REMODEL | 2006-03-15 | 158,604 | 36,841 | ADS | 40.000000000000 | 3,965 | 0 | 3,965 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CAMPUS ASSETS NO LONGER IN SERVICE | PURCHASED | 2016-06 | 94,348 | 0 | -86 | 94,262 | ||||
| WELLS FARGO CAMPUS LOAN COSTS - REFINANCED | 2008-12 | PURCHASED | 2016-04 | 18,357 | 0 | 18,357 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| DONATED TIME SHARE CONDOS | FMV | 33,000 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FIRE SPRINKLER SYSTEM | 12,012 | 12,012 | 0 | |
| 2 DESKS - OLATHE | 511 | 511 | 0 | |
| FILE CABINET - OLATHE | 178 | 176 | 2 | |
| OFFICE FURNITURE - OLATHE | 383 | 383 | 0 | |
| 2 CHAIRS - OLATHE | 320 | 320 | 0 | |
| PLUMBING - CAMPUS | 18,875 | 8,575 | 10,300 | |
| SPRINKLER SYSTEM - CAMPUS | 50,510 | 50,510 | 0 | |
| REMODELING - CAMPUS | 4,377 | 1,981 | 2,396 | |
| REMODELING - CAMPUS | 39,942 | 18,147 | 21,795 | |
| COURTYARD COVER | 1,620 | 1,620 | 0 | |
| STORAGE SHED | 2,259 | 2,259 | 0 | |
| COURTYARD COVER | 33,102 | 13,800 | 19,302 | |
| RETAINING WALL | 2,394 | 2,394 | 0 | |
| FLOOR | 2,000 | 1,847 | 153 | |
| BUILDING | 1,992,250 | 842,552 | 1,149,698 | |
| LAND | 712,026 | 0 | 712,026 | |
| PLAYGROUND | 724 | 667 | 57 | |
| NEW GYM & CLASSROOMS | 2,655,503 | 1,050,954 | 1,604,549 | |
| LANDSCAPING | 18,687 | 18,687 | 0 | |
| SPRINKLER SYSTEM-LAWN | 3,727 | 3,727 | 0 | |
| NEW ROOF | 39,727 | 15,723 | 24,004 | |
| PARKING LOT RESURFACE-SEAL | 72,159 | 71,363 | 796 | |
| PLAY AREA TEMPERED GLASS | 6,084 | 6,084 | 0 | |
| HVAC | 106,243 | 36,741 | 69,502 | |
| NEW HS BUILDING CONSTRUCTION | 30,000 | 10,188 | 19,812 | |
| CLASSROOM REMODEL | 100,769 | 27,919 | 72,850 | |
| CLASSROOM REMODEL | 13,963 | 3,825 | 10,138 | |
| CLASSROOM REMODEL | 33,627 | 9,146 | 24,481 | |
| CLASSROOM REMODEL | 3,573 | 961 | 2,612 | |
| GYMNASIUM/DORM | 1,201,652 | 294,150 | 907,502 | |
| ELEMENTARY GYMNASIUM | 2,028,812 | 416,330 | 1,612,482 | |
| CLASSROOM REMODEL | 17,622 | 4,722 | 12,900 | |
| LANDSCAPING - GYM | 19,512 | 9,595 | 9,917 | |
| CLASSROOM REMODEL | 187,719 | 49,864 | 137,855 | |
| CLASSROOM REMODEL | 229,194 | 60,403 | 168,791 | |
| CLASSROOM REMODEL | 94,667 | 24,755 | 69,912 | |
| CLASSROOM REMODEL | 114,131 | 29,125 | 85,006 | |
| CLASSROOM REMODEL | 2,023 | 521 | 1,502 | |
| CLASSROOM REMODEL | 103,069 | 26,093 | 76,976 | |
| CLASSROOM REMODEL | 15,631 | 3,926 | 11,705 | |
| CLASSROOM REMODEL | 158,604 | 40,806 | 117,798 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN FEES | 6,423 | 0 | |
| LOAN COSTS - COLUMBIA BANK REFINANCE | 88,822 | 88,822 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 36,512 | 32,200 | 32,200 | 4,312 |
| LICENSES AND PERMITS | 537 | 114 | 114 | 15 |
| OFFICE EXPENSE | 142 | 0 | 0 | 0 |
| REPAIRS AND MAINTENANCE | 2,810 | 2,478 | 2,478 | 332 |
| BANK CHARGES | 147 | 0 | 0 | 0 |
| AMORTIZATION | 8,701 | 7,673 | 7,673 | 1,028 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENT FROM EXEMPT ORGANIZATION FOR EXEMPT PURPOSE USE | 940,693 | 940,693 | 940,693 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 746 | 0 | 0 | 0 |
| PROPERTY TAX | 14 | 12 | 12 | 2 |