| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HJERPE & TENNISON CPAS LLC | 4,143 | 0 | 0 | 4,143 |
| PAYROLL NETWORK | 518 | 0 | 0 | 518 |
| Contractor | Explanation |
|---|---|
| DANIEL DAILEY | CONTRACTOR |
| DANIELLE TETLEY | CONTRACTOR |
| THOMAS WILLIAMS | CONTRACTOR |
| TOM SCHNEIDER | CONTRACTOR |
| TREVOR STALETS | CONTRACTOR |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CLASS EQUIPMENT - GRANT | 2018-05-09 | 414,616 | 313,878 | SL | 40.00 % | 40,295 | |||
| FURN & FIXTURES - GRANT | 2018-05-09 | 211,089 | 159,801 | SL | 40.00 % | 20,515 | |||
| K-9 EQUIPMENT - GRANT | 2018-05-09 | 37,750 | 28,578 | SL | 40.00 % | 3,669 | |||
| RANGE EQUIP - ELWIN | 2018-05-09 | 19,911 | 15,073 | SL | 40.00 % | 1,935 | |||
| FURN & FIXTURES - ELWIN | 2018-05-09 | 13,115 | 9,929 | SL | 40.00 % | 1,274 | |||
| IMPROVEMENTS - GRANT | 2018-05-09 | 289,115 | 102,246 | SL | 9.52 % | 17,790 | |||
| IMPROVEMENTS - ELWIN | 2018-05-09 | 305,918 | 108,188 | SL | 9.52 % | 18,824 | |||
| BUILDING - GRANT | 2018-05-09 | 1,326,271 | 157,278 | SL | 2.56 % | 34,006 | |||
| BUILDING - ELWIN | 2018-05-09 | 388,981 | 46,126 | SL | 2.56 % | 9,973 | |||
| IMPROVEMENTS - LE DIVE POND | 2020-08-12 | 450,741 | 82,665 | SL | 6.67 % | 30,064 | |||
| LE FIRE TOWER | 2020-08-12 | 2,512,396 | 153,030 | SL | 2.56 % | 64,418 | |||
| SIGN | 2020-10-02 | 23,324 | 4,278 | SL | 6.67 % | 1,556 | |||
| GRAIN RESCUE BUILDING | 2020-08-12 | 1,141,317 | 69,517 | SL | 2.56 % | 29,263 | |||
| FURNITURE & FIXTURES | 2020-10-02 | 31,637 | 11,301 | SL | 14.28 % | 4,518 | |||
| FURNITURE & FIXTURES | 2021-04-28 | 17,346 | 3,718 | SL | 14.29 % | 2,479 | |||
| IMPROVEMENTS - GRANT | 2021-12-16 | 9,856 | 985 | SL | 6.67 % | 657 | |||
| IMPROVEMENTS - GROVE | 2021-07-27 | 85,204 | 8,520 | SL | 6.67 % | 5,683 | |||
| LE FIRE TOWER | 2021-04-20 | 13,632 | 598 | SL | 2.56 % | 350 | |||
| GRAIN RESCUE BUILDING | 2021-08-09 | 813,599 | 28,696 | SL | 2.56 % | 20,861 | |||
| BUILDING - GRANT | 2021-07-21 | 67,907 | 2,540 | SL | 2.56 % | 1,741 | |||
| DORMITORY | 2021-11-10 | 4,241,734 | 122,374 | SL | 2.56 % | 108,758 | |||
| AUDITORIUM | 2021-11-10 | 1,490,512 | 43,002 | SL | 2.56 % | 38,217 | |||
| IMPROVEMENTS | 2021-06-30 | 18,726 | 1,873 | SL | 6.67 % | 1,249 | |||
| EQUIPMENT | 2021-06-30 | 575,367 | 172,610 | SL | 20.00 % | 115,073 | |||
| 2013 FORD RAPTOR VIN 8629 | 2021-08-25 | 32,750 | 9,825 | SL | 20.00 % | 6,550 | |||
| 2021 JEEP WRANGLER VIN 8067 | 2021-10-05 | 58,245 | 17,474 | SL | 20.00 % | 11,649 | |||
| RAPTOR ENGINE | 2021-12-31 | 9,264 | 2,779 | SL | 20.00 % | 1,853 | |||
| VEHICLE EQUIPMENT | 2021-06-30 | 47,016 | 14,105 | SL | 20.00 % | 9,403 | |||
| BUILDING | 2021-06-30 | 1,619,298 | 64,043 | SL | 2.56 % | 41,519 | |||
| FURNTIURE & EQUIPMENT (T) | 2022-12-06 | 79,895 | 5,705 | SL | 14.29 % | 11,417 | |||
| IMPROVEMENTS - GRANT (T) | 2022-12-06 | 439,395 | 14,632 | SL | 6.67 % | 29,308 | |||
| LE FIRE TOWER | 2022-04-14 | 248,578 | 4,522 | SL | 2.56 % | 6,374 | |||
| STORAGE BUILDING - GRANT | 2022-10-21 | 106,379 | 569 | SL | 2.56 % | 2,728 | |||
| SAFETY EQUIPMENT (2) | 2022-02-25 | 918 | 66 | SL | 14.29 % | 131 | |||
| BOLEK BUILDING (T) | 2022-12-06 | 8,921,130 | 9,546 | SL | 2.56 % | 228,738 | |||
| DORMITORY | 2022-09-13 | 1,296,885 | 9,714 | SL | 2.56 % | 33,252 | |||
| AUDITORIUM | 2022-11-02 | 3,817,296 | 12,254 | SL | 2.56 % | 97,875 | |||
| STORM SHELTERS | 2022-09-16 | 407,997 | 3,056 | SL | 2.56 % | 10,461 | |||
| ISP BUILDING (T) | 2022-12-06 | 12,405,260 | 13,274 | SL | 2.56 % | 318,071 | |||
| SOCCER FIELD/PAVILION (T) | 2022-12-06 | 1,281,074 | 1,371 | SL | 2.56 % | 32,847 | |||
| TRAINING EQUIPMENT (T) | 2022-12-01 | 321,947 | 22,987 | SL | 14.29 % | 46,006 | |||
| EQUIPMENT (T) | 2022-12-06 | 117,203 | 8,368 | SL | 14.29 % | 16,748 | |||
| VEHICLE EQUIPMENT | 2022-02-25 | 894 | 64 | SL | 14.29 % | 128 | |||
| EQUIPMENT | 2022-10-04 | 1,500 | 107 | SL | 14.29 % | 214 | |||
| FURNITURE AND EQUIPMENT | 2022-12-30 | 24,897 | 1,426 | SL | 14.29 % | 3,558 | |||
| TRAINING EQUIPMENT | 2022-07-01 | 308,555 | 22,031 | SL | 14.29 % | 44,093 | |||
| LAND IMPROVEMENTS | 2023-07-01 | 1,058,366 | 150DB | 5.00 % | 52,918 | ||||
| BLDG IMPROVEMENTS | 2023-07-01 | 2,311,741 | 150DB | 5.00 % | 115,587 | ||||
| FURNITURE & FIXTURES | 2023-07-01 | 11,592 | SL | 7.14 % | 828 | ||||
| COMPUTER EQUIPMENT | 2023-08-07 | 5,219 | SL | 10.00 % | 522 | ||||
| SECURITY EQUIPMENT | 2023-10-14 | 10,890 | SL | 10.00 % | 1,089 | ||||
| TRAINING ASSETS | 2023-07-01 | 346,968 | SL | 10.00 % | 34,697 | ||||
| RADIO EQUIPMENT | 2023-10-09 | 1,384 | SL | 10.00 % | 138 | ||||
| 2014 F150 CREW CAB X2833 | 2023-12-31 | 51,000 | SL | 10.00 % | 5,100 | ||||
| TRAINING EQUIPMENT | 2023-07-01 | 88,500 | SL | 10.00 % | 8,850 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VIRTRA, INC. | 966,422 | 1,626,037 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 198,275 | 78,738 | 119,537 | 150,000 |
| Furniture and Fixtures | 861,848 | 639,897 | 221,951 | 215,000 |
| Machinery and Equipment | 1,779,345 | 493,922 | 1,285,423 | 1,300,000 |
| Buildings | 42,100,246 | 1,820,962 | 40,279,284 | 40,300,000 |
| Improvements | 4,992,386 | 597,023 | 4,395,363 | 4,400,000 |
| Land | 1,639,563 | 1,639,563 | 1,700,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HANDEGAN LAW OFFICE | 325 | 0 | 0 | 325 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSETS TO BE DONATED | 194,980 | 81,430 | 82,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONTRACT LABOR | 112,691 | 112,691 | ||
| EQUIPMENT RENTAL | 1,349 | 1,349 | ||
| FREIGHT | 12,399 | 12,399 | ||
| INSURANCE | 120,158 | 120,158 | ||
| LICENSES | 1,148 | 1,148 | ||
| MEALS | 2,523 | 2,523 | ||
| OFFICE EXPENSE | 8,957 | 8,957 | ||
| OPERATIONS | 13,158 | 13,158 | ||
| OTHER | 1,842 | 1,842 | ||
| REPAIRS & MAINTENANCE - BUILDING | 49,351 | 49,351 | ||
| REPAIRS & MAINTENANCE - LAND | 40,189 | 40,189 | ||
| REPAIRS & MAINTENANCE - OTHER | 7,710 | 7,710 | ||
| SMALL EQUIPMENT | 6,519 | 6,519 | ||
| SUPPLIES | 28,709 | 28,709 | ||
| UTILITIES | 72,176 | 72,176 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| UTILITY REFUND | 4,487 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ROMANO LIMITED | 6,175 | 0 | 0 | 6,175 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 2,201 | 2,201 | ||
| PAYROLL TAX | 26,191 | 26,191 | ||
| REAL ESTATE TAXES | 99,724 | 99,724 |