| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,675 | 0 | 0 | 3,675 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| RANGER STATION BUILDING | 2015-01-01 | 210,000 | 32,310 | SL | 39.000000000000 | 5,385 | 0 | 0 | |
| EQUIPMENT | 2015-01-01 | 1,867 | 1,867 | SL | 5.000000000000 | 0 | 0 | 0 | |
| LAND - RANGER STATION | 2015-01-01 | 20,000 | L | 0 | 0 | 0 | |||
| LAND - DONATED 2015 | 2015-01-01 | 299,830 | L | 0 | 0 | 0 | |||
| LAND PREP COSTS | 2017-12-29 | 27,877 | L | 0 | 0 | 0 | |||
| LAND - DONATED 2017 | 2017-12-29 | 500,000 | L | 0 | 0 | 0 | |||
| CHAIRS & TABLES | 2019-05-15 | 2,708 | 645 | SL | 7.000000000000 | 387 | 0 | 0 | |
| NATURAL HABITAT DISPLAY | 2020-06-08 | 11,475 | 446 | SL | 15.000000000000 | 765 | 0 | 0 | |
| DRIVEWAY | 2021-10-06 | 9,975 | SL | 15.000000000000 | 166 | 0 | 166 | ||
| FENCE | 2021-07-02 | 3,693 | SL | 15.000000000000 | 123 | 0 | 123 | ||
| LAND - DONATED 2015 | 2015-01-01 | 40,000 | L | 0 | 0 | 0 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
SILENT NIGHT IN ALGONA LLC |
504 CHILSON AVE LANSING,MI48906 |
2021-03-19 | 125,000 | SILENT NIGHT IN ALGONA - DISPLAYING ALGONA, IOWA HERITAGE/PRESERVING HISTORY AHND HIGHLIGHTING KOSSUTH COUNTY, A RURAL IOWA AREA AS A PLACE TO VISIT AND LIVE THROUGH FILM PRODUCTION. | 0 | NONE | REPORTS TO BE RECEIVED IN 2022 | TO BE DETERMINED |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RANGER STATION BUILDING | 210,000 | 37,695 | 172,305 | |
| EQUIPMENT | 1,867 | 1,867 | 0 | |
| LAND - RANGER STATION | 20,000 | 0 | 20,000 | |
| LAND - DONATED 2015 | 299,830 | 0 | 299,830 | |
| LAND PREP COSTS | 27,877 | 0 | 27,877 | |
| LAND - DONATED 2017 | 500,000 | 0 | 500,000 | |
| CHAIRS & TABLES | 2,708 | 1,032 | 1,676 | |
| NATURAL HABITAT DISPLAY | 11,475 | 1,211 | 10,264 | |
| DRIVEWAY | 9,975 | 166 | 9,809 | |
| FENCE | 3,693 | 123 | 3,570 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 2,240 | 0 | 0 | 2,240 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| CONSTRUCTION IN PROCESS | 46,713 | 46,713 | |
| SILENT NIGHT IN ALGONA, LLC - PRI | 125,922 | 125,922 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES EXPENSES | 1,043 | 0 | 0 | 1,043 |
| LIABILITY INSURANCE | 3,213 | 0 | 0 | 3,213 |
| SUPPLIES | 1,950 | 0 | 0 | 1,950 |
| REPAIRS AND MAINTENANCE | 8,652 | 0 | 0 | 8,652 |
| RECEPTION EXPENSES | 478 | 0 | 0 | 478 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SILENT NIGHT IN ALGONA, LLC - K-1 INCOME | 922 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AGENCY FEES | 625 | 0 | 0 | 625 |
| OUTSIDE CONTRACT SERVICES | 2,657 | 0 | 0 | 2,657 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 3,902 | 0 | 0 | 3,902 |