| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 337,833 | 164,130 | 168,917 | 168,917 |
| 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NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE.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NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE.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NO FUNDS HAVE BEEN DIVERTED TO ANY ACTIVITY OTHER THAN THE ACTIVITY FOR WHICH THE PROGRAM-RELATED INVESTMENT WAS ORIGINALLY MADE.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. | ||
|
700 TECHNOLOGY DRIVE OWNER LLC |
75 5TH STREET NW SUITE 1025 ATLANTA,GA30308 |
2024-01-03 | 5,920,000 | 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. | 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 RFU WOODLANDS 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 30308TUFF 2200 SUTHERLAND AVENUE 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 30308TUFF UT PARK LLCEIN: N/A - SMLLCADDRESS: 75 5TH STREET NW, SUITE 1025, ATLANTA, GA 30308TUFF UT RESEARCH 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 | 308,618 | 308,618 |
| EATON VANCE EMERGING MARKETS DEBT OPPORTUNITIES FUND | 873,098 | 873,098 |
| FIDELITY ADVISOR FLOATING RATE HIGH INCOME FUND (FFRIX) | 550,000 | 550,000 |
| ISHARES CORE US AGGREGATE BOND ETF | 1,745,728 | 1,745,728 |
| PIMCO INVESTMENT GRADE CREDIT BOND I-2 | 706,694 | 706,694 |
| VARIOUS COMPANIES - CORPORATE | 3,128,881 | 3,128,881 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN FUNDS NEW WORLD F2 | 1,228,311 | 1,228,311 |
| ARTISAN INTL VALUE ADV (APDKX) | 2,507,757 | 2,507,757 |
| BARON PARTNERS INSTITUTIONAL | 1,395,355 | 1,395,355 |
| COMMON STOCK | 56,821,454 | 56,821,454 |
| CONGRESS SMALL CAP GROWTH INST FUND | 1,218,550 | 1,218,550 |
| DODGE & COX INTERNATIONAL STOCK FUND | 3,749,012 | 3,749,012 |
| FIDELITY ADV NEW INSIGHTS I | 1,176,039 | 1,176,039 |
| GOLDMAN SACH GQG PARTNERS INTERNATIONAL OPPORTUNITIES FUND | 3,483,603 | 3,483,603 |
| INVESCO SMALL CAP VALUE FUND (VSMIX) | 1,188,188 | 1,188,188 |
| INVESCO RUSSELL 1000 VALUE ETF (OMFL) | 1,770,511 | 1,770,511 |
| MSIF INTERNATIONAL OPPORTUNITY PTF I | 1,912,922 | 1,912,922 |
| OAKMARK INTERNATIONAL I (OANMX) | 1,266,960 | 1,266,960 |
| VANGUARD GROWTH INDEX FUND ETF | 4,130,579 | 4,130,579 |
| VANGUARD INDEX FUNDS LARGE CAP ETF | 1,984,518 | 1,984,518 |
| WISDOMTREE TRUST JAPAN HEDGED EQUITY ETF | 496,305 | 496,305 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 1,310,529 | 636,343 | 674,186 | 674,186 |
| EQUIPMENT | 260,895 | 230,841 | 30,054 | 30,054 |
| FURNITURE AND FIXTURES | 98,528 | 98,528 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ACP INVESTMENT FUND IV-A, L.P. | FMV | 641,314 | 641,314 |
| ADAMS STREET PARTNERS LEADERS FUND 2020 LP | FMV | 1,799,151 | 1,799,151 |
| ALKEON GROWTH OFFSHORE FUND, LTD. | FMV | 2,352,233 | 2,352,233 |
| ATLAS POINT GLOBAL MULTI-STRATEGY OFFSHORE FUND LTD | FMV | 2,408,043 | 2,408,043 |
| AUDAX PRIVATE EQUITY FUND VII-A, L.P. | FMV | 932,091 | 932,091 |
| CARLYLE DIRECT ALTERNATIVE OPPORTUNITIES FUND, L.P. | FMV | 932,554 | 932,554 |
| COATUE OFFSHORE FUND LTD | FMV | 1,130,662 | 1,130,662 |
| GREENBACKER RENEWABLE ENERGY COMPANY LLC | FMV | 441,255 | 441,255 |
| H.I.G. ADVANTAGE BUYOUT FUND II, LP | FMV | 277,625 | 277,625 |
| H.I.G. MIDDLE MARKET LBO FUND IV, LP | FMV | 25,174 | 25,174 |
| HOLLYPORT SECONDARY OPPORTUNITIES IX FEEDER LP | FMV | 39,999 | 39,999 |
| HEDGEPREMIER MILLENNIUM INTERNATIONAL LTD | FMV | 709,855 | 709,855 |
| IRONWOOD MULTI STRAT | FMV | 595,655 | 595,655 |
| LOGISTICS CO-INVEST 2022, L.P. | FMV | 341,906 | 341,906 |
| PE PREMIER GA MAP OFFSHORE FEEDER L.P. | FMV | 928,058 | 928,058 |
| PERSISTENT EDGE ASIA PARTNERS LTD | FMV | 2,737,636 | 2,737,636 |
| THIRD POINT OFFSHORE INVESTORS FUND | FMV | 1,399,494 | 1,399,494 |
| TRANSFORMATION CAPITAL FUND III-A LP | FMV | 1,006,814 | 1,006,814 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 11,326,143 | 0 | 11,326,143 | 11,326,143 |
| BUILDINGS | 87,361,393 | 35,615,811 | 51,745,582 | 51,745,582 |
| BUILDING IMPROVEMENTS | 20,954,374 | 11,543,286 | 9,411,088 | 9,411,088 |
| LEASEHOLD IMPROVEMENTS | 1,385,721 | 546,273 | 839,448 | 839,448 |
| EQUIPMENT | 991,984 | 785,665 | 206,319 | 206,319 |
| FURNITURE AND FIXTURES | 1,082,040 | 640,676 | 441,364 | 441,364 |
| COMPUTER EQUIPMENT AND SOFTWARE | 332,282 | 274,240 | 58,042 | 58,042 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 163,167 | 86,747 | 99,310 | 63,857 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LEASING COMMISSION | 14,997 | 14,997 | |
| ACCRUED INTEREST RECEIVABLE | 2,412,131 | 2,290,666 | 2,290,666 |
| PARKING EASEMENT,NET | 4,255,968 | 3,723,972 | 3,723,972 |
| ACCRUED RENT RECEIVABLE | 3,811,739 | 4,086,339 | 4,086,339 |
| INTANGIBLE LEASE ASSETS, NET | 6,248,033 | 11,914,250 | 11,914,250 |
| 250 EAST PONCE, BRIDGESIDE POINT 1, AND 700 TECHNOLOGY DRIVE | 29,394,048 | 30,789,604 | 30,789,604 |
| OPERATING RIGHT-OF-USE ASSETS | 46,676,123 | 44,125,728 | 44,125,728 |
| PROGRAM RELATED INVESTMENTS - NOTES RECEIVABLE | 48,561,399 | 48,406,824 | 48,406,824 |
| LEASE RECEIVABLE | 100,749,423 | 92,002,762 | 92,002,762 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMPUTER EXPENSE | 116,362 | 7,566 | 7,566 | 108,796 |
| PENALTIES AND FINES | 3,943 | 0 | 0 | 0 |
| LOAN SERVICING FEES | 21,400 | 21,400 | 21,400 | 0 |
| AMORTIZATION | 1,771,205 | 1,664,378 | 1,771,205 | 0 |
| CONDO FEES | 2,072,082 | 2,072,082 | 2,072,082 | 0 |
| RESERVE FUND EXPENSE | 1,577,287 | 1,577,287 | 1,577,287 | 0 |
| MISCELLANEOUS | 126,283 | 94,575 | 109,180 | 17,103 |
| ADMINISTRATION | 397,428 | 293,431 | 397,428 | 0 |
| BANK CHARGES | 44,878 | 27,679 | 27,679 | 17,199 |
| LEASING COMMISSION EXPENSE | 533 | 533 | 533 | 0 |
| SEMINARS | 46,485 | 0 | 46,485 | 0 |
| PROFESSIONAL DEVELOPMENT | 36,611 | 0 | 0 | 36,611 |
| OFFICE EXPENSES | 22,762 | 10,302 | 10,302 | 12,460 |
| TELEPHONE | 88,473 | 7,638 | 7,638 | 80,835 |
| PARKING | 33,033 | 0 | 0 | 33,033 |
| SECURITY | 320,076 | 311,944 | 320,076 | 0 |
| EQUIPMENT RENTAL | 5,592 | 0 | 0 | 5,592 |
| CLEANING | 552,559 | 552,559 | 552,559 | 0 |
| REPAIRS AND MAINTENANCE | 355,663 | 244,649 | 351,767 | 3,896 |
| SUPPLIES | 29,625 | 0 | 0 | 29,625 |
| LICENSES | 4,535 | 0 | 0 | 4,535 |
| DUES AND SUBSCRIPTIONS | 76,617 | 3,255 | 3,255 | 73,362 |
| INSURANCE | 536,182 | 388,086 | 398,480 | 137,702 |
| MARKETING | 4,592 | 0 | 4,592 | 0 |
| ACCRUAL TO CASH ADJUSTMENT | 0 | 0 | 0 | -63,552 |
| SPONSORSHIP | 7,671 | 0 | 7,671 | 0 |
| ARBITRAGE REBATE TAX | 50,578 | 0 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASS THROUGH INVESTMENTS | 0 | -608,622 | 844,880 |
| ENERGY SERVICE REVENUE | 4,624,080 | 4,624,080 | |
| INTEREST INCOME - PROGRAM RELATED | 9,298,318 | 9,298,318 | 9,298,318 |
| CONSULTING AND LICENSING FEE REVENUE | 37,132 | 37,132 | |
| AMORT OF BOND PREMIUM | 1,359,423 | 1,359,423 | 1,359,423 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN (LOSS) ON INVESTMENTS | 11,511,707 |
| PRIOR PERIOD ADJUSTMENT | 615,690 |
| UNREALIZED GAIN (LOSS) ON RETIREMENT PLAN | 398,355 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BONDS PAYABLE | 202,626,489 | 187,752,338 |
| LINE OF CREDIT | 99,525,000 | 99,525,000 |
| SECURITY DEPOSITS | 386,418 | 472,011 |
| OPERATING LEASE LIABILITIES | 8,556,387 | 7,837,966 |
| NOTES PAYABLE | 42,705,942 | 54,087,454 |
| BELOW-MARKET LEASE LIABILITIES, NET | 9,657,665 | 9,730,396 |
| UNAMORTIZED LOAN COSTS | -1,752,410 | -1,608,487 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL SERVICES | 1,668,624 | 1,057,392 | 1,314,183 | 354,441 |
| INVESTMENT MANAGEMENT FEES | 764,769 | 764,769 | 764,769 | 0 |
| ASSET MANAGEMENT FEES | 80,159 | 80,159 | 80,159 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 93,852 | 4,412 | 93,852 | 0 |
| EXCISE TAXES | 23,404 | 0 | 23,404 | 0 |
| FOREIGN TAXES | 0 | 63,069 | 0 | 0 |