| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 2,378 | 2,378 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FENCE AND CONCRETE WORK | 2021-08-24 | 7,245 | 644 | SL | 15.000000000000 | 483 | 483 | ||
| 10 ZELLER XING NL BLDG | 2020-12-31 | 3,992 | L | 0 | 0 | ||||
| 10 ZELLER XING NL LAND | 2020-12-31 | 35,924 | 2,612 | SL | 27.500000000000 | 1,306 | 1,306 | ||
| 710 ARBOR DR, IOWA CITY, IA LAND | 2020-12-31 | 6,255 | L | 0 | 0 | ||||
| 710 ARBOR DR, IOWA CITY, IA BLDG | 2020-12-31 | 56,297 | 4,094 | SL | 27.500000000000 | 2,047 | 2,047 | ||
| 472 CAMBRIA LAND | 2020-12-31 | 8,519 | L | 0 | 0 | ||||
| 472 CAMBRIA BUILDING | 2020-12-31 | 76,670 | 5,576 | SL | 27.500000000000 | 2,788 | 2,788 | ||
| 505 PENN LAND | 2020-12-31 | 4,204 | L | 0 | 0 | ||||
| 505 PENN BUILDING | 2020-12-31 | 37,836 | 2,752 | SL | 27.500000000000 | 1,376 | 1,376 | ||
| 1421 MCKINLEY LAND | 2020-12-31 | 4,566 | L | 0 | 0 | ||||
| 1421 MCKINLEY BUILDING | 2020-12-31 | 41,090 | 2,988 | SL | 27.500000000000 | 1,494 | 1,494 | ||
| 2917 SWEET BRIAR LAND | 2020-12-31 | 4,249 | L | 0 | 0 | ||||
| 2917 SWEET BRIAR BUILDING | 2020-12-31 | 38,243 | 2,782 | SL | 27.500000000000 | 1,391 | 1,391 | ||
| 1577 BURR DRIVE LAND | 2020-12-31 | 10,261 | L | 0 | 0 | ||||
| 1577 BURR DRIVE BUILDING | 2020-12-31 | 92,353 | 6,716 | SL | 27.500000000000 | 3,358 | 3,358 | ||
| 560 KANSAS LAND | 2020-12-31 | 5,777 | L | 0 | 0 | ||||
| 560 KANSAS BUILDING | 2020-12-31 | 51,994 | 3,782 | SL | 27.500000000000 | 1,891 | 1,891 | ||
| 440 BRADLEY #11 LAND | 2022-12-31 | 11,000 | L | 0 | 0 | ||||
| 440 BRADLEY #11 BUILDING | 2022-12-31 | 42,933 | SL | 27.500000000000 | 1,561 | 1,561 | |||
| 460 BRADLEY #11 LAND | 2022-12-31 | 10,000 | L | 0 | 0 | ||||
| 460 BRADLEY #11 BUILDING | 2022-12-31 | 35,771 | SL | 27.500000000000 | 1,301 | 1,301 | |||
| 470 PENN STREET LAND | 2022-12-31 | 12,950 | L | 0 | 0 | ||||
| 470 PENN STREET BUILDING | 2022-12-31 | 41,505 | SL | 27.500000000000 | 1,509 | 1,509 | |||
| 80 CHERRY ST LAND | 2022-12-31 | 11,082 | L | 0 | 0 | ||||
| 80 CHERRY ST BUILDING | 2022-12-31 | 30,939 | SL | 27.500000000000 | 1,125 | 1,125 | |||
| 2873 CORAL COURT LAND | 2022-12-31 | 5,000 | L | 0 | 0 | ||||
| 2873 CORAL COURT BUILDING | 2022-12-31 | 51,665 | SL | 27.500000000000 | 1,879 | 1,879 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FENCE AND CONCRETE WORK | 7,245 | 1,127 | 6,118 | |
| 10 ZELLER XING NL BLDG | 3,992 | 0 | 3,992 | |
| 10 ZELLER XING NL LAND | 35,924 | 3,918 | 32,006 | |
| 710 ARBOR DR, IOWA CITY, IA LAND | 6,255 | 0 | 6,255 | |
| 710 ARBOR DR, IOWA CITY, IA BLDG | 56,297 | 6,141 | 50,156 | |
| 472 CAMBRIA LAND | 8,519 | 0 | 8,519 | |
| 472 CAMBRIA BUILDING | 76,670 | 8,364 | 68,306 | |
| 505 PENN LAND | 4,204 | 0 | 4,204 | |
| 505 PENN BUILDING | 37,836 | 4,128 | 33,708 | |
| 1421 MCKINLEY LAND | 4,566 | 0 | 4,566 | |
| 1421 MCKINLEY BUILDING | 41,090 | 4,482 | 36,608 | |
| 2917 SWEET BRIAR LAND | 4,249 | 0 | 4,249 | |
| 2917 SWEET BRIAR BUILDING | 38,243 | 4,173 | 34,070 | |
| 1577 BURR DRIVE LAND | 10,261 | 0 | 10,261 | |
| 1577 BURR DRIVE BUILDING | 92,353 | 10,074 | 82,279 | |
| 560 KANSAS LAND | 5,777 | 0 | 5,777 | |
| 560 KANSAS BUILDING | 51,994 | 5,673 | 46,321 | |
| 440 BRADLEY #11 LAND | 11,000 | 0 | 11,000 | |
| 440 BRADLEY #11 BUILDING | 42,933 | 1,561 | 41,372 | |
| 460 BRADLEY #11 LAND | 10,000 | 0 | 10,000 | |
| 460 BRADLEY #11 BUILDING | 35,771 | 1,301 | 34,470 | |
| 470 PENN STREET LAND | 12,950 | 0 | 12,950 | |
| 470 PENN STREET BUILDING | 41,505 | 1,509 | 39,996 | |
| 80 CHERRY ST LAND | 11,082 | 0 | 11,082 | |
| 80 CHERRY ST BUILDING | 30,939 | 1,125 | 29,814 | |
| 2873 CORAL COURT LAND | 5,000 | 0 | 5,000 | |
| 2873 CORAL COURT BUILDING | 51,665 | 1,879 | 49,786 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 772,101 | 772,101 |
| EQUITY AND OPTIONS | FMV | 961,894 | 961,894 |
| HILLS BANCORPORATION | FMV | 40,803 | 40,803 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOA DUE | 20,075 | 20,075 | 0 | |
| SNOW REMOVAL | 565 | 565 | 0 | |
| INSURANCE | 3,844 | 3,844 | 0 | |
| PERMITS | 456 | 456 | 0 | |
| UTILITIES | 216 | 216 | 0 | |
| REPAIRS & MAINTENANCE | 14,052 | 14,052 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS 2023 | 154,909 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 9,435 | 13,955 |
| PREPAID RENT | 4,728 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 6,211 | 6,211 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAXES | 6,000 | 0 | 0 | |
| PROPERTY TAX | 36,371 | 36,371 | 0 |