| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 14,115 | 7,058 | 7,058 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & EQUIPMENT 2000 ADDITIONS | 2000-12-31 | 4,802 | 4,802 | 200DB | 7.000000000000 | 0 | 0 | ||
| FURNITURE & EQUIPMENT 2001 ADDITIONS | 2001-12-31 | 1,994 | 1,994 | 200DB | 7.000000000000 | 0 | 0 | ||
| FURNITURE & EQUIPMENT 2002 ADDITIONS | 2002-12-31 | 831 | 831 | 200DB | 7.000000000000 | 0 | 0 | ||
| FURNITURE & EQUIPMENT 2005 ADDITIONS | 2005-12-31 | 4,928 | 4,928 | 200DB | 7.000000000000 | 0 | 0 | ||
| FURNITURE & EQUIPMENT 2006 ADDITIONS | 2006-12-31 | 249 | 249 | 200DB | 7.000000000000 | 0 | 0 | ||
| FURNITURE & EQUIPMENT 2010 ADDITIONS | 2010-06-30 | 9,870 | 9,870 | 200DB | 7.000000000000 | 0 | 0 | ||
| BUILDING 1528 PONTIAC TRAIL | 2007-01-01 | 153,397 | 49,854 | SL | 40.000000000000 | 3,835 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2007 | 2007-01-01 | 4,190 | 1,363 | SL | 40.000000000000 | 105 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2008 | 2008-01-01 | 34,870 | 10,462 | SL | 40.000000000000 | 872 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2009 | 2009-01-01 | 43,391 | 11,934 | SL | 40.000000000000 | 1,085 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2010 | 2010-01-01 | 20,425 | 5,108 | SL | 40.000000000000 | 511 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2011 | 2011-01-01 | 4,170 | 937 | SL | 40.000000000000 | 104 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2012 | 2012-01-01 | 9,888 | 1,977 | SL | 40.000000000000 | 247 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2013 | 2013-01-01 | 67,275 | 11,774 | SL | 40.000000000000 | 1,682 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2014 | 2014-01-01 | 10,175 | 1,524 | SL | 40.000000000000 | 254 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2015 | 2015-12-31 | 91,941 | 9,196 | SL | 40.000000000000 | 2,299 | 0 | ||
| ELECTRIC METER | 2016-01-06 | 4,994 | 1,717 | 200DB | 7.000000000000 | 223 | 0 | ||
| BUILDING 1528 PONTIAC TRAIL 2016 | 2016-12-31 | 4,490 | 336 | SL | 40.000000000000 | 112 | 0 | ||
| ELEVATOR | 2017-12-31 | 40,000 | 150DB | 15.000000000000 | 0 | 0 | |||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2017 | 2017-12-31 | 180,733 | 9,036 | SL | 40.000000000000 | 4,518 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2018 | 2018-12-31 | 341,426 | 8,536 | SL | 40.000000000000 | 8,536 | 0 | ||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2019 | 2019-12-31 | 324,771 | SL | 40.000000000000 | 8,119 | 0 | |||
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2020 | 2020-12-31 | 5,429 | SL | 40.000000000000 | 0 | 0 | |||
| TREES & SHRUBS | 2020-12-31 | 2,383 | 150DB | 15.000000000000 | 2,383 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| STMT FOR CODE SEC. 170(B)(1)(F)(II) CONDUIT FOUNDATION | PART XIII LINE 7 | THE MOSAIC FOUNDATION (OF R. & P. HEYDON)EIN: 382910797STATEMENT FOR CODE SEC. 170(B)(1)(F)(II) CONDUIT FOUNDATION12/31/2020A PRIVATE FOUNDATION THAT, NOT LATER THAN THE 15TH DAY OF THE THIRD MONTH AFTER THE END OF ITS TAX YEAR IN WHICH CONTRIBUTIONS ARE RECEIVED, MAKES QUALIFYING DISTRIBUTIONS EQUAL TO 100% OF CONTRIBUTIONS RECEIVED QUALIFIES AS A 60% CHARITY.QUALIFYING DISTRIBUTIONS DURING THE TAX YEAR 252,908 LESS UNDISTRIBUTED INCOME OF PRIOR YEAR 0 LESS INCOME DISTRIBUTABLE AMOUNT 115,612 OUT OF CORPUS (PART XIII LINE 4E) 137,296 CONTRIBUTIONS RECEIVED (PART I LINE 1) 100,000 AMOUNTS TREATED AS DISTRIBUTIONS OUT OF CORPUSTO SATISFY REQUIREMENTS IMPOSED BY SECTION 170(B)(1)(F) 100,000 PART XIII LINE 7SINCE THE FOUNDATION MADE QUALIFYING DISTRIBUTIONS, NET OF APPLICABLE UNDISTRIBUTED INCOMEFOR THE CURRENT AND PRIOR YEAR, OF MORE THAN $100,000 NOT LATER THAN THE 15TH DAY OF THE THIRD MONTHAFTER THE END OF ITS TAX YEAR, IT THEREFORE QUALIFIES AS A CONDUIT FOUNDATION 60% CHARITY.BASED ON THE ABOVE, THE MOSAIC FOUNDATION (OF R. & P. HEYDON) IS A CONDUIT FOUNDATIONUNDER IRC CODE SEC. 170(B)(1)(F)(II) FOR ITS TAX YEAR ENDED 12/31/20. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TIAA-CREF HIGH YIELD BOND | 91,064 | 96,300 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GRIEF BROS CORP | 7,375 | 24,190 |
| LEDYARD NB | 92,450 | 137,625 |
| AGILYSYS | 22,680 | 76,760 |
| NATIONAL RESEARCH | 3,063 | 14,963 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPMENT 2000 ADDITIONS | 4,802 | 4,802 | 0 | |
| FURNITURE & EQUIPMENT 2001 ADDITIONS | 1,994 | 1,994 | 0 | |
| FURNITURE & EQUIPMENT 2002 ADDITIONS | 831 | 831 | 0 | |
| FURNITURE & EQUIPMENT 2005 ADDITIONS | 4,928 | 4,928 | 0 | |
| FURNITURE & EQUIPMENT 2006 ADDITIONS | 249 | 249 | 0 | |
| FURNITURE & EQUIPMENT 2010 ADDITIONS | 9,870 | 9,870 | 0 | |
| BUILDING 1528 PONTIAC TRAIL | 153,397 | 53,689 | 99,708 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2007 | 4,190 | 1,468 | 2,722 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2008 | 34,870 | 11,334 | 23,536 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2009 | 43,391 | 13,019 | 30,372 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2010 | 20,425 | 5,619 | 14,806 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2011 | 4,170 | 1,041 | 3,129 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2012 | 9,888 | 2,224 | 7,664 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2013 | 67,275 | 13,456 | 53,819 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2014 | 10,175 | 1,778 | 8,397 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2015 | 91,941 | 11,495 | 80,446 | |
| ELECTRIC METER | 4,994 | 4,437 | 557 | |
| BUILDING 1528 PONTIAC TRAIL 2016 | 4,490 | 448 | 4,042 | |
| ELEVATOR | 40,000 | 40,000 | 0 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2017 | 180,733 | 13,554 | 167,179 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2018 | 341,426 | 17,072 | 324,354 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2019 | 324,771 | 8,119 | 316,652 | |
| BUILDING IMPROVEMENTS 1528 PONTIAC TRAIL 2020 | 5,429 | 0 | 5,429 | |
| TREES & SHRUBS | 2,383 | 2,383 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INT ON JOINT ACCT OPERATIONS | 91,925 | 90,833 | 90,833 |
| Description | Amount |
|---|---|
| BOOK TO TAX ADJUSTMENT | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MICHIGAN FILING FEE | 20 | 0 | 20 | |
| UTILITIES | 3,856 | 0 | 3,856 | |
| INSURANCE | 6,555 | 0 | 6,555 | |
| REPAIRS AND MAINTENANCE | 12,318 | 0 | 12,318 | |
| LEGAL | 17,950 | 0 | 17,950 | |
| SUPPLIES | 360 | 0 | 360 | |
| APPRAISAL FEES | 10,432 | 10,432 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 298,184 | 298,184 | 298,184 |
| OCCIDENTAL ENERGY MARKETING | 97 | 97 | 97 |
| SUNOCO | 231 | 231 | 231 |
| APACHE CORP | 311 | 311 | 311 |
| ENDEAVOR ENERGY RESOURCES LP | 47 | 47 | 47 |
| SOCORRO EXPLORATION | 166 | 166 | 166 |
| UNITEX OIL & GAS | 143 | 143 | 143 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 12,379 | 0 | 12,379 | |
| 990-PF TAX PAYMENTS | 8,000 | 0 | 0 |