| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,859 | 0 | 3,859 |
| 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 | 43,080 | SL | 39.000000000000 | 5,385 | 0 | ||
| EQUIPMENT | 2015-01-01 | 1,867 | 1,867 | SL | 5.000000000000 | 0 | 0 | ||
| LAND - RANGER STATION | 2015-01-01 | 20,000 | L | 0 | 0 | ||||
| LAND - DONATED 2015 | 2015-01-01 | 299,830 | L | 0 | 0 | ||||
| LAND PREP COSTS | 2017-12-29 | 27,877 | L | 0 | 0 | ||||
| LAND - DONATED 2017 | 2017-12-29 | 500,000 | L | 0 | 0 | ||||
| CHAIRS & TABLES | 2019-05-15 | 2,708 | 1,419 | SL | 7.000000000000 | 387 | 0 | ||
| NATURAL HABITAT DISPLAY | 2020-06-08 | 11,475 | 1,976 | SL | 15.000000000000 | 765 | 0 | ||
| DRIVEWAY | 2021-10-06 | 9,975 | 831 | SL | 15.000000000000 | 665 | 0 | ||
| FENCE | 2021-07-02 | 3,693 | 369 | SL | 15.000000000000 | 246 | 0 | ||
| 2018 JOHN DEERE LAWN MOWER | 2022-04-27 | 9,000 | 857 | SL | 7.000000000000 | 1,286 | 0 | ||
| LAND - DONATED 2022 | 2022-12-30 | 354,000 | L | 0 | 0 | ||||
| LAND - DONATED 2022 | 2022-12-30 | 390,000 | L | 0 | 0 | ||||
| BUILDING IMPROVEMENTS | 2022-10-20 | 112,850 | 482 | SL | 39.000000000000 | 2,894 | 0 | ||
| LAND - DONATED 2023 | 2023-04-03 | 216,000 | L | 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 AND HIGHLIGHTING KOSSUTH COUNTY, A RURAL IOWA AREA AS A PLACE TO VISIT AND LIVE THROUGH FILM PRODUCTION. | NONE | 10/11/23, 5/8/24 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - DONATED 2022 | 354,000 | 0 | 354,000 | 354,000 |
| LAND - DONATED 2022 | 390,000 | 0 | 390,000 | 390,000 |
| LAND - DONATED 2023 | 216,000 | 0 | 216,000 | 216,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| RANGER STATION BUILDING | 210,000 | 48,465 | 161,535 | 161,535 |
| EQUIPMENT | 1,867 | 1,867 | 0 | 0 |
| LAND - RANGER STATION | 20,000 | 0 | 20,000 | 20,000 |
| LAND - DONATED 2015 | 299,830 | 0 | 299,830 | 299,830 |
| LAND PREP COSTS | 27,877 | 0 | 27,877 | 27,877 |
| LAND - DONATED 2017 | 500,000 | 0 | 500,000 | 500,000 |
| CHAIRS & TABLES | 2,708 | 1,806 | 902 | 902 |
| NATURAL HABITAT DISPLAY | 11,475 | 2,741 | 8,734 | 8,734 |
| DRIVEWAY | 9,975 | 1,496 | 8,479 | 8,479 |
| FENCE | 3,693 | 615 | 3,078 | 3,078 |
| 2018 JOHN DEERE LAWN MOWER | 9,000 | 2,143 | 6,857 | 6,857 |
| BUILDING IMPROVEMENTS | 112,850 | 3,376 | 109,474 | 109,474 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10,003 | 0 | 10,003 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SILENT NIGHT IN ALGONA, LLC - PRI | 122,528 | 93,987 | 93,987 |
| EASTLAND PARK SENIOR APARTMENTS, LP - K-1 | -20,906 | -24,381 | -24,381 |
| Description | Amount |
|---|---|
| INVESTMENT ADJ. | 5,837 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LIABILITY INSURANCE | 1,160 | 0 | 1,160 | |
| VOLUNTEERISM | 2,419 | 0 | 2,419 | |
| BOARD GATHERINGS | 1,398 | 0 | 1,398 | |
| RED LETTER AWARDS | 400 | 0 | 400 | |
| DISPLAY CASE | 2,787 | 0 | 2,787 | |
| CONTROLLED BURN FEES | 2,500 | 0 | 2,500 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ELECTRIC REIMBURSEMENT | 180 | 180 | |
| SILENT NIGHT IN ALGONA, LLC - K-1 INCOME | -21,041 | -21,041 | |
| EASTLAND PARK SENIOR APARTMENTS, LP - K-1 INCOME | -1,574 | -1,574 | |
| GAS MAINS REIMBURSEMENT | 7,622 | 7,622 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AGENCY FEES | 2,500 | 0 | 2,500 | |
| OUTSIDE CONTRACT SERVICES | 9,077 | 0 | 9,077 | |
| APPRAISAL FEES | 1,525 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX | 23 | 0 | 23 |