| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BLDG - 1 SUNNYMEDE | 2010-12-31 | 190,000 | 59,878 | SL | 27 | 0 | 0 | 0 | |
| BLDG IMPR-1 SUNNY | 51,499 | 0 | SL | 27 | 0 | 0 | 0 | ||
| LAND IMPRV-1 SUNNY | 74,065 | 0 | SL | 15 | 0 | ||||
| LAND - 1 SUNNYMEDE | 2012-12-31 | 35,000 | L | ||||||
| BLDG IMPRV-1 SUNNY | 2022-12-31 | 113,950 | 0 | SL | 27 | 0 | 0 | 0 | |
| HVAC SUNNYMEDE | 2023-04-05 | 3,100 | SL | 7 | 0 | 0 | 0 | ||
| BLDG IMPR-1 SUNNY | 2023-12-31 | 99,084 | SL | 27 | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMAZON COM | 22,845 | 36,466 |
| BORG WARNER INC | 16,476 | 10,755 |
| CLEAN ENERGY FUELS CORP | 17,609 | 7,660 |
| GILEAD SCIENCES INC | 12,280 | 8,101 |
| ISHARES BROAD USD INV GRD CORP | 13,422 | 13,891 |
| ISHARES CORE MSCI EMERGING MAR | 15,693 | 17,096 |
| ISHARES MSCI EAFE VALUE INX | 15,667 | 17,870 |
| ISHARES MSCI GRW IDX | 14,542 | 16,465 |
| ISHARES RUSSELL MIDCAP G IN FD | 9,347 | 10,968 |
| ISHARES RUSSELL MIDCAP VALUE | 16,532 | 17,676 |
| ISHARES RUSSELL TOP 200 GROW | 39,431 | 54,318 |
| ISHARES RUSSELL TOP 200 VALUE | 31,026 | 32,840 |
| KINDER MORGAN INC | 21,458 | 8,820 |
| PHINIA INC | 2,243 | 1,817 |
| POLARIS INDUSTRIES | 15,236 | 9,477 |
| VANGUARD GOVT BOND ETF INTERME | 8,764 | 8,839 |
| VANGUARD LT GOV BOND ETF | 4,276 | 4,246 |
| VANGUARD MORTGAGE-BACKED SEC I | 16,103 | 15,948 |
| VANGUARD RUSSELL 2000 ETF | 8,434 | 9,245 |
| VANGUARD SHOR-TERM GOV BOND | 7,590 | 7,641 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BLDG - 1 SUNNYMEDE | 190,000 | 59,878 | 130,122 | 212,500 |
| BLDG IMPR-1 SUNNY | 51,499 | 0 | 51,499 | 51,499 |
| LAND IMPRV-1 SUNNY | 74,065 | 0 | 74,065 | 74,065 |
| LAND - 1 SUNNYMEDE | 35,000 | 35,000 | 35,000 | |
| BLDG IMPRV-1 SUNNY | 113,950 | 0 | 113,950 | 113,950 |
| HVAC SUNNYMEDE | 3,100 | 0 | 3,100 | 3,100 |
| BLDG IMPR-1 SUNNY | 99,084 | 0 | 99,084 | 99,084 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AMERICO FINANCIAL - ANNUITY PO | 279,432 | 265,460 | |
| AMERICO FINANCIAL - ANNUITY PO | 560,680 | 527,040 | |
| AMERICO FINANCIAL - ANNUITY PO | 531,933 | 500,017 | |
| ASPIDA LIFE INSURANCE 3440 | 700,000 | 690,000 | |
| ASSURITY LIFE INSURANCE CO - P | 301,000 | 297,144 | |
| ATHENE LIFE INSURANCE CO - ANN | 450,640 | 429,350 | |
| ATHENE LIFE INSURANCE CO - ANN | 509,152 | 485,763 | |
| DELAWARE LIFE INSURANCE COMPAN | 405,000 | 350,901 | |
| EQUITRUST LIFE INSURANCE CO - | 464,385 | 433,183 | |
| EQUITRUST LIFE INSURANCE CO - | 380,166 | 380,166 | |
| FIDELITY & GUARANTY LIFE INSUR | 318,914 | 234,010 | |
| FIDELITY & GUARANTY LIFE INSUR | 591,353 | 555,872 | |
| NATIONAL WESTERN LIFE - ANNUIT | 387,583 | 374,422 | |
| NATIONAL WESTERN LIFE - ANNUIT | 528,347 | 464,757 | |
| NATIONAL WESTERN LIFE - ANNUIT | 147,518 | 128,397 | |
| NATIONWIDE - ANNUITY POLICY # | 165,647 | 144,853 | |
| SILAC (EQUITABLE) INSURANCE CO | 513,810 | 365,949 | |
| FIDELITY & GUARNATEE LIFE INS | 300,000 | 266,449 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 39,387 | 39,387 | ||
| POSTAGE AND DELIVERY | 157 | 157 | ||
| Payroll Processing Fees | 696 | 696 | ||
| Property insurance | 5,276 | 5,276 | ||
| Property Maintenance | 15,765 | 15,765 | ||
| State or Local Filing Fees | 25 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NET INCOME FROM ANNUITIES | 61,280 | 61,280 | |
| NET INCOME FROM LIFE INSURANCE POLICY | 10,338 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL TAX WITHHOLDINGS | 4,299 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 5,560 | 5,560 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2023 | 800 | |||
| 990-PF Excise Tax for 2021 | 5,208 | |||
| 990-PF Excise Tax for 2022 | 783 | |||
| IRS MISCELLANEOUS FEE | 3,579 | |||
| Property Taxes | 4,357 | 4,357 | ||
| BACKUP WITHHOLDING TAX | 451 |