| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 742 | 0 | 0 | 742 |
| 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. 8621 SAN MATEO NE | 2016-01-01 | 615,000 | 62,442 | SL | 39.000000000000 | 11,170 | 11,170 | 11,170 | |
| LAND 8621 SAN MATEO NE | 2016-01-01 | 205,000 | L | 0 | 0 | 0 | |||
| IRRIGATION EQUIPMENT | 2017-01-03 | 4,000 | 1,713 | SL | 7.000000000000 | 429 | 429 | 429 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| SCHEDULE OF CONTROLLED ENTITIES | FORM 990-PF, PAGE 5, LINE 11 | NAME OF CONTROLLED ENTITY: BAYVIEW LAGOON SAADDRESS: 2-- MTRS. SO. OF FERRETERIA, SAN PEDRO SARCHI SUR, COSTA RICAEMPLOYER ID NO: 00-0000000EXCESS BUSINESS HOLDING: NO |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALTRAIA GROUP INC | 50,156 | 53,974 |
| INVESCO FINANCE PLC | 10,000 | 10,977 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MORGAN STANLEY INVESTMENTS | 2,398 | 550 |
| 3M COMPANY | 4,302 | 5,069 |
| ADOBE INC | 5,855 | 9,002 |
| AMGEN INC | 4,114 | 4,368 |
| AUTOZONE INC | 9,180 | 11,854 |
| CISCO SYS INC | 4,318 | 4,699 |
| FORTIVE COP | 4,048 | 4,957 |
| HOME DEPOT | 10,445 | 13,812 |
| HORMEL FOODS CORPORATION | 4,339 | 4,242 |
| HUMANA INC | 5,945 | 7,795 |
| NIKE INC | 9,636 | 15,703 |
| NORTONLIFELOCK INC | 10,192 | 10,930 |
| PARKER HANNIFIN COP | 4,728 | 7,083 |
| PROLOGIS INC | 5,866 | 7,275 |
| WASTE MGMT INC | 4,229 | 5,071 |
| COMM SERV SELECT SECTOR SPOR | 3,608 | 4,251 |
| HEALTH CARE SEL SECT SPDR FD | 3,559 | 3,857 |
| INDUSTRIAL SEL SEC SPDR FD | 3,560 | 4,428 |
| INVESCO ULTRA SHORT DURATION | 7,071 | 7,132 |
| ISHARES CORE GROWTH ALLOCATION | 5,462 | 5,951 |
| ISHARES SHORT TREASURY BD | 5,330 | 5,305 |
| SPDR SER TRUST BBG BCL | 6,315 | 6,315 |
| SCHWAB US DVD EQUITY ETF | 28,131 | 39,895 |
| THE FINANCIAL SEL SECT SPDR FD | 3,615 | 4,481 |
| THE TECHNOLOGY SEL SEC SPDR FD | 3,577 | 4,291 |
| AMERICAN BALANCED F2 | 52,724 | 57,717 |
| AMERICAN INC FD OF AMERICA F2 | 33,019 | 38,435 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN BAYVIEW LAGOON S.A. | AT COST | 832,000 | 832,000 |
| COSTA RICA PUBLICLY TRADED INVESTMENTS | FMV | 197,476 | 197,476 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 410 | 0 | 0 | 410 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| WATER RIGHTS | 102,208 | 102,208 | 102,208 |
| DEPLETABLE ASSETS | 128,336 | 128,336 | 128,336 |
| LESS ACCUMULATED DEPLETION | -128,336 | -128,336 | -128,336 |
| ORGANIZATION COSTS | 5,415 | 5,415 | 5,415 |
| BUILDING & EQUIPMENT COSTA RICA | 63,244 | 63,244 | 63,244 |
| WORK IN PROGRESS | 71 | 66 | 66 |
| COSTA RICA PREPAID EXPENSES | 219 | 219 |
| Description | Amount |
|---|---|
| CONSOLIDATION OF FOREIGN OPERATIONS | 22,968 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 31 | 0 | 0 | 31 |
| OTHER COSTA RICA EXPENSES | 2,066 | 0 | 0 | 2,066 |
| TELEPHONE | 372 | 0 | 0 | 372 |
| OUTSIDE SERVICES | 3,038 | 0 | 0 | 3,038 |
| REPAIRS | 4,327 | 4,327 | 4,327 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MORTGAGE LOANS INTEREST | 57,481 | 57,481 | 57,481 |
| INTEREST INCOME FROM INSTALLMENT SALE | 2,992 | 2,992 | 2,992 |
| PRINCIPAL PMTS ON INSTALL SALE | 2 | 2 | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED INCOME - COSTA RICA | 242,063 | 217,514 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT INVESTMENT FEES | 5,221 | 5,221 | 5,221 | 0 |
| OTHER PROFESSIONAL FEES | 37,523 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 2,724 | 0 | 0 | 2,724 |
| PROPERTY TAXES | 201 | 0 | 0 | 201 |