| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax Return Preparation/Review | 2,700 | 2,700 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING 13107 | 2021-07-23 | 762,396 | SL | 39 | 8,145 | 8,145 | 0 | ||
| IMPROVEMENTS 13107 | 2021-12-08 | 46,280 | SL | 39 | 49 | 49 | 0 | ||
| LAND 13107 | 2021-07-23 | 63,596 | L | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Form 990-PF, Part XII, 4c | Form 990-PF, Part XII, Line 4c | Form 990-PF, Part XII, Line 4c - Qualifying Distribution Made Out of Corpus Pursuant to IRC Section 4942(h) and Treasury Regulation 53.4942(a)-3(d)(2), JM Charitable Foundation hereby elects to treat $1,000 of its current year qualifying distributions in excess of the immediately preceding tax year's undistributed income as being made out of corpus. By: [CONFORMED SIGNATURE WILL BE ENTERED BEFORE E-FILING THE RETURN] Title: [TITLE WILL BE ENTERED BEFORE E-FILING THE RETURN] |
| Form 990-PF, Part XII, Line 7 | Form 990-PF, Part XII, Line 7 | JM Charitable Foundation (the "Foundation") received a grant of $1,000 in the taxable year ending December 31, 2021 from Donahue Charitable Foundation, a private non-operating foundation. As reported in Part XII, Line 7, the Foundation is treating $1,000 of its 2021 qualifying distributions in excess of the immediately preceding tax year's undistributed income as distributions out of corpus as required by Internal Revenue Code Section 4942(g)(3) and Treasury Regulations Section 53.4942(a)-3(c)(2). Additionally, as required, the Foundation has no remaining undistributed income for 2021. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC - 1.650% - 05/11/203 | 7,969 | 7,794 |
| AT&T INC - 2.750% - 06/01/2031 | 8,403 | 8,171 |
| BANK OF AMERICA - 3.950% - 04/ | 14,379 | 13,901 |
| BANK OF MONTREAL MTN - 3.300% | 14,949 | 14,650 |
| CITIGROUP INC SUB NT - 3.500% | 14,846 | 14,474 |
| COMCAST CORP NOTE - 3.950% - 1 | 14,649 | 14,199 |
| DISNEY WALT CO - 1.750% - 01/1 | 14,437 | 14,153 |
| ENERGY TRANSFER OP LP - 5.875% | 14,384 | 13,993 |
| JPMORGAN CHASE & CO - 3.375% - | 14,828 | 14,434 |
| KINDER MORGAN ENERGY PARTNERS | 14,660 | 14,188 |
| MITSUBISHI UFJ FINANCIAL GROUP | 14,932 | 14,601 |
| MORGAN STANLEY - 4.100% - 05/2 | 15,004 | 14,579 |
| ROYAL BANK OF CANADA - 4.650% | 14,897 | 14,424 |
| SCHWAB CHARLES CORP NOTE CALL | 8,279 | 8,089 |
| UNITEDHEALTH GROUP - 2.300% - | 8,300 | 8,149 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SPDR GOLD SHARES | 29,989 | 37,782 |
| VANGUARD S&P 500 ETF | 29,255 | 36,235 |
| VANGUARD TOTAL STOCK MARKET ET | 99,858 | 106,234 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING 13107 | 762,396 | 8,145 | 754,251 | 761,404 |
| IMPROVEMENTS 13107 | 46,280 | 49 | 46,231 | 46,231 |
| LAND 13107 | 63,596 | 63,596 | 63,596 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| A-A-A STORAGE FM1626, LLC | 42,874 | 48,000 | |
| A-A-A STORAGE FM1826, LLC | 91,166 | 98,000 | |
| A-A-A STORAGE HWY52, LLC | 57,969 | 66,000 | |
| A-A-A STORAGE LAKE PARKER LLC | 1,081 | 64,000 | |
| LOANWELL SERIES SEED (2) PREFE | 336,559 | 1,132,832 | |
| PE PARTNERS, INC. DBA TRELUS ( | 250,000 | 250,000 | |
| WAYMAKER VALUEADD REAL ESTATE | 190,202 | 222,293 | |
| 13107 LOOKOUT - LOAN FEE | 6,347 | 6,347 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General Consultations | 4,239 | 4,239 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrative Fees | 5,500 | 5,500 | ||
| Administrative Set-Up Fee | 6,500 | 6,500 | ||
| Bank Charges | 325 | 325 | ||
| Computers/Electronic Devices | 15,000 | 15,000 | ||
| K-1 Exp WAYMAKER VALUEADD REAL | 53,980 | 53,980 | ||
| AMORTIZATION EXPENSE | 276 | |||
| Office Supplies | 428 | 428 | ||
| Property insurance | 4,451 | |||
| SOCIAL MEDIA/ADVERTISING EXP | 879 | 879 | ||
| TRAINING & PROFESSIONAL DEV | 350 | 350 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Inc/Loss A-A-A STORAGE FM1626, LLC | -3,298 | -1,162 | |
| K-1 Inc/Loss A-A-A STORAGE FM1826, LLC | -5,694 | -4,481 | |
| K-1 Inc/Loss A-A-A STORAGE HWY52, LLC | -6,827 | -1,687 | |
| K-1 Inc/Loss A-A-A STORAGE LAKE PARKER LLC | 2,992 | 151 | |
| K-1 Inc/Loss WAYMAKER VALUEADD REAL ESTATE FUND, L | 239 | 239 | |
| Interest Income from Notes | 157,469 | 157,469 | |
| credit card rewards income | 282 | 282 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| BRENT CAMPBELL | 16,000 | 13,109 | 2019-10 | 2024-10 | INT ONLY YR 1, PRINC&INT THEREAFTER | 3 % | NONE | INVESTMENT | CASH CASH CASH CASH CASH CASH CASH CASH CASH | ||
| BLUE HEEL DAVIDSON LLC | 90,000 | 90,000 | 2021-08 | 2021-12 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH CASH CASH CASH CASH CASH CASH CASH CASH | 90,000 | |
| BLUE HEEL DAVIDSON LLC | 90,000 | 90,000 | 2021-11 | 2023-03 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH CASH CASH CASH CASH CASH CASH CASH CASH | 90,000 | |
| BLUE HEEL DEVELOPMENT LLC | 100,000 | 100,000 | 2020-10 | 2021-12 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH CASH CASH CASH CASH CASH CASH CASH CASH | 100,000 | |
| CORBINTON AT KILDAIRE LLC | 35,000 | 35,000 | 2021-10 | 2022-06 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH CASH CASH CASH CASH CASH CASH CASH CASH | 35,000 | |
| CORBINTON AT KILDAIRE LLC | 120,000 | 120,000 | 2021-07 | 2022-09 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH CASH CASH CASH CASH CASH CASH CASH CASH | 120,000 | |
| CORBINTON AT KILDAIRELLC | 70,000 | 70,000 | 2021-10 | 2022-12 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH CASH CASH CASH CASH CASH CASH CASH CASH | 70,000 | |
| CORBINTON AT KILDAIRE LLC | 210,000 | 210,000 | 2021-11 | 2023-03 | PRINCIPAL & INTEREST ON MATURITY | 20 % | DEED OF TRUST | INVESTMENT | CASH CASH CASH CASH CASH CASH CASH CASH CASH | 210,000 | |
| SINGLE PASS INC | 50,000 | 50,000 | 2021-07 | 2024-04 | 6 % | INVESTMENT | CASH CASH CASH CASH CASH CASH CASH CASH CASH | 50,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment Management Services | 79,791 | 79,791 | ||
| KINGDOM BUILDERS DCA EXPENSES | 17,948 | 17,948 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF Estimated Tax for 2021 | 1,100 | |||
| 990-PF Excise Tax for 2020 | 1,057 |