| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Jean Cody, CPA Accounting & Support | 22,881 | 22,662 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 306,624 | 12,097 | 294,527 | |
| Software | 12,250 | 5,692 | 6,558 | |
| Heavy Equipment & Machinery | 74,761 | 16,418 | 58,343 | |
| Vehicles | 365,279 | 120,238 | 245,041 | |
| Furniture & Fixtures | 911 | 211 | 700 | |
| Office Equipment | 45,808 | 16,226 | 29,582 | |
| Land - Pine Lawn Manor | 832,868 | 0 | 832,868 | |
| Land - Single Family Homes | 393,090 | 0 | 393,090 | |
| Land - Construction Center | 398,117 | 0 | 398,117 | |
| Land - Eskridge Homes | 239,400 | 0 | 239,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Shulamith Simon Legal | 61,730 | 52,802 | ||
| Husch Blackwell Legal | 311 | 331 | ||
| Dale Sweet Legal | 92 | 92 |
| Item No. | 1 |
|---|---|
| Lender's Name | Pine Lawn Manor |
| Lender's Title | |
| Relationship to Insider | Unrelated |
| Original Amount of Loan | 1,665,715 |
| Balance Due | 1,665,715 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | Community Impact Network |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,367,634 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | Financing for Homes Under Construction |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Investment in Community | 148,467 | 427,662 | 0 |
| Construction in Progress | 133,476 | 625,980 | 625,980 |
| Buildings (Real Estate Held for Sale) | 105,442 | 295,411 | 295,411 |
| SBA Loan Receivable | 0 | 185,900 | 185,900 |
| Escrow Deposit | 0 | 13,635 | 13,635 |
| Interest Receivable | 0 | 2,170 | 2,107 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Website & Marketing | 2,297 | 2,297 | ||
| Dues & Subscriptions | 36,326 | 42,869 | ||
| Equipment Rental | 626 | 626 | ||
| Bank Fees | 837 | 837 | ||
| Insurance | 218,851 | 234,828 | ||
| Program Expenses | 117,793 | 410,471 | ||
| Office Supplies | 17,280 | 17,280 | ||
| Repairs & Maintenance | 20,133 | 20,133 | ||
| Telephone & Internet | 23,200 | 22,384 | ||
| Rounding | 3 | |||
| Payroll Processing | 8,770 | |||
| Professional Development | 1,366 | |||
| Miscellaneous Expenses | 4,413 | |||
| Finance Charges | 3,914 | |||
| Other Programing | 4,611 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous | 61 | ||
| Interest Income Program | 5,533 | ||
| Land Lease Income | 1,710 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Program Reserves | 791 | 5,281 |
| Demolition due to Northwood in exchange for property | 14,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Jean Cody, CPA PC CEO Services | 64,169 | 59,371 | ||
| Sage Data Consulting | 2,930 | 2,930 | ||
| CNA Survey | 584 | 584 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 110,525 | 105,220 | ||
| Real Estate Taxes | 49,119 | 49,119 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| 241 CLT Lending Corpdba Equity Homes Lending |
6349 Clayton Rd Saint Louis,MO63117 |
83-2150354 | Charitable Contribution - cash for operations | 29,742 |
| Equity Homes Construction LLC |
6349 Clayton Rd Saint Louis,MO63117 |
83-3317154 | Pass thru of Grant Income to Support Operations | 576,774 |
| Total | 606,516 | |||