| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX & ACCOUNTING FEES | 16,800 | 8,400 | 8,400 |
| 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 & EQUIPM | 2000-12-31 | 4,802 | 4,802 | M7 | |||||
| FURNITURE & EQUIPM | 2001-12-31 | 1,994 | 1,994 | M7 | |||||
| FURNITURE & EQUIPM | 2002-12-31 | 831 | 831 | M7 | |||||
| FURNITURE & EQUIPM | 2005-12-31 | 4,928 | 4,928 | M7 | |||||
| FURNITURE & EQUIPM | 2006-12-31 | 249 | 249 | M7 | |||||
| FURNITURE & EQUIPM | 2010-06-30 | 9,870 | 9,870 | M7 | |||||
| BUILDING 1528 PONT | 2007-01-01 | 153,397 | 53,689 | SL | 40 | 3,835 | |||
| BUILDING IMPROVEME | 2007-01-01 | 4,190 | 1,468 | SL | 40 | 105 | |||
| BUILDING IMPROVEME | 2008-01-01 | 34,870 | 11,334 | SL | 40 | 872 | |||
| BUILDING IMPROVEME | 2009-01-01 | 43,391 | 13,019 | SL | 40 | 1,085 | |||
| BUILDING IMPROVEME | 2010-01-01 | 20,425 | 5,619 | SL | 40 | 511 | |||
| BUILDING IMPROVEME | 2011-01-01 | 4,170 | 1,041 | SL | 40 | 104 | |||
| BUILDING IMPROVEME | 2012-01-01 | 9,888 | 2,224 | SL | 40 | 247 | |||
| BUILDING IMPROVEME | 2013-01-01 | 67,275 | 13,456 | SL | 40 | 1,682 | |||
| BUILDING IMPROVEME | 2014-01-01 | 10,175 | 1,778 | SL | 40 | 254 | |||
| BUILDING IMPROVEME | 2015-12-31 | 91,941 | 11,495 | SL | 40 | 2,299 | |||
| ELECTRIC METER | 2016-01-06 | 4,994 | 1,940 | M7 | 223 | ||||
| BUILDING 1528 PONT | 2016-12-31 | 4,490 | 448 | SL | 40 | 112 | |||
| ELEVATOR | 2017-12-31 | 40,000 | 40,000 | M15 | |||||
| BUILDING IMPROVEME | 2017-12-31 | 180,733 | 13,554 | SL | 40 | 4,518 | |||
| BUILDING IMPROVEME | 2018-12-31 | 341,426 | 17,072 | SL | 40 | 8,536 | |||
| BUILDING IMPROVEME | 2019-12-31 | 324,771 | 8,119 | SL | 40 | 8,119 | |||
| BUILDING IMPROVEME | 2020-12-31 | 5,429 | SL | 40 | 136 | ||||
| TREES & SHRUBS | 2020-12-31 | 2,383 | 2,383 | M15 | |||||
| BUILDING IMPROVEME | 2021-07-01 | 21,356 | SL | 40 | 267 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Statement for Conduit Foundation | Form 990-PF, Part XII, Line 7 IRC CODE SEC. 170(B)(1)(F)(II) | A 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: $269,264 LESS INCOME DISTRIBUTABLE AMOUNT: $122,968 REMAINING AMOUNT OUT OF CORPUS (PART XII, LINE 4E): $146,296 CONTRIBUTIONS RECEIVED (PART I, LINE 1): $100,000 AMOUNT TREATED AS DISTRIBUTIONS OUT OF CORPUS: $100,000 SINCE THE FOUNDATION MADE QUALIFYING DISTRIBUTIONS, NET OF APPLICABLE UNDISTRIBUTED INCOME FOR THE CURRENT AND PRIOR YEAR, OF MORE THAN $100,000 NOT LATER THAN THE 15TH DAY OF THE THIRD MONTH AFTER 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 FOUNDATION UNDER IRC CODE SEC. 170(B)(1)(F)(II) FOR ITS TAX YEAR ENDED 12/31/2021. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TIAA-CREF HIGH YIELD BOND | 91,064 | 96,400 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GRIEF BROS CORP | 7,375 | 29,890 |
| LEDYARD NB | 92,450 | 184,125 |
| AGILYSYS | 22,680 | 88,920 |
| NATIONAL RESEARCH | 3,063 | 14,532 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & EQUIPM | 4,802 | 4,802 | ||
| FURNITURE & EQUIPM | 1,994 | 1,994 | ||
| FURNITURE & EQUIPM | 831 | 831 | ||
| FURNITURE & EQUIPM | 4,928 | 4,928 | ||
| FURNITURE & EQUIPM | 249 | 249 | ||
| FURNITURE & EQUIPM | 9,870 | 9,870 | ||
| BUILDING 1528 PONT | 153,397 | 57,524 | 95,873 | |
| BUILDING IMPROVEME | 4,190 | 1,573 | 2,617 | |
| BUILDING IMPROVEME | 34,870 | 12,206 | 22,664 | |
| BUILDING IMPROVEME | 43,391 | 14,104 | 29,287 | |
| BUILDING IMPROVEME | 20,425 | 6,130 | 14,295 | |
| BUILDING IMPROVEME | 4,170 | 1,145 | 3,025 | |
| BUILDING IMPROVEME | 9,888 | 2,471 | 7,417 | |
| BUILDING IMPROVEME | 67,275 | 15,138 | 52,137 | |
| BUILDING IMPROVEME | 10,175 | 2,032 | 8,143 | |
| BUILDING IMPROVEME | 91,941 | 13,794 | 78,147 | |
| ELECTRIC METER | 4,994 | 4,660 | 334 | |
| BUILDING 1528 PONT | 4,490 | 560 | 3,930 | |
| ELEVATOR | 40,000 | 40,000 | ||
| BUILDING IMPROVEME | 180,733 | 18,072 | 162,661 | |
| BUILDING IMPROVEME | 341,426 | 25,608 | 315,818 | |
| BUILDING IMPROVEME | 324,771 | 16,238 | 308,533 | |
| BUILDING IMPROVEME | 5,429 | 136 | 5,293 | |
| TREES & SHRUBS | 2,383 | 2,383 | ||
| BUILDING IMPROVEME | 21,356 | 267 | 21,089 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INT ON JOINT ACCT OPERATIONS | 90,833 | 89,369 | 89,369 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 20 | 20 | ||
| UTILITIES | 4,342 | 4,342 | ||
| Insurance | 7,180 | 7,180 | ||
| REPAIRS & MAINTENANCE | 2,361 | 2,361 | ||
| LEGAL FEES | 19,777 | 19,777 | ||
| INVESTMENTS FEES | 811 | 811 | ||
| BANK FEES | 100 | 100 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 404,423 | 404,423 | |
| OCCIDENTAL ENERGY | 188 | 188 | |
| SUNOCO | 335 | 335 | |
| APACHE CORP | 510 | 510 | |
| UNITEX OIL & GAS | 407 | 407 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 6,508 | 6,508 | ||
| IRS PENALTY & INTEREST | 284 |