| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 63,495 | 15,874 | 0 | 47,621 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Autos and Transportation | 2014-12-31 | 37,315 | 29,401 | 200DB | 38.00 % | 4,665 | |||
| Furniture and Fixtures | 2014-12-31 | 1,501,222 | 1,283,651 | 200DB | 27.55 % | 62,642 | |||
| Machinery & Equipment | 2014-12-31 | 1,248,532 | 997,742 | 200DB | 38.00 % | 106,423 | |||
| Site Improvements | 2014-12-31 | 1,844,893 | 532,969 | SL | 6.67 % | 122,993 | |||
| Buildings | 2014-12-31 | 52,738,650 | 9,567,302 | SL | 2.56 % | 1,374,128 | |||
| Improvements | 2014-12-31 | 398,634 | 213,863 | SL | 6.67 % | 22,918 | |||
| Software | 2014-12-31 | 572,021 | 549,204 | SL | 33.33 % | 11,002 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| General Explanation Supplemental Information for Form 990-PF | Statement Required by Regulations Section 53.4945-5d1. University of Innsbruck. Institute of Geology, Innrain 52, A-6020, Innsbruck, Austria2. $14,000 paid on June 22, 2015 for general support of climate change research3. $14,000 of funds received spent by University of Innsbruck Austria4. All funds spent on intended purpose5. Final report will be filed on November 30, 2016. Report will be verified when recieved and that all funds spent on intended purpose |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Auto./Transportation Equip. | 37,315 | 34,066 | 3,249 | 3,249 |
| Furniture and Fixtures | 1,501,222 | 1,346,293 | 154,929 | 154,929 |
| Machinery and Equipment | 1,248,532 | 1,104,165 | 144,367 | 144,367 |
| Buildings | 52,738,650 | 10,941,430 | 41,797,220 | 41,797,220 |
| Improvements | 2,243,527 | 892,743 | 1,350,784 | 1,350,784 |
| Land | 9,948,556 | 9,948,556 | 9,948,556 | |
| Miscellaneous | 572,021 | 560,206 | 11,815 | 11,815 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 32,649 | 0 | 0 | 32,649 |
| Item No. | 1 |
|---|---|
| Lender's Name | CDF Suballocatee V LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7,944,450 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CDF Suballocatee V LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7,099,100 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | CDF Suballocatee V LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 6,026,450 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Beneficial Interest in Charitable Lead | 49,769,989 | 46,263,089 | 46,263,089 |
| Fee Reserve Account | 431,396 | 445,414 | 445,414 |
| Net Intangible Assets | 58,211 | 17,121 | 17,121 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising & Marketing | 300 | 300 | ||
| Amortization | 41,090 | |||
| Bad Debt Expense | 200,408 | 200,408 | ||
| Bank Fees | 569 | 569 | ||
| Computer Expense | 88,440 | 88,440 | ||
| Consulting Expense | 187,448 | 187,448 | ||
| Custody Fees | 628 | 628 | ||
| Filing Fees | 2,770 | 2,770 | ||
| Insurance Expense | 100,405 | 100,405 | ||
| Internet Expense | 562 | 562 | ||
| Management fees | 86,000 | 86,000 | ||
| Meals & Entertainment | 4,342 | 4,342 | ||
| Meetings & Seminars | 32 | 32 | ||
| Miscellaneous Expense | 8,255 | 8,255 | ||
| Office Supplies | 28,412 | 28,412 | ||
| Postage & Delivery | 988 | 988 | ||
| Professional Dues & Subscriptions | 999 | 999 | ||
| Program Expenses | 1,055 | 1,055 | ||
| Recruiting and Hiring | 1,355 | 1,355 | ||
| Repairs & Maintenance | 402,348 | 402,348 | ||
| Security | 6,623 | 6,623 | ||
| Telephone Expense | 35,638 | 35,638 | ||
| Utilities | 162,267 | 162,267 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Change in Beneficial Int | 1,493,100 | ||
| Recovery of Bad Debt | 221,001 | ||
| Rental Income - Noninvestment Property | 815,459 | ||
| Utility Deposit - Refund | 27,475 |
| Description | Amount |
|---|---|
| Rounding | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Charitable Lead Trust | 7,100,000 | 7,100,000 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
TNT- Comer College Prep LLC |
9,145,986 |
|
GCYC Inc |
159,240 |
|
Noble |
64,521 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Other Professional Fees | 4,919 | 0 | 0 | 4,919 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 74,987 | 74,987 | ||
| State Taxes | 15 | 15 |