| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HJERPE & TENNISON CPAS LLC | 6,974 | 0 | 0 | 6,974 |
| PAYROLL NETWORK | 1,177 | 0 | 0 | 1,177 |
| Contractor | Explanation |
|---|---|
| LGA MANAGEMENT LLC | CONTRACTOR |
| 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 | 394,470 | SL | 7.0000 | 20,146 | |||
| FURN & FIXTURES - GRANT | 2018-05-09 | 211,089 | 200,832 | SL | 7.0000 | 10,257 | |||
| K-9 EQUIPMENT - GRANT | 2018-05-09 | 37,750 | 35,916 | SL | 7.0000 | 1,834 | |||
| IMPROVEMENTS - GRANT | 2018-05-09 | 289,115 | 137,840 | SL | 11.76 % | 17,790 | |||
| BUILDING - GRANT | 2018-05-09 | 1,326,271 | 225,290 | SL | 2.56 % | 34,006 | |||
| IMPROVEMENTS - LE DIVE POND | 2020-08-12 | 450,741 | 142,793 | SL | 6.67 % | 30,064 | |||
| LE FIRE TOWER | 2020-08-12 | 2,512,396 | 281,866 | SL | 2.56 % | 64,418 | |||
| SIGN | 2020-10-02 | 23,324 | 7,390 | SL | 6.67 % | 1,556 | |||
| GRAIN RESCUE BUILDING | 2020-08-12 | 1,141,317 | 128,043 | SL | 2.56 % | 29,263 | |||
| FURNITURE & FIXTURES | 2020-10-02 | 31,637 | 20,340 | SL | 14.28 % | 4,518 | |||
| FURNITURE & FIXTURES | 2021-04-28 | 17,346 | 8,674 | SL | 14.29 % | 2,479 | |||
| IMPROVEMENTS - GRANT | 2021-12-16 | 9,856 | 2,299 | SL | 6.67 % | 657 | |||
| IMPROVEMENTS - GROVE | 2021-07-27 | 85,204 | 19,886 | SL | 6.67 % | 5,683 | |||
| LE FIRE TOWER | 2021-04-20 | 13,632 | 1,298 | SL | 2.56 % | 350 | |||
| GRAIN RESCUE BUILDING | 2021-08-09 | 813,599 | 70,418 | SL | 2.56 % | 20,861 | |||
| BUILDING - GRANT | 2021-07-21 | 67,907 | 6,022 | SL | 2.56 % | 1,741 | |||
| DORMITORY | 2021-11-10 | 4,241,734 | 339,890 | SL | 2.56 % | 108,758 | |||
| AUDITORIUM | 2021-11-10 | 1,490,512 | 119,436 | SL | 2.56 % | 38,217 | |||
| IMPROVEMENTS | 2021-06-30 | 18,726 | 4,371 | SL | 6.67 % | 1,249 | |||
| EQUIPMENT | 2021-06-30 | 575,367 | 402,756 | SL | 20.00 % | 115,073 | |||
| 2013 FORD RAPTOR VIN 8629 | 2021-08-25 | 32,750 | 22,925 | SL | 20.00 % | 6,550 | |||
| 2021 JEEP WRANGLER VIN 8067 | 2021-10-05 | 58,245 | 40,772 | SL | 20.00 % | 11,649 | |||
| RAPTOR ENGINE | 2021-12-31 | 9,264 | 6,485 | SL | 20.00 % | 1,853 | |||
| VEHICLE EQUIPMENT | 2021-06-30 | 47,016 | 32,911 | SL | 20.00 % | 9,403 | |||
| BUILDING | 2021-06-30 | 1,619,298 | 147,081 | SL | 2.56 % | 41,519 | |||
| FURNTIURE & EQUIPMENT (T) | 2022-12-06 | 79,895 | 28,539 | SL | 14.28 % | 11,409 | |||
| IMPROVEMENTS - GRANT (T) | 2022-12-06 | 439,395 | 73,248 | SL | 6.67 % | 29,308 | |||
| LE FIRE TOWER | 2022-04-14 | 248,578 | 17,270 | SL | 2.56 % | 6,374 | |||
| STORAGE BUILDING - GRANT | 2022-10-21 | 106,379 | 6,025 | SL | 2.56 % | 2,728 | |||
| SAFETY EQUIPMENT (2) | 2022-02-25 | 918 | 328 | SL | 14.28 % | 131 | |||
| BOLEK BUILDING (T) | 2022-12-06 | 8,921,130 | 467,022 | SL | 2.56 % | 228,738 | |||
| DORMITORY | 2022-09-13 | 1,296,885 | 76,218 | SL | 2.56 % | 33,252 | |||
| AUDITORIUM | 2022-11-02 | 3,817,296 | 208,004 | SL | 2.56 % | 97,875 | |||
| STORM SHELTERS | 2022-09-16 | 407,997 | 23,978 | SL | 2.56 % | 10,461 | |||
| ISP BUILDING (T) | 2022-12-06 | 12,405,260 | 649,416 | SL | 2.56 % | 318,071 | |||
| SOCCER FIELD/PAVILION (T) | 2022-12-06 | 1,281,074 | 67,065 | SL | 2.56 % | 32,847 | |||
| TRAINING EQUIPMENT (T) | 2022-12-01 | 321,947 | 114,999 | SL | 14.28 % | 45,974 | |||
| EQUIPMENT (T) | 2022-12-06 | 117,203 | 41,864 | SL | 14.28 % | 16,737 | |||
| VEHICLE EQUIPMENT | 2022-02-25 | 894 | 320 | SL | 14.28 % | 128 | |||
| EQUIPMENT | 2022-10-04 | 1,500 | 535 | SL | 14.28 % | 214 | |||
| FURNITURE AND EQUIPMENT | 2022-12-30 | 24,897 | 8,542 | SL | 14.28 % | 3,555 | |||
| TRAINING EQUIPMENT | 2022-07-01 | 308,555 | 110,217 | SL | 14.28 % | 44,062 | |||
| LAND IMPROVEMENTS | 2023-07-01 | 1,058,446 | 153,470 | 150DB | 8.55 % | 90,497 | |||
| BLDG IMPROVEMENTS | 2023-07-01 | 2,311,741 | 335,202 | 150DB | 8.55 % | 197,654 | |||
| FURNITURE & FIXTURES | 2023-07-01 | 11,592 | 2,484 | SL | 14.29 % | 1,656 | |||
| COMPUTER EQUIPMENT | 2023-08-07 | 5,219 | 1,566 | SL | 20.00 % | 1,044 | |||
| SECURITY EQUIPMENT | 2023-10-14 | 10,890 | 3,267 | SL | 20.00 % | 2,178 | |||
| TRAINING ASSETS | 2023-07-01 | 346,968 | 104,091 | SL | 20.00 % | 69,394 | |||
| RADIO EQUIPMENT | 2023-10-09 | 1,384 | 415 | SL | 20.00 % | 277 | |||
| 2014 F150 CREW CAB X2833 | 2023-12-31 | 51,000 | 15,300 | SL | 20.00 % | 10,200 | |||
| TRAINING EQUIPMENT | 2023-07-01 | 88,500 | 26,550 | SL | 20.00 % | 17,700 | |||
| IMPROVEMENTS | 2024-07-01 | 564,183 | 18,787 | SL | 6.67 % | 37,631 | |||
| BUILDING & IMPROVEMENTS | 2024-07-01 | 1,825,317 | 21,484 | SL | 2.56 % | 46,801 | |||
| SECURITY EQUIPMENT | 2024-07-01 | 15,873 | 1,587 | SL | 20.00 % | 3,175 | |||
| 2006 CHEVY BANK TRUCK X5966 | 2024-12-12 | 30,000 | 3,000 | SL | 20.00 % | 6,000 | |||
| TRAINING EQUIPMENT | 2024-07-01 | 246,834 | 24,683 | SL | 20.00 % | 49,367 | |||
| FURNITURE & FIXTURES (I) | 2025-01-28 | 10,428 | SL | 7.14 % | 745 | ||||
| 2017 FORD RAPTOR VIN#643 (I) | 2025-01-28 | 22,000 | SL | 10.00 % | 2,200 | ||||
| 2013 CHEVY TAHOE VIN #4436 (I) | 2025-01-28 | 8,000 | SL | 10.00 % | 800 | ||||
| 2015 CAMAM UTILITY VEHICLE (I) | 2025-01-28 | 6,120 | SL | 10.00 % | 612 | ||||
| BUILDING - TRAINING SITE (I) | 2025-01-28 | 5,313,220 | SL | 2.46 % | 130,758 | ||||
| BUILDING (I) | 2025-01-28 | 21,319,248 | SL | 2.46 % | 524,667 | ||||
| BUILDING IMPROV (I) | 2025-01-28 | 56,485 | 150DB | 5.00 % | 2,824 | ||||
| LAND IMPROV (I) | 2025-01-28 | 78,605 | 150DB | 5.00 % | 3,930 | ||||
| EQUIPMENT (I) | 2025-01-28 | 33,853 | SL | 10.00 % | 3,385 | ||||
| EQUIPMENT | 2025-01-01 | 29,590 | SL | 10.00 % | 2,959 | ||||
| LAND IMPROV | 2025-07-01 | 735,483 | 150DB | 5.00 % | 36,774 | ||||
| BUILDING & IMPROV | 2025-07-01 | 4,688,212 | SL | 1.18 % | 55,180 | ||||
| FURNITURE & FIXTURES | 2025-06-18 | 244,549 | SL | 7.14 % | 17,461 | ||||
| SECURITY EQUIP | 2025-07-01 | 55,794 | SL | 10.00 % | 5,579 | ||||
| TRAINING EQUIP | 2025-07-01 | 168,778 | SL | 10.00 % | 16,878 | ||||
| CAPITAL PROJ | 2025-09-28 | 3,249 | 150DB | 5.00 % | 162 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VIRTRA, INC. | 966,422 | 721,157 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 334,214 | 240,479 | 93,735 | 100,000 |
| Furniture and Fixtures | 1,083,799 | 773,857 | 309,942 | 300,000 |
| Machinery and Equipment | 2,330,067 | 1,227,433 | 1,102,634 | 1,000,000 |
| Buildings | 74,857,262 | 4,682,711 | 70,174,551 | 70,000,000 |
| Improvements | 6,124,553 | 1,351,065 | 4,773,488 | 4,500,000 |
| Land | 1,515,368 | 1,515,368 | 2,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 10,000 | 0 | 0 | 10,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ASSETS TO BE DONATED | 81,430 | 45,880 | 46,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 2,312 | 2,312 | ||
| CONTRACT LABOR | 139,848 | 139,848 | ||
| INSURANCE | 167,406 | 167,406 | ||
| LICENSES | 2,318 | 2,318 | ||
| MEALS | 12,249 | 12,249 | ||
| OFFICE EXPENSE | 2,774 | 2,774 | ||
| OTHER | 3,538 | 3,538 | ||
| PROGRAM EXPENSES | 3,173 | 3,173 | ||
| RENT/LEASE | 9,257 | 9,257 | ||
| REPAIRS & MAINTENANCE | 127,358 | 127,358 | ||
| SHIPPING/FREIGHT | 380 | 380 | ||
| SMALL EQUIPMENT | 16,585 | 16,585 | ||
| SUPPLIES | 105,271 | 105,271 | ||
| TELECOMMUNICATIONS | 54,317 | 54,317 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 36 | ||
| UTILITY REFUND | 14,997 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ARCHITECTURAL EXPRESSIONS | 30,323 | 0 | 0 | 30,323 |
| THOUVENOT, WADE & MOERCHEN INC. | 30,456 | 0 | 0 | 30,456 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 19,954 | 19,954 | ||
| PAYROLL TAX | 33,600 | 33,600 | ||
| REAL ESTATE TAXES | 82,777 | 82,777 |