| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HJERPE & TENNISON CPAS LLC | 4,419 | 0 | 0 | 4,419 |
| PAYROLL NETWORK | 837 | 0 | 0 | 837 |
| Contractor | Explanation |
|---|---|
| TOM SCHNEIDER | 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 | 354,173 | SL | 66.67 % | 40,297 | |||
| FURN & FIXTURES - GRANT | 2018-05-09 | 211,089 | 180,316 | SL | 66.67 % | 20,516 | |||
| K-9 EQUIPMENT - GRANT | 2018-05-09 | 37,750 | 32,247 | SL | 66.67 % | 3,669 | |||
| RANGE EQUIP - ELWIN | 2018-05-09 | 19,911 | 17,008 | SL | 66.67 % | 1,935 | |||
| FURN & FIXTURES - ELWIN | 2018-05-09 | 13,115 | 11,203 | SL | 66.67 % | 1,275 | |||
| IMPROVEMENTS - GRANT | 2018-05-09 | 289,115 | 120,036 | SL | 10.53 % | 17,804 | |||
| IMPROVEMENTS - ELWIN | 2018-05-09 | 305,918 | 127,012 | SL | 10.53 % | 18,839 | |||
| BUILDING - GRANT | 2018-05-09 | 1,326,271 | 191,284 | SL | 2.56 % | 34,006 | |||
| BUILDING - ELWIN | 2018-05-09 | 388,981 | 56,099 | SL | 2.56 % | 9,973 | |||
| IMPROVEMENTS - LE DIVE POND | 2020-08-12 | 450,741 | 112,729 | SL | 6.67 % | 30,064 | |||
| LE FIRE TOWER | 2020-08-12 | 2,512,396 | 217,448 | SL | 2.56 % | 64,418 | |||
| SIGN | 2020-10-02 | 23,324 | 5,834 | SL | 6.67 % | 1,556 | |||
| GRAIN RESCUE BUILDING | 2020-08-12 | 1,141,317 | 98,780 | SL | 2.56 % | 29,263 | |||
| FURNITURE & FIXTURES | 2020-10-02 | 31,637 | 15,819 | SL | 14.29 % | 4,521 | |||
| FURNITURE & FIXTURES | 2021-04-28 | 17,346 | 6,197 | SL | 14.28 % | 2,477 | |||
| IMPROVEMENTS - GRANT | 2021-12-16 | 9,856 | 1,642 | SL | 6.67 % | 657 | |||
| IMPROVEMENTS - GROVE | 2021-07-27 | 85,204 | 14,203 | SL | 6.67 % | 5,683 | |||
| LE FIRE TOWER | 2021-04-20 | 13,632 | 948 | SL | 2.56 % | 350 | |||
| GRAIN RESCUE BUILDING | 2021-08-09 | 813,599 | 49,557 | SL | 2.56 % | 20,861 | |||
| BUILDING - GRANT | 2021-07-21 | 67,907 | 4,281 | SL | 2.56 % | 1,741 | |||
| DORMITORY | 2021-11-10 | 4,241,734 | 231,132 | SL | 2.56 % | 108,758 | |||
| AUDITORIUM | 2021-11-10 | 1,490,512 | 81,219 | SL | 2.56 % | 38,217 | |||
| IMPROVEMENTS | 2021-06-30 | 18,726 | 3,122 | SL | 6.67 % | 1,249 | |||
| EQUIPMENT | 2021-06-30 | 575,367 | 287,683 | SL | 20.00 % | 115,073 | |||
| 2013 FORD RAPTOR VIN 8629 | 2021-08-25 | 32,750 | 16,375 | SL | 20.00 % | 6,550 | |||
| 2021 JEEP WRANGLER VIN 8067 | 2021-10-05 | 58,245 | 29,123 | SL | 20.00 % | 11,649 | |||
| RAPTOR ENGINE | 2021-12-31 | 9,264 | 4,632 | SL | 20.00 % | 1,853 | |||
| VEHICLE EQUIPMENT | 2021-06-30 | 47,016 | 23,508 | SL | 20.00 % | 9,403 | |||
| BUILDING | 2021-06-30 | 1,619,298 | 105,562 | SL | 2.56 % | 41,519 | |||
| FURNTIURE & EQUIPMENT (T) | 2022-12-06 | 79,895 | 17,122 | SL | 14.29 % | 11,417 | |||
| IMPROVEMENTS - GRANT (T) | 2022-12-06 | 439,395 | 43,940 | SL | 6.67 % | 29,308 | |||
| LE FIRE TOWER | 2022-04-14 | 248,578 | 10,896 | SL | 2.56 % | 6,374 | |||
| STORAGE BUILDING - GRANT | 2022-10-21 | 106,379 | 3,297 | SL | 2.56 % | 2,728 | |||
| SAFETY EQUIPMENT (2) | 2022-02-25 | 918 | 197 | SL | 14.29 % | 131 | |||
| BOLEK BUILDING (T) | 2022-12-06 | 8,921,130 | 238,284 | SL | 2.56 % | 228,738 | |||
| DORMITORY | 2022-09-13 | 1,296,885 | 42,966 | SL | 2.56 % | 33,252 | |||
| AUDITORIUM | 2022-11-02 | 3,817,296 | 110,129 | SL | 2.56 % | 97,875 | |||
| STORM SHELTERS | 2022-09-16 | 407,997 | 13,517 | SL | 2.56 % | 10,461 | |||
| ISP BUILDING (T) | 2022-12-06 | 12,405,260 | 331,345 | SL | 2.56 % | 318,071 | |||
| SOCCER FIELD/PAVILION (T) | 2022-12-06 | 1,281,074 | 34,218 | SL | 2.56 % | 32,847 | |||
| TRAINING EQUIPMENT (T) | 2022-12-01 | 321,947 | 68,993 | SL | 14.29 % | 46,006 | |||
| EQUIPMENT (T) | 2022-12-06 | 117,203 | 25,116 | SL | 14.29 % | 16,748 | |||
| VEHICLE EQUIPMENT | 2022-02-25 | 894 | 192 | SL | 14.29 % | 128 | |||
| EQUIPMENT | 2022-10-04 | 1,500 | 321 | SL | 14.29 % | 214 | |||
| FURNITURE AND EQUIPMENT | 2022-12-30 | 24,897 | 4,984 | SL | 14.29 % | 3,558 | |||
| TRAINING EQUIPMENT | 2022-07-01 | 308,555 | 66,124 | SL | 14.29 % | 44,093 | |||
| LAND IMPROVEMENTS | 2023-07-01 | 1,058,446 | 52,918 | 150DB | 9.50 % | 100,552 | |||
| BLDG IMPROVEMENTS | 2023-07-01 | 2,311,741 | 115,587 | 150DB | 9.50 % | 219,615 | |||
| FURNITURE & FIXTURES | 2023-07-01 | 11,592 | 828 | SL | 14.29 % | 1,656 | |||
| COMPUTER EQUIPMENT | 2023-08-07 | 5,219 | 522 | SL | 20.00 % | 1,044 | |||
| SECURITY EQUIPMENT | 2023-10-14 | 10,890 | 1,089 | SL | 20.00 % | 2,178 | |||
| TRAINING ASSETS | 2023-07-01 | 346,968 | 34,697 | SL | 20.00 % | 69,394 | |||
| RADIO EQUIPMENT | 2023-10-09 | 1,384 | 138 | SL | 20.00 % | 277 | |||
| 2014 F150 CREW CAB X2833 | 2023-12-31 | 51,000 | 5,100 | SL | 20.00 % | 10,200 | |||
| TRAINING EQUIPMENT | 2023-07-01 | 88,500 | 8,850 | SL | 20.00 % | 17,700 | |||
| IMPROVEMENTS | 2024-07-01 | 564,183 | SL | 3.33 % | 18,787 | ||||
| BUILDING & IMPROVEMENTS | 2024-07-01 | 1,825,317 | SL | 1.18 % | 21,484 | ||||
| SECURITY EQUIPMENT | 2024-07-01 | 15,873 | SL | 10.00 % | 1,587 | ||||
| 2006 CHEVY BANK TRUCK X5966 | 2024-12-12 | 30,000 | SL | 10.00 % | 3,000 | ||||
| TRAINING EQUIPMENT | 2024-07-01 | 246,834 | SL | 10.00 % | 24,683 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 298,094 | 191,212 | 106,882 | 150,000 |
| Furniture and Fixtures | 861,848 | 731,218 | 130,630 | 100,000 |
| Machinery and Equipment | 2,042,052 | 833,178 | 1,208,874 | 1,300,000 |
| Buildings | 43,925,563 | 2,921,898 | 41,003,665 | 41,000,000 |
| Improvements | 5,556,649 | 1,041,137 | 4,515,512 | 4,000,000 |
| Land | 1,639,563 | 1,639,563 | 2,000,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSETS TO BE DONATED | 81,430 | 81,430 | 81,430 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 1,787 | 1,787 | ||
| CONTRACT LABOR | 167,415 | 167,415 | ||
| INSURANCE | 121,660 | 121,660 | ||
| LICENSES | 3,330 | 3,330 | ||
| MEALS | 3,439 | 3,439 | ||
| MEDIA | 136,691 | 136,691 | ||
| OFFICE EXPENSE | 602 | 602 | ||
| OTHER | 9,823 | 9,823 | ||
| PROGRAM EXPENSES | 15,481 | 15,481 | ||
| RENT/LEASE | 2,054 | 2,054 | ||
| REPAIRS & MAINTENANCE | 142,993 | 142,993 | ||
| SHIPPING/FREIGHT | 125,560 | 125,560 | ||
| SMALL EQUIPMENT | 81,851 | 81,851 | ||
| SUPPLIES | 46,496 | 46,496 | ||
| TELECOMMUNICATIONS | 8,655 | 8,655 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISC INCOME | 117 | ||
| RENTAL INCOME | 6 | ||
| SCRAP SALES | 5,529 | ||
| UTILITY REFUND | 13,444 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARCHITECTURAL EXPRESSIONS | 94,714 | 0 | 0 | 94,714 |
| THOUVENOT, WADE & MOERCHEN INC. | 42,050 | 0 | 0 | 42,050 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 1,258 | 1,258 | ||
| PAYROLL TAX | 36,392 | 36,392 | ||
| REAL ESTATE TAXES | 1,532 | 1,532 |