| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/AUDIT FEES | 30,177 | 0 | 30,177 |
| Category | Amount |
|---|---|
| MICRO LOANS - THE MISSION OF THE WAPELLO COUNTY MICRO LOAN PROGRAM IS TO PROMOTE ENTREPRENEURSHIP AND SMALL BUSINESS ACTIVITY THROUGH PARTNERSHIPS AND COLLABORATION. AN ADVISORY COMMITTEE HAS BEEN ESTABLISHED TO SOLICIT AND REVIEW LOAN APPLICATIONS. THE COMMITTEE THEN RECOMMENDS OR DENIES THE MICR | 5,314 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2011-07-01 | 299,499 | 30,787 | SL | 15.000000000000 | 21,845 | 0 | ||
| EQUIPMENT | 2011-07-01 | 103,310 | 32,942 | SL | 5.000000000000 | 12,680 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 2011-07-01 | 14,812 | 14,812 | SL | 3.000000000000 | 0 | 0 | ||
| LAND | 2011-07-01 | 11,277 | L | 0 | 0 | ||||
| CONSTRUCTION IN PROCESS | 2011-07-01 | 1,139,151 | SL | 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 |
|---|---|---|---|---|---|---|---|---|---|
|
PRAIRIE HILLS AT PENN PLACE OPERATIONS LLC |
2871 HEINZ ROAD SUITE B IOWA CITY,IA52240 |
2015-01-01 | 42,075 | TO SUBSIDIZE 5 MEDICAID RESIDENTS AT SYLVAN WOODS TO ALLOW THEM TO REMAIN AT THE RETIREMENT COMMUNITY. | 42,075 | NONE | NOT YET DUE | NO NEED FOR VERIFICATION HAS BEEN IDENTIFIED. | |
|
OTTUMWA ECONOMIC DEVELOPMENT CORPORATION |
217 E MAIN STREET OTTUMWA,IA52501 |
2015-09-03 | 72,829 | GRANT FOR ALLIANT ENERGY SUBSTATION WALL | 72,829 | NONE | 10/19/15 | NO NEED FOR VERIFICATION HAS BEEN IDENTIFIED. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 5,057,928 | 5,057,928 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 15,767,909 | 15,767,909 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BENEFICIAL INTEREST IN PERPETUAL TRUSTS | FMV | 0 | 0 |
| MUTUAL FUNDS | FMV | 23,691,126 | 23,691,126 |
| ALTERNATIVE INVESTMENTS | FMV | 20,287,881 | 20,287,881 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 299,499 | 52,632 | 246,867 | 246,867 |
| EQUIPMENT | 103,310 | 45,622 | 57,688 | 57,688 |
| LEASEHOLD IMPROVEMENTS | 14,812 | 14,812 | 0 | 0 |
| LAND | 11,277 | 0 | 11,277 | 11,277 |
| CONSTRUCTION IN PROCESS | 1,139,151 | 0 | 1,139,151 | 1,139,151 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 12,795 | 0 | 12,795 |
| Item No. | 1 |
|---|---|
| Lender's Name | SOUTH OTTUMWA SAVINGS BANK |
| Lender's Title | LENDER |
| Relationship to Insider | NONE |
| Original Amount of Loan | 365,013 |
| Balance Due | 365,013 |
| Date of Note | 2015-03 |
| Maturity Date | 2025-03 |
| Repayment Terms | |
| Interest Rate | 3.650000000000 |
| Security Provided by Borrower | REAL ESTATE |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RECEIVABLE RELATED TO ASSET PURCHASE AGREEMENT | 765,500 | 473,250 | 473,250 |
| OTHER RECEIVABLES | 87,767 | 133,801 | 133,801 |
| PRI - MARKET ON MAIN (NBV) | 0 | 864,756 | 864,756 |
| PRI - MICROLOANS RECEIVABLE | 8,965 | 14,279 | 14,279 |
| PRI - RIPPLING WATERS PROPERTY (NBV) | 0 | 1,143,452 | 1,143,452 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 5,602,349 |
| CHANGE IN VALUE OF BENEFICIAL TRUSTS | 333,009 |
| TRANSFER OF INTEREST IN PERPETUAL TRUST | 2,270,337 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND PROMOTION | 23,970 | 0 | 23,970 | |
| OFFICE EXPENSE | 70,786 | 4,582 | 66,204 | |
| INSURANCE | 20,505 | 4,159 | 16,346 | |
| DUES & LICENSES | 8,027 | 884 | 7,143 | |
| MISCELLANEOUS EXPENSE | 15,991 | 387 | 15,604 | |
| BANK FEES | 5,723 | 5 | 5,718 | |
| OTHER PROGRAM SERVICE EXPENSES | 69,695 | 0 | 69,695 | |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | -164,146 | |
| OTHER PORTFOLIO DEDUCTIONS - SCH K-1S | 0 | 10,179 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PRI - MICRO LOAN INTEREST INCOME | 903 | 903 | 903 |
| PRI - MKT ON MAIN RENT INCOME | 23,597 | 23,597 | 23,597 |
| PRI - RIPPLING WTRS RENT INCOME | 224,263 | 224,263 | 224,263 |
| OTHER PORTFOLIO INCOME - SCH K-1S | 0 | 26,636 | 0 |
| TUITION & DUES | 17,313 | 17,313 | |
| RESERVES RELEASED | 200,000 | 200,000 | |
| GRANTS RETURNED | 7,700 | 7,700 | |
| MISCELLANEOUS INCOME | 6,175 | 6,175 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| AUXILIARY FUNDS PAYABLE | 505,320 | 523,417 |
| ESTIMATED OBLIGATIONS - ASSET PURCHASE AGREEMENT | 1,540,163 | 985,194 |
| AGENCY FUNDS PAYABLE | 226,824 | 214,522 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 295,788 | 295,788 | 0 | |
| CONSULTING FEES | 502,717 | 25,461 | 477,256 | |
| SANDERSON INT'L INVEST FEES SCH K-1 | 0 | 30,180 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 46,949 | 5,376 | 41,573 | |
| EXCISE TAX | 80,000 | 0 | 0 | |
| FOREIGN TAXES - SCH K-1S | 0 | 7,311 | 0 |