| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,623 |
| 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 | 2020-09-08 | 85,428 | 28,476 | 7.0000 | 12,204 | 12,204 | 12,204 | 40,680 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 8,875,422 | 528,425 | 8,346,997 | 8,875,422 |
| LAND | 1,478,988 | 1,478,988 | 1,478,988 | |
| AMORTIZABLE INTANGIBLES | 94,080 | 41,401 | 52,679 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 3,336 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WESTERN GATEWAY ELEMENTARY | ||||
| FACILITIES & EQUIPMENTS | 9,519 | 9,519 | 9,519 | |
| INVESTMENT DEPRECIATION | 227,575 | 227,575 | 227,575 | |
| EXPENSES | ||||
| BANK SERVICE CHARGES | 1,332 | 1,332 | ||
| INSURANCE | 11,249 | 11,249 | ||
| WHEELER CRIT - PROGRAM | 6,107 | 6,107 | ||
| EVENTS - PROGRAM | 4,885 | 4,885 | ||
| SUPPLIES | 454 | 454 | ||
| MAINTENANCE & REPAIRS | 150 | 150 | ||
| MARKETING EXPENSE | 1,950 | 1,950 | ||
| MISCELLANEOUS EXPENSE | 1,487 | 1,487 | ||
| MISCELLANEOUS EXPENSE | 12 | 12 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EVENT INCOME | 11,465 | 11,465 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYABLE WHEELER DISTRICT | 1,311,014 | 890,744 |
| N/P - CROSSFIRST BANK | 7,475,000 | 7,410,848 |
| N/P - UMB 0293-101 | 653,768 | 1,109,236 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 2,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2020 990PF - FEDERAL TAX PAID | 3,101 |