COMMUNITY FACILITY PUBLIC PRIVATE PARTNERSHIPS: Form 990PF, tax year 2022

View the entire original 990 at ProPublica ↗

Organization
COMMUNITY FACILITY PUBLIC PRIVATE PARTNERSHIPS (EIN 20-5591574)
Tax period
2022-01-01 to 2022-12-31
Filed
2023-11-15
IRS object ID
202313199349109966
Schema version
2022v5.0
Source
Download XML · Original 990 at ProPublica

Every field in the e-filed return. Faint text is the IRS element name, for citing.

Return header ReturnHeader

FieldValueIRS element (for citing)
Return2023-11-15T21:03:49-06:00ReturnTs
Tax Period End2022-12-31TaxPeriodEndDt

Preparer Firm PreparerFirmGrp

FieldValueIRS element (for citing)
Preparer Firm EIN450250958PreparerFirmEIN

Preparer Firm Name PreparerFirmName

FieldValueIRS element (for citing)
Business Name Line1Eide Bailly LLPBusinessNameLine1Txt

Preparer US Address PreparerUSAddress

FieldValueIRS element (for citing)
Address Line1800 Nicollet Mall Ste 1300AddressLine1Txt
CityMinneapolisCityNm
State AbbreviationMNStateAbbreviationCd
ZIP554027033ZIPCd
FieldValueIRS element (for citing)
Return Type990PFReturnTypeCd
Tax Period Begin2022-01-01TaxPeriodBeginDt

Filer Filer

FieldValueIRS element (for citing)
EIN205591574EIN

Business Name BusinessName

FieldValueIRS element (for citing)
Business Name Line1Community Facility Public PrivateBusinessNameLine1Txt
Business Name Line2PartnershipsBusinessNameLine2Txt
FieldValueIRS element (for citing)
Business Name ControlCOMMBusinessNameControlTxt
Phone6127357717PhoneNum

US Address USAddress

FieldValueIRS element (for citing)
Address Line1601 Carlson Parkway Suite 1050AddressLine1Txt
CityMinnetonkaCityNm
State AbbreviationMNStateAbbreviationCd
ZIP55305ZIPCd

Business Officer BusinessOfficerGrp

FieldValueIRS element (for citing)
PersonSteve CollinsPersonNm
Person TitlePresidentPersonTitleTxt
Phone6127357717PhoneNum
Signature2023-11-15SignatureDt
Discuss With Paid PreparerYes (1)DiscussWithPaidPreparerInd

Signing Officer SigningOfficerGrp

Person Full Name PersonFullName

FieldValueIRS element (for citing)
Person FirstStevePersonFirstNm
Person LastCollinsPersonLastNm
FieldValueIRS element (for citing)
SSN999009999SSN
FieldValueIRS element (for citing)
IRS Responsible Prty Info CurrYes (1)IRSResponsiblePrtyInfoCurrInd

Preparer Person PreparerPersonGrp

FieldValueIRS element (for citing)
Preparer PersonDeb Nelson CPAPreparerPersonNm
PTINP01264758PTIN
Phone6122536500PhoneNum
Preparation2023-11-15PreparationDt

Additional Filer Information AdditionalFilerInformation

Trusted Customer TrustedCustomerGrp

FieldValueIRS element (for citing)
Trusted Customer2TrustedCustomerCd
Authentication Assurance LevelAAL1AuthenticationAssuranceLevelCd
Identity Assurance LevelIAL1IdentityAssuranceLevelCd
FieldValueIRS element (for citing)
Tax2022TaxYr
Build TS2023-04-26 12:10:37ZBuildTS

Form 990-PF IRS990PF

FieldValueIRS element (for citing)
Organization501c3 Exempt PFYes (X)Organization501c3ExemptPFInd
FMV Assets EOY$351,112,572FMVAssetsEOYAmt
Method Of Accounting AccrualYes (X)MethodOfAccountingAccrualInd

Analysis Of Revenue And Expenses AnalysisOfRevenueAndExpenses

FieldValueIRS element (for citing)
Schedule B Not RequiredYes (X)ScheduleBNotRequiredInd
Interest On Sav Rev And Expnss$49,387InterestOnSavRevAndExpnssAmt
Interest On Sav Net Invst Incm$49,387InterestOnSavNetInvstIncmAmt
Interest On Savings Adj Net Incm$49,387InterestOnSavingsAdjNetIncmAmt
Cap Gain Net Incm Net Invst Incm$0CapGainNetIncmNetInvstIncmAmt
Net ST Capital Gain Adj Net Incm$0NetSTCapitalGainAdjNetIncmAmt
Other Income Rev And Expnss$13,980,810OtherIncomeRevAndExpnssAmt
Other Income Net Invst Incm$7,538,688OtherIncomeNetInvstIncmAmt
Other Income Adj Net Incm$13,980,810OtherIncomeAdjNetIncmAmt
Total Rev And Expnss$14,030,197TotalRevAndExpnssAmt
Total Net Invst Incm$7,588,075TotalNetInvstIncmAmt
Total Adj Net Incm$14,030,197TotalAdjNetIncmAmt
Comp Ofcr Dir Trst Rev And Expnss$254,300CompOfcrDirTrstRevAndExpnssAmt
Comp Ofcr Dir Trst Net Invst Incm$254,300CompOfcrDirTrstNetInvstIncmAmt
Comp Ofcr Dir Trst Adj Net Incm$254,300CompOfcrDirTrstAdjNetIncmAmt
Comp Ofcr Dir Trst Dsbrs Chrtbl$0CompOfcrDirTrstDsbrsChrtblAmt
Oth Empl Slrs Wgs Rev And Expnss$183,605OthEmplSlrsWgsRevAndExpnssAmt
Oth Empl Slrs Wgs Net Invst Incm$0OthEmplSlrsWgsNetInvstIncmAmt
Oth Empl Slrs Wgs Adj Net Incm$183,605OthEmplSlrsWgsAdjNetIncmAmt
Oth Empl Slrs Wgs Dsbrs Chrtbl$0OthEmplSlrsWgsDsbrsChrtblAmt
Legal Fees Rev And Expnss$63,984LegalFeesRevAndExpnssAmt
Legal Fees Net Invst Incm$63,984LegalFeesNetInvstIncmAmt
Legal Fees Adj Net Incm$63,984LegalFeesAdjNetIncmAmt
Legal Fees Dsbrs Chrtbl$0LegalFeesDsbrsChrtblAmt
Accounting Fees Rev And Expnss$106,336AccountingFeesRevAndExpnssAmt
Accounting Fees Net Invst Incm$44,972AccountingFeesNetInvstIncmAmt
Accounting Fees Adj Net Incm$106,336AccountingFeesAdjNetIncmAmt
Accounting Fees Chrtbl Prps$62,939AccountingFeesChrtblPrpsAmt
Other Prof Fees Rev And Expnss$632,152OtherProfFeesRevAndExpnssAmt
Other Prof Fees Net Invst Incm$282,623OtherProfFeesNetInvstIncmAmt
Other Prof Fees Adj Net Incm$624,186OtherProfFeesAdjNetIncmAmt
Other Prof Fees Dsbrs Chrtbl$7,966OtherProfFeesDsbrsChrtblAmt
Interest Rev And Expnss$6,022,025InterestRevAndExpnssAmt
Interest Net Invst Incm$6,022,025InterestNetInvstIncmAmt
Interest Adj Net Incm$6,022,025InterestAdjNetIncmAmt
Interest Dsbrs Chrtbl$0InterestDsbrsChrtblAmt
Taxes Rev And Expnss$12,354TaxesRevAndExpnssAmt
Taxes Net Invst Incm$12,354TaxesNetInvstIncmAmt
Taxes Adj Net Incm$12,354TaxesAdjNetIncmAmt
Taxes Dsbrs Chrtbl$0TaxesDsbrsChrtblAmt
Deprec And Dpltn Rev And Expnss$133,750DeprecAndDpltnRevAndExpnssAmt
Deprec And Dpltn Net Invst Incm$133,750DeprecAndDpltnNetInvstIncmAmt
Deprec And Dpltn Adj Net Incm$133,750DeprecAndDpltnAdjNetIncmAmt
Occupancy Rev And Expnss$376,306OccupancyRevAndExpnssAmt
Occupancy Net Invst Incm$200,264OccupancyNetInvstIncmAmt
Occupancy Adj Net Incm$376,306OccupancyAdjNetIncmAmt
Occupancy Dsbrs Chrtbl$0OccupancyDsbrsChrtblAmt
Trav Conf Meeting Rev And Expnss$7,450TravConfMeetingRevAndExpnssAmt
Trav Conf Meeting Net Invst Incm$504TravConfMeetingNetInvstIncmAmt
Trav Conf Meeting Adj Net Incm$940TravConfMeetingAdjNetIncmAmt
Trav Conf Meeting Dsbrs Chrtbl$6,510TravConfMeetingDsbrsChrtblAmt
Other Expenses Rev And Expnss$694,785OtherExpensesRevAndExpnssAmt
Other Expenses Net Invst Incm$573,299OtherExpensesNetInvstIncmAmt
Other Expenses Adj Net Incm$658,659OtherExpensesAdjNetIncmAmt
Other Expenses Dsbrs Chrtbl$37,099OtherExpensesDsbrsChrtblAmt
Tot Opr Expenses Rev And Expnss$8,487,047TotOprExpensesRevAndExpnssAmt
Tot Opr Expenses Net Invst Incm$7,588,075TotOprExpensesNetInvstIncmAmt
Tot Opr Expenses Adj Net Incm$8,436,445TotOprExpensesAdjNetIncmAmt
Tot Opr Expenses Dsbrs Chrtbl$114,514TotOprExpensesDsbrsChrtblAmt
Contri Paid Rev And Expnss$0ContriPaidRevAndExpnssAmt
Contri Paid Dsbrs Chrtbl$0ContriPaidDsbrsChrtblAmt
Total Expenses Rev And Expnss$8,487,047TotalExpensesRevAndExpnssAmt
Total Expenses Net Invst Incm$7,588,075TotalExpensesNetInvstIncmAmt
Total Expenses Adj Net Incm$8,436,445TotalExpensesAdjNetIncmAmt
Total Expenses Dsbrs Chrtbl$114,514TotalExpensesDsbrsChrtblAmt
Excess Revenue Over Expenses$5,543,150ExcessRevenueOverExpensesAmt
Net Investment Income$0NetInvestmentIncomeAmt
Adjusted Net Income$5,593,752AdjustedNetIncomeAmt

Form990 PF Balance Sheets Form990PFBalanceSheetsGrp

FieldValueIRS element (for citing)
Sav And Temp Cash Invst BOY$431,087SavAndTempCashInvstBOYAmt
Sav And Temp Cash Invst EOY$989,260SavAndTempCashInvstEOYAmt
Sav And Temp Cash Invst EOYFMV$989,260SavAndTempCashInvstEOYFMVAmt
Acct Rcvbl$4,260,689AcctRcvblAmt
Acct Rcvbl BOY$69,343AcctRcvblBOYAmt
Acct Rcvbl EOY$4,260,689AcctRcvblEOYAmt
Acct Rcvbl EOYFMV$4,260,689AcctRcvblEOYFMVAmt
Prepaid Expenses BOY$1,740,169PrepaidExpensesBOYAmt
Prepaid Expenses EOY$1,663,918PrepaidExpensesEOYAmt
Prepaid Expenses EOYFMV$1,663,918PrepaidExpensesEOYFMVAmt
US Government Obligations BOY$7,311,644USGovernmentObligationsBOYAmt
US Government Obligations EOY$180,389,478USGovernmentObligationsEOYAmt
US Govt Obligations EOYFMV$180,389,478USGovtObligationsEOYFMVAmt
Land Bldg Equip Cost Or Other Bss$41,243,056LandBldgEquipCostOrOtherBssAmt
Land Bldg Equip Accum Deprec$1,127,444LandBldgEquipAccumDeprecAmt
Land BOY$4,344,303LandBOYAmt
Land EOY$40,115,612LandEOYAmt
Land EOYFMV$40,024,612LandEOYFMVAmt
Other Assets BOY$125,446,027OtherAssetsBOYAmt
Other Assets EOY$123,784,615OtherAssetsEOYAmt
Other Assets EOYFMV$123,784,615OtherAssetsEOYFMVAmt
Total Assets BOY$139,342,573TotalAssetsBOYAmt
Total Assets EOY$351,203,572TotalAssetsEOYAmt
Total Assets EOYFMV$351,112,572TotalAssetsEOYFMVAmt
Accounts Payable BOY$3,714,555AccountsPayableBOYAmt
Accounts Payable EOY$6,176,044AccountsPayableEOYAmt
Mortgages And Notes Payable BOY$986,268MortgagesAndNotesPayableBOYAmt
Mortgages And Notes Payable EOY$986,268MortgagesAndNotesPayableEOYAmt
Other Liabilities BOY$136,911,874OtherLiabilitiesBOYAmt
Other Liabilities EOY$340,768,234OtherLiabilitiesEOYAmt
Total Liabilities BOY$141,612,697TotalLiabilitiesBOYAmt
Total Liabilities EOY$347,930,546TotalLiabilitiesEOYAmt
Organization Follows FASB117Yes (X)OrganizationFollowsFASB117Ind
No Donor Rstr Net Assests BOY-$2,270,124NoDonorRstrNetAssestsBOYAmt
No Donor Rstr Net Assests EOY$3,273,026NoDonorRstrNetAssestsEOYAmt
Tot Net Ast Or Fund Balances BOY-$2,270,124TotNetAstOrFundBalancesBOYAmt
Tot Net Ast Or Fund Balances EOY$3,273,026TotNetAstOrFundBalancesEOYAmt
Total Liabilities Net Ast BOY$139,342,573TotalLiabilitiesNetAstBOYAmt
Total Liabilities Net Ast EOY$351,203,572TotalLiabilitiesNetAstEOYAmt

Chg In Net Assets Fund Balances ChgInNetAssetsFundBalancesGrp

FieldValueIRS element (for citing)
Tot Net Ast Or Fund Balances BOY-$2,270,124TotNetAstOrFundBalancesBOYAmt
Excess Revenue Over Expenses$5,543,150ExcessRevenueOverExpensesAmt
Other Increases$0OtherIncreasesAmt
Subtotal$3,273,026SubtotalAmt
Other Decreases$0OtherDecreasesAmt
Tot Net Ast Or Fund Balances EOY$3,273,026TotNetAstOrFundBalancesEOYAmt

Excise Tax Based On Invst Incm ExciseTaxBasedOnInvstIncmGrp

FieldValueIRS element (for citing)
Investment Income Excise Tax$0InvestmentIncomeExciseTaxAmt
Tax Under Section511$0TaxUnderSection511Amt
Subtotal$0SubtotalAmt
Subtitle A Tax$0SubtitleATaxAmt
Tax Based On Investment Income$0TaxBasedOnInvestmentIncomeAmt
Estimated Plus Ovpmt Incm Tx$0EstimatedPlusOvpmtIncmTxAmt
Exempt Frgn Org Tax Wthld At Srce$0ExemptFrgnOrgTaxWthldAtSrceAmt
Extsn Request Income Tax Paid$0ExtsnRequestIncomeTaxPaidAmt
Backup Withholding Withheld$0BackupWithholdingWithheldAmt
Total Payments And Credits$0TotalPaymentsAndCreditsAmt
Es Penalty$0EsPenaltyAmt
Tax Due$0TaxDueAmt

Statements Regarding Acty StatementsRegardingActyGrp

FieldValueIRS element (for citing)
Legislative Political Acty0LegislativePoliticalActyInd
More Than100 Spent0MoreThan100SpentInd
Form1120 POL Filed0Form1120POLFiledInd
Section4955 Organization Tax$0Section4955OrganizationTaxAmt
Section4955 Managers Tax$0Section4955ManagersTaxAmt
Tax Reimbursed$0TaxReimbursedAmt
Activities Not Previously Rpt0ActivitiesNotPreviouslyRptInd
Changes To Articles Or Bylaws0ChangesToArticlesOrBylawsInd
Unrelated Bus Incm Over Limit0UnrelatedBusIncmOverLimitInd
Organization Dissolved Etc0OrganizationDissolvedEtcInd
Section508e Rqr SatisfiedYes (1)Section508eRqrSatisfiedInd
At Least5000 In AssetsYes (1)AtLeast5000InAssetsInd
Org Report Or Register StateMNOrgReportOrRegisterStateCd
Org Report Or Register StateAZOrgReportOrRegisterStateCd
Form990 PF Filed With Atty GenYes (1)Form990PFFiledWithAttyGenInd
Private Operating FoundationYes (1)PrivateOperatingFoundationInd
New Substantial Contributors0NewSubstantialContributorsInd
Own Controlled Entity0OwnControlledEntityInd
Donor Advised Fund0DonorAdvisedFundInd
Comply With Public Insp RqrYes (1)ComplyWithPublicInspRqrInd
Website Addresshttps://cfp3.org/WebsiteAddressTxt
Individual With BooksBrad Stedman CPAIndividualWithBooksNm
Phone7013563101PhoneNum

Location Of Books US Address LocationOfBooksUSAddress

FieldValueIRS element (for citing)
Address Line11921 6th St EAddressLine1Txt
CityWest FargoCityNm
State AbbreviationNDStateAbbreviationCd
ZIP58078ZIPCd
FieldValueIRS element (for citing)
Foreign Accounts Question0ForeignAccountsQuestionInd

Statements Regarding Acty4720 StatementsRegardingActy4720Grp

FieldValueIRS element (for citing)
Sale Or Exch Disqualified Prsn0SaleOrExchDisqualifiedPrsnInd
Brrw Or Lend Disqualified Prsn0BrrwOrLendDisqualifiedPrsnInd
Furn Goods Disqualified Prsn0FurnGoodsDisqualifiedPrsnInd
Pay Comp Disqualified PrsnYes (1)PayCompDisqualifiedPrsnInd
Transfer Ast Disqualified Prsn0TransferAstDisqualifiedPrsnInd
Payment To Government Official0PaymentToGovernmentOfficialInd
Acts Fail To Qlfy As Exceptions0ActsFailToQlfyAsExceptionsInd
Uncorrected Prior Acts0UncorrectedPriorActsInd
Undistributed Income PY0UndistributedIncomePYInd
Business Holdings0BusinessHoldingsInd
Jeopardy Investments0JeopardyInvestmentsInd
Uncorrected PY Jeopardy Invst0UncorrectedPYJeopardyInvstInd
Influence Legislation0InfluenceLegislationInd
Influence Election0InfluenceElectionInd
Grants To Individuals0GrantsToIndividualsInd
Grants To Organizations0GrantsToOrganizationsInd
Noncharitable Purpose0NoncharitablePurposeInd
Rcv Fnds To Pay Prsnl Bnft Cntrct0RcvFndsToPayPrsnlBnftCntrctInd
Pay Premiums Prsnl Bnft Cntrct0PayPremiumsPrsnlBnftCntrctInd
Prohibited Tax Shelter Trans0ProhibitedTaxShelterTransInd
Subj To Tax Rmnrtn Ex Prcht Pymt0SubjToTaxRmnrtnExPrchtPymtInd

Officer Dir Trst Key Empl Info OfficerDirTrstKeyEmplInfoGrp

Officer Dir Trst Key Empl OfficerDirTrstKeyEmplGrp (4 entries)

Address Line1USAddress/AddressLine1TxtCityUSAddress/CityNmState AbbreviationUSAddress/StateAbbreviationCdZIPUSAddress/ZIPCdTitleTitleTxtAverage Hrs Per Wk Devoted To PosAverageHrsPerWkDevotedToPosRtCompensationCompensationAmtEmployee Benefit ProgramEmployeeBenefitProgramAmtExpense Account Other AllwncExpenseAccountOtherAllwncAmt
Steve Collins
601 Carlson Parkway Suite 1050MinnetonkaMN55305President40.00$218,300$0$12,809
Tom Anderson
601 Carlson Parkway Suite 1050MinnetonkaMN55305Chairperson6.00$12,000$0$0
Michael Langley
601 Carlson Parkway Suite 1050MinnetonkaMN55305Secretary6.00$12,000$0$2,330
Paul Abzug
601 Carlson Parkway Suite 1050MinnetonkaMN55305Treasurer6.00$12,000$0$0
FieldValueIRS element (for citing)
Comp Of Hghst Pd Empl Or NONENONECompOfHghstPdEmplOrNONETxt
Other Employee Paid Over50k0OtherEmployeePaidOver50kCnt

Compensation Of Hghst Pd Cntrct CompensationOfHghstPdCntrctGrp (5 entries)

Address Line1USAddress/AddressLine1TxtCityUSAddress/CityNmState AbbreviationUSAddress/StateAbbreviationCdZIPUSAddress/ZIPCdService TypeServiceTypeTxtCompensationCompensationAmt
EMU Dev Co LLC
7 Jackson WalkwayProvidenceRI02903Construction Contractor$23,084,520
Reith Jones Advisors LLC
35 North 4th Street Suite 350ColumbusOH43215Housing Advisory Services$671,715
Orrick Herrington & Sutcliffe LLP
405 Howard StreetSan FranciscoCA94105Legal services - Bond Counsel$650,000
Best & Flanagan LLP
60 South Sixth Street Suite 2700MinneapolisMN55402Legal Services$336,943
Miller Canfield Paddock and Stone PLC
150 W Jefferson Ave Suite 2500DetroitMI48226Legal Services - Underwriter's Counsel$250,000
FieldValueIRS element (for citing)
Contractor Paid Over50k12ContractorPaidOver50kCnt

Summary Of Direct Chrtbl Acty SummaryOfDirectChrtblActyGrp

FieldValueIRS element (for citing)
Description1Community Facility Partners (CFP) is a non-profit, tax-exempt organization created to partner with government and other tax-exempt groups to make the development, funding and operation of public and community facilities easier and more successful. The Corporation is the sole member of the following single member limited liability companies formed to serve the Corporation's charitable purposes: CFP Michigan, LLC, CFP Michigan II, LLC, CFP Taylor Governmental Center LLC, CFP Boynton Beach Town Square LLC, CFP Riverside LLC, and EMU Campus Living, LLC. In November 2022, bond financing was obtained and construction was started on the EMU Campus Living housing system.Description1Txt
Expenses1$8,436,445Expenses1Amt

Sum Of Program Related Invst SumOfProgramRelatedInvstGrp

FieldValueIRS element (for citing)
Total$0TotalAmt

Minimum Investment Return MinimumInvestmentReturnGrp

FieldValueIRS element (for citing)
Average Monthly FMV Of Sec$28,460,510AverageMonthlyFMVOfSecAmt
Average Monthly Cash Balances$388,151AverageMonthlyCashBalancesAmt
FMV All Other Noncharitable Ast$0FMVAllOtherNoncharitableAstAmt
Total FMV Of Unused Assets$28,848,661TotalFMVOfUnusedAssetsAmt
Reduction Claimed$0ReductionClaimedAmt
Acquisition Indebtedness$0AcquisitionIndebtednessAmt
Adjusted Total FMV Of Unused Ast$28,848,661AdjustedTotalFMVOfUnusedAstAmt
Cash Deemed Charitable$432,730CashDeemedCharitableAmt
Net Vl Noncharitable Assets$28,415,931NetVlNoncharitableAssetsAmt
Minimum Investment Return$1,420,797MinimumInvestmentReturnAmt

Distributable Amount DistributableAmountGrp

FieldValueIRS element (for citing)
Sect4942j3j5 Fndtn And Frgn OrgYes (X)Sect4942j3j5FndtnAndFrgnOrgInd

PF Qualifying Distributions PFQualifyingDistributionsGrp

FieldValueIRS element (for citing)
Expenses And Contributions$114,514ExpensesAndContributionsAmt
Program Related Invst Total$0ProgramRelatedInvstTotalAmt
Charitable Assets Acquis Paid$27,777,312CharitableAssetsAcquisPaidAmt
Qualifying Distributions$27,891,826QualifyingDistributionsAmt

Private Operating Foundations PrivateOperatingFoundationsGrp

FieldValueIRS element (for citing)
Section4942j3Yes (X)Section4942j3Ind

Lessor Adj Net Incm Min Invst Ret LessorAdjNetIncmMinInvstRetGrp

FieldValueIRS element (for citing)
Current Year$1,420,797CurrentYearAmt
Year1$148,837Year1Amt
Year2$0Year2Amt
Year3$0Year3Amt
Total$1,569,634TotalAmt

Pct85 Lessor Adj Incm Or Min Ret Pct85LessorAdjIncmOrMinRetGrp

FieldValueIRS element (for citing)
Current Year$1,207,677CurrentYearAmt
Year1$126,511Year1Amt
Year2$0Year2Amt
Year3$0Year3Amt
Total$1,334,189TotalAmt

Qualifying Distributions QualifyingDistributionsGrp

FieldValueIRS element (for citing)
Current Year$27,891,826CurrentYearAmt
Year1$18,924,136Year1Amt
Year2$58,656,109Year2Amt
Year3$57,836,261Year3Amt
Total$163,308,332TotalAmt

Qualifying Distri Not Used Drt QualifyingDistriNotUsedDrtGrp

FieldValueIRS element (for citing)
Current Year$0CurrentYearAmt
Year1$0Year1Amt
Year2$10,000Year2Amt
Year3$0Year3Amt
Total$10,000TotalAmt

Qualifying Distri Made Drt QualifyingDistriMadeDrtGrp

FieldValueIRS element (for citing)
Current Year$27,891,826CurrentYearAmt
Year1$18,924,136Year1Amt
Year2$58,646,109Year2Amt
Year3$57,836,261Year3Amt
Total$163,298,332TotalAmt

Total Assets TotalAssetsGrp

FieldValueIRS element (for citing)
Total$0TotalAmt

Total Assets Sect4942j3 Bi TotalAssetsSect4942j3BiGrp

FieldValueIRS element (for citing)
Total$0TotalAmt

Two Thirds Minimum Invst Ret TwoThirdsMinimumInvstRetGrp

FieldValueIRS element (for citing)
Current Year$947,198CurrentYearAmt
Year1$388,167Year1Amt
Year2$1,875,423Year2Amt
Year3$2,361,845Year3Amt
Total$5,572,633TotalAmt

Total Support TotalSupportGrp

FieldValueIRS element (for citing)
Total$0TotalAmt

Public Support Type PublicSupportType

FieldValueIRS element (for citing)
Total$0TotalAmt

Largest Support From EO LargestSupportFromEOGrp

FieldValueIRS element (for citing)
Total$0TotalAmt

Gross Investment Income GrossInvestmentIncomeGrp

FieldValueIRS element (for citing)
Total$0TotalAmt

Supplementary Information SupplementaryInformationGrp

FieldValueIRS element (for citing)
Only Contri To PreselectedYes (X)OnlyContriToPreselectedInd
Total Grant Or Contri Pd Dur Yr$0TotalGrantOrContriPdDurYrAmt
Total Grant Or Contri Apprv Fut$0TotalGrantOrContriApprvFutAmt

Analysis Income Producing Acty AnalysisIncomeProducingActyGrp

Program Service Revenue Dtl ProgramServiceRevenueDtl (4 entries)

DescDescRelated Or Exempt Function IncmRelatedOrExemptFunctionIncmAmt
Earned Revenue From Capital Leases$7,013,687
Operating Lease Income$461,096
Tenant Reimbursements$63,905
University Housing Revenue$6,442,122

Int On Sav And Temp Cash Invst IntOnSavAndTempCashInvstGrp

FieldValueIRS element (for citing)
Exclusion14ExclusionCd
Exclusion$49,387ExclusionAmt

Subtotals Incm Producing Acty SubtotalsIncmProducingActyGrp

FieldValueIRS element (for citing)
Unrelated Business Taxbl Incm$0UnrelatedBusinessTaxblIncmAmt
Exclusion$49,387ExclusionAmt
Related Or Exempt Function Incm$13,980,810RelatedOrExemptFunctionIncmAmt
FieldValueIRS element (for citing)
Total Income Producing Acty$14,030,197TotalIncomeProducingActyAmt

Rln Of Acty To Accom Of Exmpt Prps RlnOfActyToAccomOfExmptPrpsGrp

Rln Of Acty To Accom Of Exmpt Prps RlnOfActyToAccomOfExmptPrpsGrp

FieldValueIRS element (for citing)
Line Number1LineNumberTxt
Relationship StatementThe revenue generating activities help to bring public projects and communities to life.RelationshipStatementTxt

Trnsfr Trans Rln Nonchrtbl EO TrnsfrTransRlnNonchrtblEOGrp

FieldValueIRS element (for citing)
Trnsfr Of Cash To Nonchrtbl EO0TrnsfrOfCashToNonchrtblEOInd
Trnsfr Other Asset Nonchrtbl EO0TrnsfrOtherAssetNonchrtblEOInd
Sales Or Exchanges Of Assets0SalesOrExchangesOfAssetsInd
Purchase Of Assets Nonchrtbl EO0PurchaseOfAssetsNonchrtblEOInd
Rental Of Facilities Oth Assets0RentalOfFacilitiesOthAssetsInd
Reimbursement Arrangements0ReimbursementArrangementsInd
Loans Or Loan Guarantees0LoansOrLoanGuaranteesInd
Performance Of Services Etc0PerformanceOfServicesEtcInd
Sharing Of Facilities Etc0SharingOfFacilitiesEtcInd
Relationships Nonchrtbl EO0RelationshipsNonchrtblEOInd

Accounting Fees Schedule AccountingFeesSchedule

Accounting Fees Detail AccountingFeesDetail

FieldValueIRS element (for citing)
CategoryAccounting FeesCategoryTxt
Amt$106,336Amt
Net Investment Income$44,972NetInvestmentIncomeAmt
Adjusted Net Income$106,336AdjustedNetIncomeAmt
Disbursements Charitable Prps$62,939DisbursementsCharitablePrpsAmt

Investments Govt Obligations Sch InvestmentsGovtObligationsSch

FieldValueIRS element (for citing)
US Govt Obligations Book Vl EOY$180,389,478USGovtObligationsBookVlEOYAmt
US Govt Obligations EOYFMV$180,389,478USGovtObligationsEOYFMVAmt
State Local Sec Book Vl EOY$0StateLocalSecBookVlEOYAmt
State Local Sec EOYFMV$0StateLocalSecEOYFMVAmt

Land Etc Schedule2 LandEtcSchedule2

Land Etc LandEtcGrp (4 entries)

Category Or ItemCategoryOrItemTxtCost Or Other BasisCostOrOtherBasisAmtAccumulated DepreciationAccumulatedDepreciationAmtBook ValueBookValueAmtEOYFMVEOYFMVAmt
Land$125,000$0$125,000$125,000
Building$5,212,997$1,127,394$4,085,603$3,994,603
Equipment$4,500$50$4,450$4,450
Construction In Progrress$35,900,559$0$35,900,559$35,900,559

Legal Fees Schedule LegalFeesSchedule

Legal Fees LegalFeesGrp

FieldValueIRS element (for citing)
CategoryLegal FeesCategoryTxt
Legal Fees$63,984LegalFeesAmt
Net Investment Income$63,984NetInvestmentIncomeAmt
Adjusted Net Income$63,984AdjustedNetIncomeAmt
Disbursements Charitable Prps$0DisbursementsCharitablePrpsAmt

Other Assets Schedule OtherAssetsSchedule

Other Assets Schedule OtherAssetsScheduleGrp

FieldValueIRS element (for citing)
DescProgram Related Net Investment In LeasesDesc
BOY Book Value$125,446,027BOYBookValueAmt
EOY Book Value$123,784,615EOYBookValueAmt
EOYFMV$123,784,615EOYFMVAmt

Other Expenses Schedule OtherExpensesSchedule

Other Expenses Schedule OtherExpensesScheduleGrp (9 entries)

DescDescRevenue And Expenses Per BooksRevenueAndExpensesPerBooksAmtNet Investment IncomeNetInvestmentIncomeAmtAdjusted Net IncomeAdjustedNetIncomeAmtDisbursements Charitable PrpsDisbursementsCharitablePrpsAmt
Project Expenses$295,999$295,999$295,999$0
Insurance Expense$193,745$172,787$189,241$5,477
Bank Charges$3,598$3,553$3,598$0
Office Expenses$74,909$887$69,373$5,536
Ground Leases$77,224$77,224$77,224$0
Advertising$26,086$0$0$26,086
Licenses, Permits, and Fees$21,868$21,868$21,868$0
Alarm Monitoring$981$981$981$0
Contract Services$375$0$375$0

Other Income Schedule2 OtherIncomeSchedule2

Other Income Detail OtherIncomeDetail (4 entries)

DescDescRevenue And Expenses Per BooksRevenueAndExpensesPerBooksAmtNet Investment IncomeNetInvestmentIncomeAmtAdjusted Net IncomeAdjustedNetIncomeAmt
Earned Revenue From Capital Leases$7,013,687$7,013,687$7,013,687
Operating Lease Income$461,096$461,096$461,096
Tenant Reimbursements$63,905$63,905$63,905
University Housing Revenue$6,442,122$6,442,122

Other Liabilities Schedule OtherLiabilitiesSchedule

Other Liabilities Detail OtherLiabilitiesDetail (2 entries)

DescDescBOY Book ValueBOYBookValueAmtEOY Book ValueEOYBookValueAmt
Bonds Payable$136,903,316$334,201,578
Construction Liability$8,558$6,566,656

Other Professional Fees Schedule OtherProfessionalFeesSchedule

Other Professional Fees Detail OtherProfessionalFeesDetail (2 entries)

CategoryCategoryTxtAmtAmtNet Investment IncomeNetInvestmentIncomeAmtAdjusted Net IncomeAdjustedNetIncomeAmtDisbursements Charitable PrpsDisbursementsCharitablePrpsAmt
Management Fees$437,457$179,772$437,457$0
Other Professional Fees$194,695$102,851$186,729$7,966

Taxes Schedule TaxesSchedule

Taxes Detail TaxesDetail

FieldValueIRS element (for citing)
CategoryPayroll taxesCategoryTxt
Amt$12,354Amt
Net Investment Income$12,354NetInvestmentIncomeAmt
Adjusted Net Income$12,354AdjustedNetIncomeAmt
Disbursements Charitable Prps$0DisbursementsCharitablePrpsAmt

Comments

Anonymous: no account or email. Up to 2,000 characters, at most one link. Comments are checked automatically; some wait for review.