| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 363,974 | 159,263 | 181,987 | 181,987 |
| 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 1025 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 WAS PHASED OUT AS LEASES END AND MANAGEMENT OF PARKING WILL BE TRANSITIONED TO A REAL PROPERTY MASTER LEASE. | 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NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE.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 1025 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. | 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NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE.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 1025 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. | 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 |
|---|---|---|
| VARIOUS COMPANIES - CORPORATE | 3,100,781 | 3,100,781 |
| VARIOUS TAXABLE ETFS | 470,843 | 470,843 |
| VARIOUS TAX EXEMPT BOND FUNDS | 25,298 | 25,298 |
| VARIOUS TAX-EXEMPT ETFS | 22,476 | 22,476 |
| OTHER ETFS | 49,552 | 49,552 |
| T ROWE PRICE INSTITUTIONAL FLOATING RATE FUND | 1,600,312 | 1,600,312 |
| CION ARES DIVERSIFIED CREDIT FUND | 281,409 | 281,409 |
| BLACKROCK HIGH YIELD BOND INSTL | 451,294 | 451,294 |
| EATON VANCE EMERGING MARKETS DEBT OPPORTUNITIES FUND | 612,303 | 612,303 |
| PIMCO INVESTMENT GRADE CREDIT BOND I-2 | 981,273 | 981,273 |
| VANGUARD SHORT-TERM INVESTMENT GRADE FUND | 145,808 | 145,808 |
| ISHARES CORE US AGGREGATE BOND ETF | 397,271 | 397,271 |
| ISHARES 1-3 YEAR TREASURY BOND ETF | 2,086,556 | 2,086,556 |
| VANGUARD INTERMEDIATE-TERM CORPORATE BOND ETF | 775,100 | 775,100 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| COMMON STOCK | 28,687,720 | 28,687,720 |
| PREFERRED STOCK | 357,644 | 357,644 |
| CS 22.75% CONTINGENT AUTOCALL AFRM (SQGBM) | 28,000 | 28,000 |
| VARIOUS SMALL CAP EQUITY GROWTH FUNDS | 1,963,690 | 1,963,690 |
| VARIOUS MID CAP EQUITY VALUE FUNDS | 2,404,378 | 2,404,378 |
| VARIOUS LARGE CAP EQUITY VALUE FUNDS | 4,171,655 | 4,171,655 |
| BARON PARTNERS INSTITUTIONAL | 424,579 | 424,579 |
| CONGRESS SMALL CAP GROWTH INST FUND | 672,948 | 672,948 |
| FIDELITY ADV NEW INSIGHTS I | 367,548 | 367,548 |
| GMO RESOURCES FUND | 925,557 | 925,557 |
| NEUBERGER BERMAN EQUITY INC INS | 522,243 | 522,243 |
| OAKMARK FUND INSTITUTIONAL | 875,992 | 875,992 |
| BLACKROCK INNOVATION & GROWTH TRUST | 231,540 | 231,540 |
| INVESCO S&P 500 PURE VALUE ETF | 1,495,422 | 1,495,422 |
| INVESCO S&P 500 LOW VOLATILITY ETF | 2,965,343 | 2,965,343 |
| ISHARES RUSSELL 1000 VALUE ETF | 761,283 | 761,283 |
| ISHARES S&P MID-CAP 400 G ETF | 342,115 | 342,115 |
| SPDR ENERGY SELECT SECTOR FUND | 874,700 | 874,700 |
| SPDR HEALTH CARE SELECT SECTOR FUND | 543,400 | 543,400 |
| VANGUARD RUSSELL 1000 VALUE ETF | 1,475,879 | 1,475,879 |
| VANGUARD S&P 500 ETF | 878,350 | 878,350 |
| VANGUARD UTILITIES ETF | 920,160 | 920,160 |
| VARIOUS INTERNATIONAL EQUITY - DEVELOPED MKTS | 2,724,851 | 2,724,851 |
| VARIOUS INTERNATIONAL EQUITY - EMERGING MKTS | 1,248,868 | 1,248,868 |
| AMERICAN FUNDS NEW WORLD F2 | 875,502 | 875,502 |
| HENNESSY JAPAN SMALL CAP FUND | 755,296 | 755,296 |
| MSIF INTERNATIONAL OPPORTUNITY PTF I | 772,038 | 772,038 |
| ISHARES MSCI MEXICO | 28,187 | 28,187 |
| ISHARES MSCI SOUTH KOREA ETF | 131,147 | 131,147 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ATDC - BUILDING IMPROVEMENTS | 521,531 | 203,697 | 317,834 | 317,834 |
| YAMACRAW - BUILDING IMPROVEMENTS | 690,041 | 247,828 | 442,213 | 442,213 |
| YAMACRAW - EQUIPMENT | 327,298 | 295,749 | 31,549 | 31,549 |
| YAMACRAW - FURNITURE AND FIXTURES | 98,528 | 98,528 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRISMA SPECTRUM FUND LTD | FMV | 9,626 | 9,626 |
| PERSISTENT EDGE ASIA PARTNERS LTD | FMV | 1,419,836 | 1,419,836 |
| IRONWOOD MULTI STRAT | FMV | 571,767 | 571,767 |
| COATUE OFFSHORE FUND LTD | FMV | 791,253 | 791,253 |
| FORT GLOBAL CONTRARIAN FUND | FMV | 157,755 | 157,755 |
| ALKEON GROWTH OFFSHORE FUND, LTD. | FMV | 1,475,309 | 1,475,309 |
| THIRD POINT OFFSHORE INVESTORS FUND | FMV | 1,076,065 | 1,076,065 |
| HEDGEPREMIER MILLENNIUM INTERNATIONAL LTD | FMV | 581,153 | 581,153 |
| ATLAS POINT GLOBAL MULTI-STRATEGY OFFSHORE FUND LTD | FMV | 1,651,927 | 1,651,927 |
| GREENBACKER RENEWABLE ENERGY COMPANY LLC | FMV | 491,560 | 491,560 |
| BLACKROCK MULTI-SECTOR OPPORTUNITIES TRUST ETF | FMV | 333,400 | 333,400 |
| BLACKROCK SCIENCE AND TECHNOLOGY TRUST II | FMV | 391,000 | 391,000 |
| PE PREMIER GA MAP OFFSHORE FEEDER L.P. | FMV | 56,542 | 56,542 |
| VERSUS CAPITAL REAL ASSETS FUND | FMV | 1,843,073 | 1,843,073 |
| JP MORGAN CHASE & CO ALERIAN MLP INDEX ETN | FMV | 543,533 | 543,533 |
| JPMORGAN EQUITY PREMIUM INCOME FUND | FMV | 794,544 | 794,544 |
| ADAMS STREET PARTNERS LEADERS FUND 2020 LP | FMV | 829,654 | 829,654 |
| TRANSFORMATION CAPITAL FUND III-A LP | FMV | 149,136 | 149,136 |
| ATLAS POINT ENERGY INFRASTRUCTURE FUND LLC | FMV | 1,397,817 | 1,397,817 |
| CARLYLE DIRECT ALTERNATIVE OPPORTUNITIES FUND, L.P. | FMV | 937,270 | 937,270 |
| 250 EAST PONCE OWNER LLC | FMV | 17,683,100 | 17,683,100 |
| BRIDGESIDE POINT 1 LLC | FMV | 17,418,379 | 17,418,379 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 256,341,266 | 0 | 256,341,266 | 256,341,266 |
| BUILDINGS | 38,978,364 | 31,496,278 | 7,482,086 | 7,482,086 |
| BUILDING IMPROVEMENTS | 20,637,436 | 9,843,379 | 10,794,057 | 10,794,057 |
| LEASEHOLD IMPROVEMENTS | 472,306 | 373,345 | 98,961 | 98,961 |
| EQUIPMENT | 800,634 | 706,237 | 94,397 | 94,397 |
| FURNITURE AND FIXTURES | 807,517 | 560,879 | 246,638 | 246,638 |
| COMPUTER EQUIPMENT AND SOFTWARE | 306,824 | 276,455 | 30,369 | 30,369 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 514,355 | 387,595 | 425,947 | 88,408 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 2,508,477 | 2,430,279 | 2,430,279 |
| ACCRUED RENT RECEIVABLE | 3,072,230 | 3,407,174 | 3,407,174 |
| LEASE RECEIVABLE | 117,184,303 | 108,742,247 | 108,742,247 |
| PROGRAM RELATED INVESTMENTS - NOTES RECEIVABLE | 53,523,881 | 48,712,335 | 48,712,335 |
| OPERATING RIGHT-OF-USE ASSETS | 47,838,769 | 49,396,684 | 49,396,684 |
| PARKING EASEMENT,NET | 5,319,960 | 4,787,964 | 4,787,964 |
| LEASING COMMISSION | 11,205 | 0 | 0 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN (LOSS) ON INVESTMENTS | 17,675,248 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER EXPENSE | 80,901 | 2,916 | 2,916 | 77,985 |
| INSURANCE | 464,785 | 323,614 | 323,614 | 141,171 |
| DUES AND SUBSCRIPTIONS | 61,705 | 2,132 | 2,132 | 59,573 |
| LICENSES | 19,320 | 15,570 | 15,570 | 3,750 |
| SUPPLIES | 36,775 | 0 | 0 | 36,775 |
| REPAIRS AND MAINTENANCE | 240,164 | 238,332 | 238,332 | 1,832 |
| CLEANING | 370,180 | 370,180 | 370,180 | 0 |
| EQUIPMENT RENTAL | 3,780 | 0 | 0 | 3,780 |
| SECURITY | 237,007 | 237,007 | 237,007 | 0 |
| PARKING | 20,052 | 0 | 0 | 20,052 |
| TELEPHONE | 82,815 | 5,211 | 5,234 | 77,581 |
| OFFICE EXPENSES | 34,407 | 10,498 | 10,625 | 23,782 |
| PROFESSIONAL DEVELOPMENT | 57,040 | 0 | 0 | 57,040 |
| SEMINARS | 52,385 | 0 | 52,385 | 0 |
| LEASING COMMISSION EXPENSE | 1,225 | 1,225 | 1,225 | 0 |
| BANK CHARGES | 34,004 | 30,392 | 30,392 | 3,612 |
| ADMINISTRATION | 381,045 | 281,755 | 381,045 | 0 |
| MISCELLANEOUS | 385,712 | 279,019 | 385,859 | -147 |
| RESERVE FUND EXPENSE | 194,069 | 194,069 | 194,069 | 0 |
| LEASE CHARGE FUND EXPENSES | 37,612 | 0 | 0 | 37,612 |
| CONDO FEES | 1,633,327 | 1,633,327 | 1,633,327 | 0 |
| AMORTIZATION | 1,142,760 | 1,142,760 | 1,142,760 | 0 |
| LOAN SERVICING FEES | 46,400 | 46,400 | 46,400 | 0 |
| PENALTIES AND FINES | 30 | 0 | 0 | 0 |
| MARKETING | 7,124 | 0 | 7,124 | 0 |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | -1,005,641 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INVESTMENTS | 0 | -2,414,103 | -2,227,677 |
| REAL ESTATE OPTION INCOME | 20,566,933 | 20,566,933 | 20,566,933 |
| ENERGY SERVICE REVENUE | 5,389,867 | 5,389,867 | |
| INTEREST INCOME - PROGRAM RELATED | 10,073,637 | 10,073,637 | 10,073,637 |
| CONSULTING FEE REVENUE | 18,135 | 18,135 | |
| AMORT OF BOND PREMIUM | 1,238,131 | 1,238,131 | 1,238,131 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BONDS PAYABLE | 217,546,870 | 182,675,892 |
| LINE OF CREDIT | 87,525,000 | 87,416,646 |
| SECURITY DEPOSITS | 9,491 | 689,049 |
| CGA MORTGAGE CAPITAL, LLC | 44,136,362 | 41,669,414 |
| OPERATING LEASE LIABILITIES | 6,085,953 | 9,458,432 |
| NORTHWELL HEALTHCARE, INC. | 246,000,000 | 246,000,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERVICES | 15,654,854 | 15,093,312 | 15,172,274 | 482,580 |
| INVESTMENT MANAGEMENT FEES | 664,330 | 664,330 | 664,330 | 0 |
| ASSET MANAGEMENT FEES | 575,568 | 563,712 | 575,568 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 179,107 | 166,670 | 166,670 | 12,437 |
| UBTI TAXES | 9,712 | 9,712 | 9,712 | 0 |
| EXCISE TAXES | 57,799 | 57,799 | 57,799 | 0 |