| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 315,146 | 153,141 | 157,573 | 157,573 |
| 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 ARE PHASED OUT AS LEASES EXPIRE. | 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NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE.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 ARE PHASED OUT AS LEASES EXPIRE. | 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NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE.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 ARE PHASED OUT AS LEASES EXPIRE. | 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NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE.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. |
| Identifier | Return Reference | Explanation |
|---|---|---|
| FORM 990-PF, PAGE 5, PART VI-A, LINE 11 | NAME: BRIDGESIDE POINT 1 LLCEIN: 87-1303592ADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: BRIDGESIDE POINT 1 SPONSOR LLCEIN: 87-1278456ADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: 250 EAST PONCE OWNER LLCEIN: 87-2325457ADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308700 TECHNOLOGY DRIVE OWNER LLCEIN: 93-4942661ADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF/ATLANTA HOUSING, LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF ATDC LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF BRIDGESIDE 1 LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF BULLET LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF CAUB LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF COBB RESEARCH LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF CONTRACTING LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF CRB LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF DECATUR 1 LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF INNOVATIONS LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF MARYMOUNT 55TH STREET LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF NASHVILLE 1 LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF RFUMS 1 LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF/SAVANNAH LEASED FACILITY LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF/SAVTECH LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF YAMACRAW LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF 700 TECHNOLOGY DRIVE LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308UNIVERSITY CAPITAL COMPANY, LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NONE OF THE CONTROLLED ENTITIES ARE EXCESS BUSINESS HOLDINGS. THERE WERE NO TRANSFERS TO OR FROM CONTROLLED ENTITIES. | |
| INACTIVE ENTITIES | FORM 990-PF, PAGE 5, PART VI-A, LINE 11 | NAME: TUFF ARCHIVES LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: TUFF FAU 1 LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: TUFF FAU 2 LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: TUFF GWINNETT CENTER, LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: TUFF INNOVATIONS INVESTMENT LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: TUFF RFU WOODLANDS LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: TUFF ROWAN I LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: TUFF 2200 SUTHERLAND AVENUE LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: TUFF 1-5 LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NAME: 3RD AVENUE BLOCKFRONT LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308NONE OF THE CONTROLLED ENTITIES ARE EXCESS BUSINESS HOLDINGS. THERE WERE NO TRANSFERS TO OR FROM CONTROLLED ENTITIES. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CION ARES DIVERSIFIED CREDIT FUND | 306,294 | 306,294 |
| EATON VANCE EMERGING MARKETS DEBT OPPORTUNITIES FUND | 831,432 | 831,432 |
| ISHARES 1-3 YEAR TREASURY BOND ETF | 2,045,886 | 2,045,886 |
| ISHARES CORE US AGGREGATE BOND ETF | 398,787 | 398,787 |
| PIMCO INVESTMENT GRADE CREDIT BOND I-2 | 856,238 | 856,238 |
| VARIOUS COMPANIES - CORPORATE | 2,947,126 | 2,947,126 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN FUNDS NEW WORLD F2 | 1,048,195 | 1,048,195 |
| BARON PARTNERS INSTITUTIONAL | 1,048,546 | 1,048,546 |
| COMMON STOCK | 49,551,211 | 49,551,211 |
| CONGRESS SMALL CAP GROWTH INST FUND | 1,733,455 | 1,733,455 |
| CS 22.75% CONTINGENT AUTOCALL AFRM (SQGBM) | 239,500 | 239,500 |
| FIDELITY ADV NEW INSIGHTS I | 1,044,367 | 1,044,367 |
| INVESCO S&P 500 LOW VOLATILITY ETF | 2,159,828 | 2,159,828 |
| ISHARES MSCI MEXICO | 38,675 | 38,675 |
| ISHARES MSCI SOUTH KOREA ETF | 152,161 | 152,161 |
| ISHARES RUSSELL 1000 VALUE ETF | 1,041,075 | 1,041,075 |
| MSIF INTERNATIONAL OPPORTUNITY PTF I | 1,411,548 | 1,411,548 |
| SPDR ENERGY SELECT SECTOR FUND | 578,263 | 578,263 |
| VANGUARD GROWTH INDEX FUND ETF | 2,518,750 | 2,518,750 |
| VANGUARD RUSSELL 1000 VALUE ETF | 800,711 | 800,711 |
| VANGUARD UTILITIES ETF | 1,096,560 | 1,096,560 |
| VARIOUS INTERNATIONAL EQUITY - DEVELOPED MKTS | 612,105 | 612,105 |
| VARIOUS INTERNATIONAL EQUITY - EMERGING MKTS | 103,656 | 103,656 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ATDC - BUILDING IMPROVEMENTS | 521,531 | 233,536 | 287,995 | 287,995 |
| YAMACRAW - BUILDING IMPROVEMENTS | 709,933 | 309,524 | 400,409 | 400,409 |
| YAMACRAW - EQUIPMENT | 327,298 | 301,325 | 25,973 | 25,973 |
| 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 |
|---|---|---|---|
| 5% HOLDBACK - ATLAS POINT GLOBAL MULTI-STRATEGY OFFSHORE FUND LTD | FMV | 83,068 | 83,068 |
| ADAMS STREET PARTNERS LEADERS FUND 2020 LP | FMV | 43,046 | 43,046 |
| ALKEON GROWTH OFFSHORE FUND, LTD. | FMV | 1,774,574 | 1,774,574 |
| ARTISAN INTL VALUE ADV (APDKX) | FMV | 2,166,986 | 2,166,986 |
| ASCOTT RESIDENCE TRUST (ATTRF) | FMV | 122,389 | 122,389 |
| ATLAS POINT GLOBAL MULTI-STRATEGY OFFSHORE FUND LTD | FMV | 1,946,616 | 1,946,616 |
| AUDAX PRIVATE EQUITY FUND VII-A, L.P. | FMV | 365,596 | 365,596 |
| CARLYLE DIRECT ALTERNATIVE OPPORTUNITIES FUND, L.P. | FMV | 1,136,273 | 1,136,273 |
| COATUE OFFSHORE FUND LTD | FMV | 932,107 | 932,107 |
| EJF DEBT OPPORTUNITIES OFFSHORE FUND, LTD. | FMV | 986,654 | 986,654 |
| FORTUNE RE INVESTMENT TRUST (778) | FMV | 97,824 | 97,824 |
| GREENBACKER RENEWABLE ENERGY COMPANY LLC | FMV | 460,244 | 460,244 |
| H.I.G. ADVANTAGE BUYOUT FUND II, LP | FMV | 546,185 | 546,185 |
| H.I.G. MIDDLE MARKET LBO FUND IV, LP | FMV | 50,023 | 50,023 |
| HEDGEPREMIER MILLENNIUM INTERNATIONAL LTD | FMV | 639,713 | 639,713 |
| INVESCO SELECT COMPANIES Y (VSMIX) | FMV | 1,905,200 | 1,905,200 |
| IRONWOOD MULTI STRAT | FMV | 573,040 | 573,040 |
| LOGISTICS CO-INVEST 2022, L.P. | FMV | 304,911 | 304,911 |
| OAKMARK INTERNATIONAL I (OANMX) | FMV | 1,064,298 | 1,064,298 |
| PE PREMIER GA MAP OFFSHORE FEEDER L.P. | FMV | 419,837 | 419,837 |
| PERSISTENT EDGE ASIA PARTNERS LTD | FMV | 2,437,905 | 2,437,905 |
| PRISMA SPECTRUM FUND LTD | FMV | 116 | 116 |
| THIRD POINT OFFSHORE INVESTORS FUND | FMV | 1,058,225 | 1,058,225 |
| TRANSFORMATION CAPITAL FUND III-A LP | FMV | 281,820 | 281,820 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 10,204,425 | 0 | 10,204,425 | 10,204,425 |
| BUILDINGS | 73,073,907 | 33,359,452 | 39,714,455 | 39,714,455 |
| BUILDING IMPROVEMENTS | 20,674,386 | 10,689,168 | 9,985,218 | 9,985,218 |
| LEASEHOLD IMPROVEMENTS | 1,385,720 | 449,414 | 936,306 | 936,306 |
| EQUIPMENT | 956,815 | 740,750 | 216,065 | 216,065 |
| FURNITURE AND FIXTURES | 1,082,041 | 557,874 | 524,167 | 524,167 |
| COMPUTER EQUIPMENT AND SOFTWARE | 294,775 | 243,000 | 51,775 | 51,775 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 249,874 | 162,928 | 170,826 | 79,048 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 2,430,279 | 2,412,131 | 2,412,131 |
| ACCRUED RENT RECEIVABLE | 3,407,174 | 3,811,739 | 3,811,739 |
| LEASE RECEIVABLE | 108,742,247 | 100,749,423 | 100,749,423 |
| PROGRAM RELATED INVESTMENTS - NOTES RECEIVABLE | 48,712,335 | 48,561,399 | 48,561,399 |
| OPERATING RIGHT-OF-USE ASSETS | 49,396,684 | 46,676,123 | 46,676,123 |
| PARKING EASEMENT,NET | 4,787,964 | 4,255,968 | 4,255,968 |
| INTANGIBLE LEASE ASSETS, NET | 0 | 6,248,033 | 6,248,033 |
| 250 EAST PONCE AND BRIDGESIDE POINT 1 | 35,101,479 | 29,394,048 | 29,394,048 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 2,166,403 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER EXPENSE | 120,380 | 2,920 | 2,920 | 117,460 |
| PENALTIES AND FINES | 113 | 0 | 0 | 113 |
| LOAN SERVICING FEES | 27,997 | 27,997 | 27,997 | 0 |
| AMORTIZATION | 1,441,747 | 1,441,747 | 1,441,747 | 0 |
| CONDO FEES | 1,731,512 | 1,731,512 | 1,731,512 | 0 |
| RESERVE FUND EXPENSE | 1,170,687 | 1,170,687 | 1,170,687 | 0 |
| MISCELLANEOUS | 93,994 | 78,467 | 91,144 | 2,850 |
| ADMINISTRATION | 359,509 | 264,955 | 359,509 | 0 |
| BANK CHARGES | 27,679 | 25,311 | 25,311 | 2,368 |
| SEMINARS | 53,115 | 0 | 53,115 | 0 |
| PROFESSIONAL DEVELOPMENT | 30,679 | 0 | 0 | 30,679 |
| OFFICE EXPENSES | 38,121 | 8,637 | 9,013 | 29,108 |
| TELEPHONE | 100,570 | 5,706 | 5,706 | 94,864 |
| PARKING | 31,997 | 0 | 0 | 31,997 |
| SECURITY | 246,979 | 243,848 | 246,979 | 0 |
| EQUIPMENT RENTAL | 5,614 | 0 | 0 | 5,614 |
| CLEANING | 442,580 | 442,580 | 442,580 | 0 |
| REPAIRS AND MAINTENANCE | 285,297 | 243,779 | 279,368 | 5,929 |
| SUPPLIES | 60,821 | 0 | 0 | 60,821 |
| LICENSES | 9,182 | 5,410 | 5,410 | 3,772 |
| DUES AND SUBSCRIPTIONS | 71,655 | 1,420 | 1,420 | 70,235 |
| INSURANCE | 483,247 | 345,647 | 349,315 | 133,932 |
| MARKETING | 5,421 | 0 | 5,421 | 0 |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | 1,087,881 |
| SPONSORSHIP | 13,970 | 0 | 13,970 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASS THROUGH INVESTMENTS | 0 | -557,942 | 566,134 |
| REAL ESTATE OPTION INCOME | 9,276,395 | 9,276,395 | 9,276,395 |
| ENERGY SERVICE REVENUE | 4,492,890 | 4,492,890 | |
| INTEREST INCOME - PROGRAM RELATED | 9,992,516 | 9,992,516 | 9,992,516 |
| CONSULTING FEE REVENUE | 23,087 | 23,087 | |
| AMORT OF BOND PREMIUM | 1,173,217 | 1,173,217 | 1,173,217 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN (LOSS) ON INVESTMENTS | 12,725,853 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BONDS PAYABLE | 182,675,892 | 202,626,489 |
| LINE OF CREDIT | 87,416,646 | 99,525,000 |
| SECURITY DEPOSITS | 689,049 | 386,418 |
| CGA MORTGAGE CAPITAL, LLC | 41,669,414 | 0 |
| OPERATING LEASE LIABILITIES | 9,458,432 | 8,556,387 |
| NOTES PAYABLE | 246,000,000 | 42,705,942 |
| BELOW-MARKET LEASE LIABILITIES, NET | 0 | 9,657,665 |
| UNAMORTIZED LOAN COSTS | 0 | -1,752,410 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERVICES | 7,470,657 | 6,925,647 | 7,113,996 | 356,661 |
| INVESTMENT MANAGEMENT FEES | 748,844 | 748,844 | 748,844 | 0 |
| ASSET MANAGEMENT FEES | 149,404 | 149,404 | 149,404 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 464,933 | 418,135 | 464,921 | 12 |
| UBTI TAXES | 19,000 | 19,000 | 19,000 | 0 |
| EXCISE TAXES | 4,124 | 4,124 | 4,124 | 0 |