| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 277,038 | 137,242 | 138,519 | 138,519 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
250 EAST PONCE OWNER LLC |
75 5TH STREET NW SUITE 1050 ATLANTA,GA30308 |
2021-09-10 | 18,525,000 | INVESTING IN PARTNERSHIP THAT ACQUIRE AND OPERATE FACILITIES TO SUPPORT INSTITUTION OF EDUCATION AND RESEARCH. CURRENT EXISTING TENANTS WHICH DO NOT QUALIFY AS PROGRAM RELATED TENANTS WILL BE PHASED OUT AS LEASES END AND MANAGEMENT OF PARKING WILL BE TRANSITIONED TO A REAL PROPERTY MASTER LEASE. | 18,525,000 | TO THE KNOWLEDGE OF THE GRANTOR, NO FUNDS HAVE BEEN DIVERTED. | SEPTEMBER 2022 | TO THE KNOWLEDGE OF THE GRANTOR, NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE. THE FOUNDATION HAS NO REASON TO DOUBT THE ACCURACY OR RELIABILITY OF THE REPORT FROM THE CONTROLLED PARTNERSHIP; THEREFORE, NO INDEPENDENT VERIFICATION OF THE REPORT WAS MADE. | |
|
BRIDGESIDE POINT 1 LLC |
75 5TH STREET NW SUITE 1050 ATLANTA,GA30308 |
2021-06-24 | 17,100,000 | INVESTING IN PARTNERSHIP THAT ACQUIRE AND OPERATE FACILITIES TO SUPPORT INSTITUTION OF EDUCATION AND RESEARCH. CURRENT EXISTING TENANTS WHICH DO NOT QUALIFY AS PROGRAM RELATED TENANTS WILL BE PHASED OUT AS LEASES END. | 17,100,000 | TO THE KNOWLEDGE OF THE GRANTOR, NO FUNDS HAVE BEEN DIVERTED. | SEPTEMBER 2022 | TO THE KNOWLEDGE OF THE GRANTOR, NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE. THE FOUNDATION HAS NO REASON TO DOUBT THE ACCURACY OR RELIABILITY OF THE REPORT FROM THE CONTROLLED PARTNERSHIP; THEREFORE, NO INDEPENDENT VERIFICATION OF THE REPORT WAS MADE. | |
|
BRIDGESIDE POINT 1 SPONSOR LLC |
75 5TH STREET NW SUITE 1050 ATLANTA,GA30308 |
2021-06-24 | 951,900 | INVESTING IN PARTNERSHIP THAT ACQUIRE AND OPERATE FACILITIES TO SUPPORT INSTITUTION OF EDUCATION AND RESEARCH. CURRENT EXISTING TENANTS WHICH DO NOT QUALIFY AS PROGRAM RELATED TENANTS WILL BE PHASED OUT AS LEASES END. | 951,900 | TO THE KNOWLEDGE OF THE GRANTOR, NO FUNDS HAVE BEEN DIVERTED. | SEPTEMBER 2022 | TO THE KNOWLEDGE OF THE GRANTOR, NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE. THE FOUNDATION HAS NO REASON TO DOUBT THE ACCURACY OR RELIABILITY OF THE REPORT FROM THE CONTROLLED PARTNERSHIP; THEREFORE, NO INDEPENDENT VERIFICATION OF THE REPORT WAS MADE. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS - BONDS | 7,888,788 | 7,888,788 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| INVESTMENTS - STOCKS | 65,332,139 | 65,332,139 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| AGSERV - BUILDINGS | 1,957,467 | 964,956 | 992,511 | 992,511 |
| AGSERV - BUILDING IMPROVEMENTS | 116,349 | 85,866 | 30,483 | 30,483 |
| AGSERV - EQUIPMENT | 101,282 | 52,960 | 48,322 | 48,322 |
| AGSERV - FURNITURE AND FIXTURES | 22,770 | 21,915 | 855 | 855 |
| ADTC - BUILDING IMPROVEMENTS | 521,531 | 173,858 | 347,673 | 347,673 |
| YAMACRAW - BUILDING IMPROVEMENTS | 556,898 | 208,058 | 348,840 | 348,840 |
| YAMACRAW - EQUIPMENT | 327,298 | 290,174 | 37,124 | 37,124 |
| YAMACRAW - FURNITURE AND FIXTURES | 98,528 | 78,822 | 19,706 | 19,706 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENTS - OTHER | FMV | 53,932,654 | 53,932,654 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 257,805,338 | 0 | 257,805,338 | 257,805,338 |
| BUILDINGS | 69,837,202 | 49,217,411 | 20,619,791 | 20,619,791 |
| BUILDING IMPROVEMENTS | 21,167,461 | 9,358,860 | 11,808,601 | 11,808,601 |
| LEASEHOLD IMPROVEMENTS | 373,345 | 373,345 | 0 | |
| EQUIPMENT | 1,907,663 | 1,820,749 | 86,914 | 86,914 |
| FURNITURE AND FIXTURES | 3,367,679 | 3,351,896 | 15,783 | 15,783 |
| COMPUTER EQUIPMENT AND SOFTWARE | 281,000 | 250,207 | 30,793 | 30,793 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 650,572 | 495,173 | 580,886 | 69,686 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 2,506,039 | 2,508,477 | 2,508,477 |
| ACCRUED RENT RECEIVABLE | 2,613,628 | 3,072,230 | 3,072,230 |
| LEASE RECEIVABLE | 125,006,009 | 117,184,303 | 117,184,303 |
| PROGRAM RELATED INVESTMENTS - NOTES RECEIVABLE | 53,904,854 | 53,523,881 | 53,523,881 |
| OPERATING RIGHT-OF-USE ASSETS | 50,085,382 | 47,838,769 | 47,838,769 |
| PARKING EASEMENT,NET | 5,814,070 | 5,319,960 | 5,319,960 |
| LEASING COMMISSION | 0 | 11,205 | 11,205 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER EXPENSE | 76,419 | 600 | 600 | 75,819 |
| INSURANCE | 419,275 | 304,081 | 304,081 | 115,194 |
| DUES AND SUBSCRIPTIONS | 62,985 | 1,422 | 1,422 | 61,563 |
| LICENSES | 5,424 | 2,252 | 2,252 | 3,172 |
| SUPPLIES | 36,800 | 0 | 67 | 36,733 |
| REPAIRS AND MAINTENANCE | 267,033 | 267,033 | 267,033 | 0 |
| CLEANING | 323,478 | 323,478 | 323,478 | 0 |
| EQUIPMENT RENTAL | 4,776 | 0 | 0 | 4,776 |
| SECURITY | 179,449 | 179,449 | 179,449 | 0 |
| PARKING | 20,136 | 0 | 0 | 20,136 |
| TELEPHONE | 79,905 | 5,280 | 5,700 | 74,205 |
| OFFICE EXPENSES | 36,862 | 13,067 | 13,644 | 23,218 |
| PROFESSIONAL DEVELOPMENT | 77,321 | 0 | 0 | 77,321 |
| SEMINARS | 13,708 | 0 | 13,708 | 0 |
| LEASING COMMISSION EXPENSE | 3,880 | 3,880 | 3,880 | 0 |
| BANK CHARGES | 48,141 | 40,563 | 40,563 | 7,578 |
| ADMINISTRATION | 376,465 | 278,581 | 376,465 | 0 |
| MISCELLANEOUS | 65,299 | 51,379 | 65,299 | 0 |
| RESERVE FUND EXPENSE | 867,081 | 867,081 | 867,081 | 0 |
| CONDO FEES | 1,522,284 | 1,522,284 | 1,522,284 | 0 |
| AMORTIZATION | 400,826 | 400,826 | 400,826 | 0 |
| LOAN SERVICING FEES | 46,400 | 46,400 | 46,400 | 0 |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | 839,746 |
| LEASE CHARGE FUND EXPENSES | 50,003 | 0 | 0 | 50,003 |
| PENALTIES AND FINES | 33 | 0 | 0 | 0 |
| MARKETING | 14,241 | 0 | 14,241 | 0 |
| BAD DEBT EXPENSE | -3,933 | 0 | 0 | 0 |
| SPONSORSHIP | 3,600 | 0 | 0 | 3,600 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INVESTMENTS | 0 | -156,760 | 184,708 |
| REAL ESTATE OPTION INCOME | 9,055,987 | 9,055,987 | 9,055,987 |
| ENERGY SERVICE REVENUE | 4,302,628 | 4,302,628 | |
| INTEREST INCOME - PROGRAM RELATED | 10,757,781 | 10,757,781 | 10,757,781 |
| OTHER REVENUE | 8,483 | 8,483 | 8,483 |
| CONSULTING FEE REVENUE | 211,385 | 0 | 211,385 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN ON INVESTMENTS | 4,491,726 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BONDS PAYABLE | 221,590,625 | 217,546,870 |
| TRUIST BANK LOAN | 21,819,014 | 0 |
| LINE OF CREDIT | 41,000,000 | 87,525,000 |
| SECURITY DEPOSITS | 9,491 | 9,491 |
| CGA MORTGAGE CAPITAL, LLC | 290,755,704 | 44,136,362 |
| OPERATING LEASE LIABILITIES | 6,506,794 | 6,085,953 |
| NORTHWELL HEALTHCARE, INC. | 0 | 246,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERVICES | 3,545,063 | 2,836,036 | 3,129,483 | 415,580 |
| INVESTMENT MANAGEMENT FEES | 616,027 | 616,027 | 616,027 | 0 |
| ASSET MANAGEMENT FEES | 562,620 | 557,870 | 562,620 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 172,088 | 159,638 | 159,638 | 12,450 |
| FOREIGN TAXES | 0 | 0 | 7 | 0 |