STRATEGY STUDIO / NONPROFIT PEOPLE SEARCH

COMMUNITY FACILITY PUBLIC PRIVATE PARTNERSHIPS: Form 990PF, tax year 2021

View the entire original 990 at ProPublica ↗

Organization
COMMUNITY FACILITY PUBLIC PRIVATE PARTNERSHIPS (EIN 20-5591574)
Tax period
2021-01-01 to 2021-12-31
Filed
2022-11-14
IRS object ID
202203189349104305
Schema version
2021v4.2
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)
Return2022-11-14T13:39:47-06:00ReturnTs
Tax Period End2021-12-31TaxPeriodEndDt

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 Begin2021-01-01TaxPeriodBeginDt

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
Signature2022-11-12SignatureDt
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

Preparer Person PreparerPersonGrp

FieldValueIRS element (for citing)
Preparer PersonDeb Nelson CPAPreparerPersonNm
PTINP01264758PTIN
Phone6122536500PhoneNum
Preparation2022-11-12PreparationDt

Additional Filer Information AdditionalFilerInformation

Trusted Customer TrustedCustomerGrp

FieldValueIRS element (for citing)
Trusted Customer3TrustedCustomerCd
Authentication Assurance LevelAAL1AuthenticationAssuranceLevelCd
Identity Assurance LevelIAL1IdentityAssuranceLevelCd
FieldValueIRS element (for citing)
Tax2021TaxYr
Build TS2022-09-23 18:48:47ZBuildTS

Form 990-PF IRS990PF

FieldValueIRS element (for citing)
Organization501c3 Exempt PFYes (X)Organization501c3ExemptPFInd
FMV Assets EOY$140,336,267FMVAssetsEOYAmt
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$16,731InterestOnSavRevAndExpnssAmt
Interest On Sav Net Invst Incm$16,731InterestOnSavNetInvstIncmAmt
Interest On Savings Adj Net Incm$16,731InterestOnSavingsAdjNetIncmAmt
Net Gain Sale Ast Rev And Expnss-$17,592NetGainSaleAstRevAndExpnssAmt
Gross Sales Price$22,452GrossSalesPriceAmt
Cap Gain Net Incm Net Invst Incm$0CapGainNetIncmNetInvstIncmAmt
Net ST Capital Gain Adj Net Incm$0NetSTCapitalGainAdjNetIncmAmt
Other Income Rev And Expnss$6,848,234OtherIncomeRevAndExpnssAmt
Other Income Net Invst Incm$6,848,234OtherIncomeNetInvstIncmAmt
Other Income Adj Net Incm$6,848,234OtherIncomeAdjNetIncmAmt
Total Rev And Expnss$6,847,373TotalRevAndExpnssAmt
Total Net Invst Incm$6,864,965TotalNetInvstIncmAmt
Total Adj Net Incm$6,864,965TotalAdjNetIncmAmt
Comp Ofcr Dir Trst Rev And Expnss$225,500CompOfcrDirTrstRevAndExpnssAmt
Comp Ofcr Dir Trst Net Invst Incm$225,500CompOfcrDirTrstNetInvstIncmAmt
Comp Ofcr Dir Trst Adj Net Incm$225,000CompOfcrDirTrstAdjNetIncmAmt
Comp Ofcr Dir Trst Dsbrs Chrtbl$0CompOfcrDirTrstDsbrsChrtblAmt
Legal Fees Rev And Expnss$96,024LegalFeesRevAndExpnssAmt
Legal Fees Net Invst Incm$96,024LegalFeesNetInvstIncmAmt
Legal Fees Adj Net Incm$96,024LegalFeesAdjNetIncmAmt
Legal Fees Dsbrs Chrtbl$0LegalFeesDsbrsChrtblAmt
Accounting Fees Rev And Expnss$84,570AccountingFeesRevAndExpnssAmt
Accounting Fees Net Invst Incm$84,570AccountingFeesNetInvstIncmAmt
Accounting Fees Adj Net Incm$84,570AccountingFeesAdjNetIncmAmt
Accounting Fees Chrtbl Prps$0AccountingFeesChrtblPrpsAmt
Other Prof Fees Rev And Expnss$181,446OtherProfFeesRevAndExpnssAmt
Other Prof Fees Net Invst Incm$178,801OtherProfFeesNetInvstIncmAmt
Other Prof Fees Adj Net Incm$178,801OtherProfFeesAdjNetIncmAmt
Other Prof Fees Dsbrs Chrtbl$2,645OtherProfFeesDsbrsChrtblAmt
Interest Rev And Expnss$5,485,929InterestRevAndExpnssAmt
Interest Net Invst Incm$5,485,929InterestNetInvstIncmAmt
Interest Adj Net Incm$5,485,929InterestAdjNetIncmAmt
Interest Dsbrs Chrtbl$0InterestDsbrsChrtblAmt
Taxes Rev And Expnss$11,676TaxesRevAndExpnssAmt
Taxes Net Invst Incm$11,676TaxesNetInvstIncmAmt
Taxes Adj Net Incm$11,676TaxesAdjNetIncmAmt
Taxes Dsbrs Chrtbl$0TaxesDsbrsChrtblAmt
Deprec And Dpltn Rev And Expnss$134,000DeprecAndDpltnRevAndExpnssAmt
Deprec And Dpltn Net Invst Incm$134,000DeprecAndDpltnNetInvstIncmAmt
Deprec And Dpltn Adj Net Incm$134,000DeprecAndDpltnAdjNetIncmAmt
Occupancy Rev And Expnss$209,668OccupancyRevAndExpnssAmt
Occupancy Net Invst Incm$209,668OccupancyNetInvstIncmAmt
Occupancy Adj Net Incm$209,668OccupancyAdjNetIncmAmt
Occupancy Dsbrs Chrtbl$0OccupancyDsbrsChrtblAmt
Trav Conf Meeting Rev And Expnss$16,556TravConfMeetingRevAndExpnssAmt
Trav Conf Meeting Net Invst Incm$3,021TravConfMeetingNetInvstIncmAmt
Trav Conf Meeting Adj Net Incm$3,021TravConfMeetingAdjNetIncmAmt
Trav Conf Meeting Dsbrs Chrtbl$13,535TravConfMeetingDsbrsChrtblAmt
Other Expenses Rev And Expnss$318,577OtherExpensesRevAndExpnssAmt
Other Expenses Net Invst Incm$287,439OtherExpensesNetInvstIncmAmt
Other Expenses Adj Net Incm$287,439OtherExpensesAdjNetIncmAmt
Other Expenses Dsbrs Chrtbl$31,254OtherExpensesDsbrsChrtblAmt
Tot Opr Expenses Rev And Expnss$6,763,946TotOprExpensesRevAndExpnssAmt
Tot Opr Expenses Net Invst Incm$6,716,628TotOprExpensesNetInvstIncmAmt
Tot Opr Expenses Adj Net Incm$6,716,128TotOprExpensesAdjNetIncmAmt
Tot Opr Expenses Dsbrs Chrtbl$47,434TotOprExpensesDsbrsChrtblAmt
Contri Paid Rev And Expnss$0ContriPaidRevAndExpnssAmt
Contri Paid Dsbrs Chrtbl$0ContriPaidDsbrsChrtblAmt
Total Expenses Rev And Expnss$6,763,946TotalExpensesRevAndExpnssAmt
Total Expenses Net Invst Incm$6,716,628TotalExpensesNetInvstIncmAmt
Total Expenses Adj Net Incm$6,716,128TotalExpensesAdjNetIncmAmt
Total Expenses Dsbrs Chrtbl$47,434TotalExpensesDsbrsChrtblAmt
Excess Revenue Over Expenses$83,427ExcessRevenueOverExpensesAmt
Net Investment Income$148,337NetInvestmentIncomeAmt
Adjusted Net Income$148,837AdjustedNetIncomeAmt

Form990 PF Balance Sheets Form990PFBalanceSheetsGrp

FieldValueIRS element (for citing)
Sav And Temp Cash Invst BOY$418,727SavAndTempCashInvstBOYAmt
Sav And Temp Cash Invst EOY$431,087SavAndTempCashInvstEOYAmt
Sav And Temp Cash Invst EOYFMV$431,087SavAndTempCashInvstEOYFMVAmt
Acct Rcvbl$69,343AcctRcvblAmt
Acct Rcvbl BOY$54,579AcctRcvblBOYAmt
Acct Rcvbl EOY$69,343AcctRcvblEOYAmt
Acct Rcvbl EOYFMV$69,343AcctRcvblEOYFMVAmt
Prepaid Expenses BOY$1,817,277PrepaidExpensesBOYAmt
Prepaid Expenses EOY$1,740,169PrepaidExpensesEOYAmt
Prepaid Expenses EOYFMV$1,740,169PrepaidExpensesEOYFMVAmt
US Government Obligations BOY$29,414,783USGovernmentObligationsBOYAmt
US Government Obligations EOY$7,311,644USGovernmentObligationsEOYAmt
US Govt Obligations EOYFMV$7,311,644USGovtObligationsEOYFMVAmt
Land Bldg Equip Cost Or Other Bss$5,337,997LandBldgEquipCostOrOtherBssAmt
Land Bldg Equip Accum Deprec$993,694LandBldgEquipAccumDeprecAmt
Land BOY$35,531,997LandBOYAmt
Land EOY$4,344,303LandEOYAmt
Land EOYFMV$5,337,997LandEOYFMVAmt
Other Assets BOY$84,899,030OtherAssetsBOYAmt
Other Assets EOY$125,446,027OtherAssetsEOYAmt
Other Assets EOYFMV$125,446,027OtherAssetsEOYFMVAmt
Total Assets BOY$152,136,393TotalAssetsBOYAmt
Total Assets EOY$139,342,573TotalAssetsEOYAmt
Total Assets EOYFMV$140,336,267TotalAssetsEOYFMVAmt
Accounts Payable BOY$3,802,722AccountsPayableBOYAmt
Accounts Payable EOY$3,714,555AccountsPayableEOYAmt
Mortgages And Notes Payable BOY$986,268MortgagesAndNotesPayableBOYAmt
Mortgages And Notes Payable EOY$986,268MortgagesAndNotesPayableEOYAmt
Other Liabilities BOY$149,683,640OtherLiabilitiesBOYAmt
Other Liabilities EOY$136,911,874OtherLiabilitiesEOYAmt
Total Liabilities BOY$154,472,630TotalLiabilitiesBOYAmt
Total Liabilities EOY$141,612,697TotalLiabilitiesEOYAmt
Organization Follows FASB117Yes (X)OrganizationFollowsFASB117Ind
No Donor Rstr Net Assests BOY-$2,336,237NoDonorRstrNetAssestsBOYAmt
No Donor Rstr Net Assests EOY-$2,270,124NoDonorRstrNetAssestsEOYAmt
Tot Net Ast Or Fund Balances BOY-$2,336,237TotNetAstOrFundBalancesBOYAmt
Tot Net Ast Or Fund Balances EOY-$2,270,124TotNetAstOrFundBalancesEOYAmt
Total Liabilities Net Ast BOY$152,136,393TotalLiabilitiesNetAstBOYAmt
Total Liabilities Net Ast EOY$139,342,573TotalLiabilitiesNetAstEOYAmt

Chg In Net Assets Fund Balances ChgInNetAssetsFundBalancesGrp

FieldValueIRS element (for citing)
Tot Net Ast Or Fund Balances BOY-$2,336,237TotNetAstOrFundBalancesBOYAmt
Excess Revenue Over Expenses$83,427ExcessRevenueOverExpensesAmt
Other Increases$0OtherIncreasesAmt
Subtotal-$2,252,810SubtotalAmt
Other Decreases$17,314OtherDecreasesAmt
Tot Net Ast Or Fund Balances EOY-$2,270,124TotNetAstOrFundBalancesEOYAmt

Cap Gains Loss Tx Invst Incm Detail CapGainsLossTxInvstIncmDetail

Cap Gains Loss Tx Invst Incm CapGainsLossTxInvstIncmGrp

FieldValueIRS element (for citing)
PropertyLandPropertyDesc
How AcquiredPHowAcquiredCd
Sold2021-06-04SoldDt
Gross Sales Price$22,452GrossSalesPriceAmt
Cost Or Other Basis$40,044CostOrOtherBasisAmt
Gain Or Loss-$17,592GainOrLossAmt
Gains Minus Excess Or Losses-$17,592GainsMinusExcessOrLossesAmt
FieldValueIRS element (for citing)
Capital Gain Net Income-$17,592CapitalGainNetIncomeAmt
Net Short Term Capital Gain Loss-$17,592NetShortTermCapitalGainLossAmt

Excise Tax Based On Invst Incm ExciseTaxBasedOnInvstIncmGrp

FieldValueIRS element (for citing)
Investment Income Excise Tax$2,062InvestmentIncomeExciseTaxAmt
Tax Under Section511$0TaxUnderSection511Amt
Subtotal$2,062SubtotalAmt
Subtitle A Tax$0SubtitleATaxAmt
Tax Based On Investment Income$2,062TaxBasedOnInvestmentIncomeAmt
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$49EsPenaltyAmt
Tax Due$2,111TaxDueAmt

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$189,500$0$24,253
Tom Anderson
601 Carlson Parkway Suite 1050MinnetonkaMN55305Chairperson6.00$12,000$0$849
Michael Langley
601 Carlson Parkway Suite 1050MinnetonkaMN55305Secretary6.00$12,000$0$903
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
McCarthy Building Companies Inc
509 North Alcoa CircleCoronaCA92880Design & Building Services$18,675,663
Haskell Company
111 Riverside AveJacksonvilleFL32202Design & Building Services$668,479
Omni West Group Inc
3943 Irvine Blvd Suite 607IrvineCA92602Development Services$578,036
HJ High Construction
1015 W Amelia StOrlandoFL32805Design & Building Services$520,641
E2L Real Estate Solutions
1400 West Fairbanks Ave Suite 201Winter ParkFL32789Real Estate Developer & Project Manager$363,785
FieldValueIRS element (for citing)
Contractor Paid Over50k13ContractorPaidOver50kCnt

Summary Of Direct Chrtbl Acty SummaryOfDirectChrtblActyGrp

FieldValueIRS element (for citing)
Description1Community Facility Public Private Partnerships (CFP3) 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, CFP Sherman Hospital, LLC, EMU Campus Living, LLC, and Delaware County Sports, LLC. The CFP Sherman Hospital Project is expected to close March 31, 2023. EMU Campus Living, LLC to design finance, build, remodel, operate and maintain the Student Housing on Eastern Michigan University is expected to close November 15, 2022. Delaware County Sports, LLC, for a youth sports complex in Ohio is expected close first quarter of 2023.Description1Txt
Expenses1$6,716,625Expenses1Amt

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$11,292,075AverageMonthlyFMVOfSecAmt
Average Monthly Cash Balances$530,253AverageMonthlyCashBalancesAmt
FMV All Other Noncharitable Ast$0FMVAllOtherNoncharitableAstAmt
Total FMV Of Unused Assets$11,822,328TotalFMVOfUnusedAssetsAmt
Reduction Claimed$0ReductionClaimedAmt
Acquisition Indebtedness$0AcquisitionIndebtednessAmt
Adjusted Total FMV Of Unused Ast$11,822,328AdjustedTotalFMVOfUnusedAstAmt
Cash Deemed Charitable$177,335CashDeemedCharitableAmt
Net Vl Noncharitable Assets$11,644,993NetVlNoncharitableAssetsAmt
Minimum Investment Return$582,250MinimumInvestmentReturnAmt

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$47,434ExpensesAndContributionsAmt
Program Related Invst Total$0ProgramRelatedInvstTotalAmt
Charitable Assets Acquis Paid$18,876,702CharitableAssetsAcquisPaidAmt
Qualifying Distributions$18,924,136QualifyingDistributionsAmt

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$148,837CurrentYearAmt
Year1$0Year1Amt
Year2$0Year2Amt
Year3$0Year3Amt
Total$148,837TotalAmt

Pct85 Lessor Adj Incm Or Min Ret Pct85LessorAdjIncmOrMinRetGrp

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

Qualifying Distributions QualifyingDistributionsGrp

FieldValueIRS element (for citing)
Current Year$18,924,136CurrentYearAmt
Year1$58,656,109Year1Amt
Year2$57,836,261Year2Amt
Year3$348,865Year3Amt
Total$135,765,371TotalAmt

Qualifying Distri Not Used Drt QualifyingDistriNotUsedDrtGrp

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

Qualifying Distri Made Drt QualifyingDistriMadeDrtGrp

FieldValueIRS element (for citing)
Current Year$18,924,136CurrentYearAmt
Year1$58,646,109Year1Amt
Year2$57,836,261Year2Amt
Year3$348,865Year3Amt
Total$135,755,371TotalAmt

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$388,167CurrentYearAmt
Year1$1,875,423Year1Amt
Year2$2,361,845Year2Amt
Year3$880,201Year3Amt
Total$5,505,636TotalAmt

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$6,326,937
Operating Lease Income$461,096
Tenant Reimbursements$52,413
Developer Fees$7,788

Int On Sav And Temp Cash Invst IntOnSavAndTempCashInvstGrp

FieldValueIRS element (for citing)
Exclusion14ExclusionCd
Exclusion$16,731ExclusionAmt

Gain Sales Ast Oth Than Invntry GainSalesAstOthThanInvntryGrp

FieldValueIRS element (for citing)
Related Or Exempt Function Incm-$17,592RelatedOrExemptFunctionIncmAmt

Subtotals Incm Producing Acty SubtotalsIncmProducingActyGrp

FieldValueIRS element (for citing)
Unrelated Business Taxbl Incm$0UnrelatedBusinessTaxblIncmAmt
Exclusion$16,731ExclusionAmt
Related Or Exempt Function Incm$6,830,642RelatedOrExemptFunctionIncmAmt
FieldValueIRS element (for citing)
Total Income Producing Acty$6,847,373TotalIncomeProducingActyAmt

Rln Of Acty To Accom Of Exmpt Prps RlnOfActyToAccomOfExmptPrpsGrp

Rln Of Acty To Accom Of Exmpt Prps RlnOfActyToAccomOfExmptPrpsGrp (2 entries)

Line NumberLineNumberTxtRelationship StatementRelationshipStatementTxt
1The revenue generating activities help to bring public projects and communities to life.
8Loss from the sale of a parcel associated with a public project

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$84,570Amt
Net Investment Income$84,570NetInvestmentIncomeAmt
Adjusted Net Income$84,570AdjustedNetIncomeAmt
Disbursements Charitable Prps$0DisbursementsCharitablePrpsAmt

Investments Govt Obligations Sch InvestmentsGovtObligationsSch

FieldValueIRS element (for citing)
US Govt Obligations Book Vl EOY$7,311,644USGovtObligationsBookVlEOYAmt
US Govt Obligations EOYFMV$7,311,644USGovtObligationsEOYFMVAmt
State Local Sec Book Vl EOY$0StateLocalSecBookVlEOYAmt
State Local Sec EOYFMV$0StateLocalSecEOYFMVAmt

Land Etc Schedule2 LandEtcSchedule2

Land Etc LandEtcGrp (2 entries)

Category Or ItemCategoryOrItemTxtCost Or Other BasisCostOrOtherBasisAmtAccumulated DepreciationAccumulatedDepreciationAmtBook ValueBookValueAmtEOYFMVEOYFMVAmt
Land$125,000$0$125,000$125,000
Building$5,212,997$993,694$4,219,303$5,212,997

Legal Fees Schedule LegalFeesSchedule

Legal Fees LegalFeesGrp

FieldValueIRS element (for citing)
CategoryLegal FeesCategoryTxt
Legal Fees$96,024LegalFeesAmt
Net Investment Income$96,024NetInvestmentIncomeAmt
Adjusted Net Income$96,024AdjustedNetIncomeAmt
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$84,899,030BOYBookValueAmt
EOY Book Value$125,446,027EOYBookValueAmt
EOYFMV$125,446,027EOYFMVAmt

Other Decreases Schedule OtherDecreasesSchedule

Other Decreases Detail OtherDecreasesDetail

FieldValueIRS element (for citing)
DescUnreal Loss on InvestmentsDesc
Amt$17,314Amt

Other Expenses Schedule OtherExpensesSchedule

Other Expenses Schedule OtherExpensesScheduleGrp (8 entries)

DescDescRevenue And Expenses Per BooksRevenueAndExpensesPerBooksAmtNet Investment IncomeNetInvestmentIncomeAmtAdjusted Net IncomeAdjustedNetIncomeAmtDisbursements Charitable PrpsDisbursementsCharitablePrpsAmt
Project Expenses$156,694$156,694$156,694$0
Insurance Expense$31,872$26,738$26,738$5,250
Bank Charges$1,735$1,735$1,735$0
Office Expenses$8,515$2,225$2,225$6,290
Ground Leases$77,254$77,254$77,254$0
Advertising$19,496$0$0$19,496
Licenses, Permits, and Fees$21,474$21,256$21,256$218
Alarm Monitoring$1,537$1,537$1,537$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$6,326,937$6,326,937$6,326,937
Operating Lease Income$461,096$461,096$461,096
Tenant Reimbursements$52,413$52,413$52,413
Developer Fees$7,788$7,788$7,788

Other Liabilities Schedule OtherLiabilitiesSchedule

Other Liabilities Detail OtherLiabilitiesDetail (3 entries)

DescDescBOY Book ValueBOYBookValueAmtEOY Book ValueEOYBookValueAmt
Bonds Payable$138,697,502$136,903,316
Deposit Liabilities$3,544,794$0
Construction Liability$7,441,344$8,558

Other Professional Fees Schedule OtherProfessionalFeesSchedule

Other Professional Fees Detail OtherProfessionalFeesDetail (2 entries)

CategoryCategoryTxtAmtAmtNet Investment IncomeNetInvestmentIncomeAmtAdjusted Net IncomeAdjustedNetIncomeAmtDisbursements Charitable PrpsDisbursementsCharitablePrpsAmt
Management Fees$139,851$139,851$139,851$0
Other Professional Fees$41,595$38,950$38,950$2,645

Taxes Schedule TaxesSchedule

Taxes Detail TaxesDetail

FieldValueIRS element (for citing)
CategoryPayroll taxesCategoryTxt
Amt$11,676Amt
Net Investment Income$11,676NetInvestmentIncomeAmt
Adjusted Net Income$11,676AdjustedNetIncomeAmt
Disbursements Charitable Prps$0DisbursementsCharitablePrpsAmt