| 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 |
|---|---|---|---|---|---|---|---|---|
| AMORTIZATION | 4,068 | 4,068 | 4,068 | 4,068 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 8,471,935 | 81,461 | 8,390,474 | 8,471,935 |
| LAND | 1,461,178 | 1,461,178 | 1,461,178 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HUNTER & COMPANY LAW | 2,850 | 2,850 | ||
| CENTER FOR ECONOMIC DEVELOPMENT | 2,000 | 2,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WESTERN GATEWAY - CIP | 1,703,897 | ||
| DEFERRED FINANCING COST | 85,427 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WESTERN GATEWAY ELEMENTARY | ||||
| INVESTMENT DEPRECIATION | 81,461 | 81,461 | 81,461 | |
| EXPENSES | ||||
| BANK SERVICE CHARGES | 40 | 40 | ||
| CONTRACT SERVICES - OTHER | 2,665 | 2,665 | ||
| FACILITIES & EQUIPMENT | 665 | 665 | ||
| FUNDRAISING AND DEVELOPMENT | 1,238 | 1,238 | ||
| REGISTRATION FEES | 65 | 65 | ||
| INSURANCE | 928 | 928 | ||
| WHEELER CRIT - PROGRAM | 6,063 | 6,063 | ||
| SUPPLIES | 349 | 349 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE WHEELER DISTRICT | 1,765,717 | 1,371,713 |
| N/P - CROSSFIRST BANK | 62,941 | 7,475,000 |
| N/P - UMB 0293-101 | 362,422 | |
| LOAN COSTS - NET OF AMORT | -69,156 |
| Name | Address |
|---|---|
| WHEELER DISTRICT LLC |
1801 WHEELER STREET SUITE 300 OKLAHOMA CITY,OK73108 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WESTERN GATEWAY ELEMENTARY | 4,159 | 4,159 | 4,159 |