| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 6,476 | 2,803 | 3,673 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 4220 EDITH NE BLDG | 2021-10-20 | 816,000 | 24,410 | SL | 39.000000000000 | 20,923 | 20,923 | ||
| 4220 EDITH NE LAND | 2021-10-20 | 204,000 | L | 0 | 0 | ||||
| 6 LOTS HELD FOR INVESTMENT | 2012-01-01 | 152,000 | L | 0 | 0 |
| 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 |
|---|---|---|
| ALLY FINANCIAL INC. | 44,998 | 44,837 |
| CELANESE US HOLDINGS | 49,876 | 50,328 |
| CITIGROUP GLOBAL MARKETS | 20,000 | 19,916 |
| DELL INTERNATIONAL | 49,994 | 50,531 |
| HEWLETT PACKARD ENTERPRISES | 30,009 | 30,060 |
| INVESCO FINANCE PLC | 10,000 | 9,982 |
| NETFLIX INC. | 75,992 | 75,991 |
| WILLIAMS COS INC | 39,774 | 39,787 |
| ACCRUED INTEREST ON CORPORATE BONDS | 0 | 5,087 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC | 25,443 | 26,122 |
| APPLE INC | 23,937 | 25,221 |
| CHEVRON CORP | 20,815 | 28,191 |
| CISCO SYS INC | 23,882 | 23,290 |
| CROWDSTRIK HLDGS INC | 28,093 | 39,830 |
| CVS HEALTH CORP | 10,426 | 11,686 |
| INDUSTRIAL SEL SEC SPDR FD | 24,674 | 27,699 |
| JPMORGAN CHASE & CO | 19,076 | 24,324 |
| MCDONALDS CORP | 20,248 | 22,238 |
| MICROSOFT | 20,080 | 30,835 |
| MORGAN STANLEY INVESTMENTS | 25,256 | 0 |
| PARKER HANNIFIN COP | 17,329 | 27,181 |
| SCHWAB US DVD EQUITY ETF | 25,499 | 32,355 |
| TOYOTA MOTOR | 17,269 | 17,971 |
| UBER TECHNOLOGIES | 9,061 | 11,760 |
| WALMART INC | 31,534 | 34,368 |
| WALT DISNEY CO HLDGS | 19,431 | 21,038 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4220 EDITH NE BLDG | 816,000 | 45,333 | 770,667 | |
| 4220 EDITH NE LAND | 204,000 | 0 | 204,000 | |
| 6 LOTS HELD FOR INVESTMENT | 152,000 | 0 | 152,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| COSTA RICA PUBLICLY TRADED INVESTMENTS | FMV | 226,168 | 226,168 |
| INVESTMENT IN BAYVIEW LAGOON S.A. | AT COST | 832,000 | 832,000 |
| 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 | 68 | ||
| COSTA RICA PREPAID EXPENSES | 504 | 958 | 958 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 684 | 0 | 284 | |
| OTHER COSTA RICA EXPENSES | 14,032 | 0 | 14,032 | |
| TRAVEL | 658 | 0 | 658 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MORTGAGE LOANS INTEREST | 101,058 | 101,058 | 101,058 |
| LATE FEES | 2,350 | 2,350 | 2,350 |
| Description | Amount |
|---|---|
| CONSOLIDATION OF FOREIGN OPERATIONS | 104,047 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED INCOME - COSTA RICA | 17,946 | 12,820 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT INVESTMENT FEES | 8,119 | 8,119 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 201 | 0 | 201 | |
| EXCISE TAX | 2,374 | 0 | 0 | |
| PROPERTY TAXES | 8,831 | 8,831 | 0 |