| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,163 | 3,182 | 4,980 |
| 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 | 45,333 | 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 |
|---|---|---|
| CROWN CASTLE INC | 9,928 | 9,994 |
| GATX CORP | 22,040 | 22,242 |
| HEWLETT PACKARD ENTERPRISES | 20,112 | 20,203 |
| MORGAN STANLEY BOND ADJUSTEMENT | 0 | 2,698 |
| RPM INTERNATIONAL | 12,032 | 11,797 |
| TYSON FOODS | 39,832 | 38,875 |
| WHIRLPOOL CORP | 49,980 | 49,292 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET INC | 17,966 | 24,988 |
| APPLE INC | 18,307 | 25,543 |
| BAKER HUGHES CO | 16,961 | 18,500 |
| BERKSHIRE HATHAWAY | 8,005 | 9,066 |
| BOSTON SCIENTIFIC | 9,912 | 10,986 |
| CHEVRON CORP | 15,224 | 19,698 |
| CISCO SYS INC | 16,320 | 19,891 |
| INDUSTRIAL SEL SEC SPDR FD | 17,527 | 22,795 |
| JOHNSON CTLC INTL | 12,461 | 13,023 |
| JPMORGAN CHASE & CO | 14,015 | 24,450 |
| MICROSOFT | 15,040 | 25,290 |
| MORGAN STANLEY INVESTMENTS | 26,474 | 0 |
| NVIDIA COP | 12,434 | 13,563 |
| PARKER HANNIFIN COP | 11,869 | 22,261 |
| PROGRESSIVE CORP OHIO | 10,630 | 11,022 |
| SAP AG | 10,763 | 12,311 |
| SCHWAB US DVD EQUITY ETF | 17,622 | 20,681 |
| STARBUCKS COP | 17,264 | 20,623 |
| UBER TECHNOLOGIES | 9,061 | 11,521 |
| WALMART INC | 16,515 | 31,351 |
| WALT DISNEY CO HLDGS | 13,490 | 17,816 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 4220 EDITH NE BLDG | 816,000 | 66,256 | 749,744 | |
| 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 | 210,283 | 210,283 |
| 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 | 133,398 | 133,398 |
| DEPLETABLE ASSETS | 128,336 | ||
| LESS ACCUMULATED DEPLETION | -128,336 | ||
| ORGANIZATION COSTS | 5,415 | ||
| COSTA RICA PREPAID EXPENSES | 958 | 957 | 957 |
| DEFERRED INCOME - COSTA RICA | 14,692 | 14,692 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 1,031 | 0 | 1,031 | |
| OTHER COSTA RICA EXPENSES | 8,574 | 0 | 8,574 | |
| TRAVEL | 575 | 0 | 575 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MORTGAGE LOANS INTEREST | 139,067 | 139,067 | 139,067 |
| LATE FEES | 2,100 | 2,100 | 2,100 |
| Description | Amount |
|---|---|
| CONSOLIDATION OF FOREIGN OPERATIONS - PY TRANSLATION ADJUSTMENT | 65,794 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED INCOME - COSTA RICA | 12,820 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT INVESTMENT FEES | 6,788 | 6,788 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 1,268 | 0 | 1,268 | |
| EXCISE TAX | 4,257 | 0 | 0 | |
| COSTA RICA TAXES | 3,785 | 0 | 3,785 | |
| PROPERTY TAXES | 9,004 | 9,004 | 0 |