| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 3,444 | 3,444 | 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 | 1,127 | 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 | 3,918 | 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 | 6,141 | 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 | 8,364 | 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 | 4,128 | 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 | 4,482 | 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 | 4,173 | 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 | 10,074 | 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 | 5,673 | 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 | 1,561 | 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 | 1,301 | 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 | 1,509 | 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 | 1,125 | 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 | 1,879 | SL | 27.500000000000 | 1,879 | 1,879 | ||
| 505 PENN HVAC | 2024-01-01 | 4,862 | SL | 27.500000000000 | 177 | 177 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FENCE AND CONCRETE WORK | 7,245 | 1,610 | 5,635 | |
| 10 ZELLER XING NL BLDG | 3,992 | 0 | 3,992 | |
| 10 ZELLER XING NL LAND | 35,924 | 5,224 | 30,700 | |
| 710 ARBOR DR, IOWA CITY, IA LAND | 6,255 | 0 | 6,255 | |
| 710 ARBOR DR, IOWA CITY, IA BLDG | 56,297 | 8,188 | 48,109 | |
| 472 CAMBRIA LAND | 8,519 | 0 | 8,519 | |
| 472 CAMBRIA BUILDING | 76,670 | 11,152 | 65,518 | |
| 505 PENN LAND | 4,204 | 0 | 4,204 | |
| 505 PENN BUILDING | 37,836 | 5,504 | 32,332 | |
| 1421 MCKINLEY LAND | 4,566 | 0 | 4,566 | |
| 1421 MCKINLEY BUILDING | 41,090 | 5,976 | 35,114 | |
| 2917 SWEET BRIAR LAND | 4,249 | 0 | 4,249 | |
| 2917 SWEET BRIAR BUILDING | 38,243 | 5,564 | 32,679 | |
| 1577 BURR DRIVE LAND | 10,261 | 0 | 10,261 | |
| 1577 BURR DRIVE BUILDING | 92,353 | 13,432 | 78,921 | |
| 560 KANSAS LAND | 5,777 | 0 | 5,777 | |
| 560 KANSAS BUILDING | 51,994 | 7,564 | 44,430 | |
| 440 BRADLEY #11 LAND | 11,000 | 0 | 11,000 | |
| 440 BRADLEY #11 BUILDING | 42,933 | 3,122 | 39,811 | |
| 460 BRADLEY #11 LAND | 10,000 | 0 | 10,000 | |
| 460 BRADLEY #11 BUILDING | 35,771 | 2,602 | 33,169 | |
| 470 PENN STREET LAND | 12,950 | 0 | 12,950 | |
| 470 PENN STREET BUILDING | 41,505 | 3,018 | 38,487 | |
| 80 CHERRY ST LAND | 11,082 | 0 | 11,082 | |
| 80 CHERRY ST BUILDING | 30,939 | 2,250 | 28,689 | |
| 2873 CORAL COURT LAND | 5,000 | 0 | 5,000 | |
| 2873 CORAL COURT BUILDING | 51,665 | 3,758 | 47,907 | |
| 505 PENN HVAC | 4,862 | 177 | 4,685 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 911,732 | 911,732 |
| EQUITY AND OPTIONS | FMV | 1,524,032 | 1,524,032 |
| HILLS BANCORPORATION | FMV | 40,266 | 40,266 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOA DUE | 19,747 | 19,747 | 0 | |
| SNOW REMOVAL | 175 | 175 | 0 | |
| INSURANCE | 4,139 | 4,139 | 0 | |
| PERMITS | 1,181 | 1,181 | 0 | |
| UTILITIES | 61 | 61 | 0 | |
| REPAIRS & MAINTENANCE | 20,269 | 20,269 | 0 | |
| OPERATING EXPENSES | 2,692 | 2,692 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS 2024 | 169,756 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 13,955 | 14,970 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 9,470 | 9,470 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAX | 37,424 | 37,424 | 0 |