| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 546 | 546 | 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 | 1,610 | 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 | 5,224 | 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 | 8,188 | 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 | 11,152 | 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 | 5,504 | 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 | 5,976 | 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 | 5,564 | 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 | 13,432 | 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 | 7,564 | 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 | 3,122 | 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 | 2,602 | 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 | 3,018 | 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 | 2,250 | 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 | 3,758 | SL | 27.500000000000 | 1,879 | 1,879 | ||
| 505 PENN HVAC | 2024-01-01 | 4,862 | 177 | SL | 27.500000000000 | 177 | 177 | ||
| 710 ARBOR DR ROOF | 2024-01-01 | 10,835 | SL | 27.500000000000 | 394 | 394 | |||
| 2917 SWEET BRIAR ROOF | 2025-01-01 | 8,885 | SL | 27.500000000000 | 323 | 323 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FENCE AND CONCRETE WORK | 7,245 | 2,093 | 5,152 | |
| 10 ZELLER XING NL BLDG | 3,992 | 0 | 3,992 | |
| 10 ZELLER XING NL LAND | 35,924 | 6,530 | 29,394 | |
| 710 ARBOR DR, IOWA CITY, IA LAND | 6,255 | 0 | 6,255 | |
| 710 ARBOR DR, IOWA CITY, IA BLDG | 56,297 | 10,235 | 46,062 | |
| 472 CAMBRIA LAND | 8,519 | 0 | 8,519 | |
| 472 CAMBRIA BUILDING | 76,670 | 13,940 | 62,730 | |
| 505 PENN LAND | 4,204 | 0 | 4,204 | |
| 505 PENN BUILDING | 37,836 | 6,880 | 30,956 | |
| 1421 MCKINLEY LAND | 4,566 | 0 | 4,566 | |
| 1421 MCKINLEY BUILDING | 41,090 | 7,470 | 33,620 | |
| 2917 SWEET BRIAR LAND | 4,249 | 0 | 4,249 | |
| 2917 SWEET BRIAR BUILDING | 38,243 | 6,955 | 31,288 | |
| 1577 BURR DRIVE LAND | 10,261 | 0 | 10,261 | |
| 1577 BURR DRIVE BUILDING | 92,353 | 16,790 | 75,563 | |
| 560 KANSAS LAND | 5,777 | 0 | 5,777 | |
| 560 KANSAS BUILDING | 51,994 | 9,455 | 42,539 | |
| 440 BRADLEY #11 LAND | 11,000 | 0 | 11,000 | |
| 440 BRADLEY #11 BUILDING | 42,933 | 4,683 | 38,250 | |
| 460 BRADLEY #11 LAND | 10,000 | 0 | 10,000 | |
| 460 BRADLEY #11 BUILDING | 35,771 | 3,903 | 31,868 | |
| 470 PENN STREET LAND | 12,950 | 0 | 12,950 | |
| 470 PENN STREET BUILDING | 41,505 | 4,527 | 36,978 | |
| 80 CHERRY ST LAND | 11,082 | 0 | 11,082 | |
| 80 CHERRY ST BUILDING | 30,939 | 3,375 | 27,564 | |
| 2873 CORAL COURT LAND | 5,000 | 0 | 5,000 | |
| 2873 CORAL COURT BUILDING | 51,665 | 5,637 | 46,028 | |
| 505 PENN HVAC | 4,862 | 354 | 4,508 | |
| 710 ARBOR DR ROOF | 10,835 | 394 | 10,441 | |
| 2917 SWEET BRIAR ROOF | 8,885 | 323 | 8,562 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS | FMV | 1,063,958 | 1,063,958 |
| EQUITY AND OPTIONS | FMV | 2,012,526 | 2,012,526 |
| HILLS BANCORPORATION | FMV | 46,977 | 46,977 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALZED GAIN ON INVESTMENTS IN 2025 | 178,052 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HOA DUE | 22,627 | 22,627 | 0 | |
| SNOW REMOVAL | 944 | 944 | 0 | |
| INSURANCE | 4,702 | 4,702 | 0 | |
| PERMITS | 458 | 458 | 0 | |
| UTILITIES | 168 | 168 | 0 | |
| REPAIRS & MAINTENANCE | 23,183 | 23,183 | 0 | |
| OPERATING EXPENSES | 3,050 | 3,050 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 14,970 | 15,745 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 12,473 | 12,473 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL INCOME TAXES | 4,045 | 0 | 0 | |
| MISCELLANEOUS | 86 | 86 | 0 | |
| PROPERTY TAX | 38,102 | 38,102 | 0 |