| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Jean Cody, CPA Accounting & Support | 16,569 | 15,966 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 387,499 | 19,240 | 368,259 | |
| Software | 12,250 | 9,095 | 3,155 | |
| Heavy Equipment & Machinery | 70,796 | 24,268 | 46,528 | |
| Vehicles | 400,536 | 198,174 | 202,362 | |
| Furniture & Fixtures | 911 | 320 | 591 | |
| Office Equipment | 54,106 | 28,763 | 25,343 | |
| Land | 1,672,548 | 0 | 1,672,548 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Shulamith Simon Legal | 99,590 | 0 | ||
| Summers Compton Legal | 44,112 | 16,120 | ||
| Dale Sweet Legal | 180 | 180 |
| Item No. | 1 |
|---|---|
| Lender's Name | Community Impact Network |
| Lender's Title | |
| Relationship to Insider | Related by Common Funder and Leadership |
| Original Amount of Loan | |
| Balance Due | 4,233,716 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | Revolving - repaid on sale of property |
| Interest Rate | 0.00000000 |
| Security Provided by Borrower | |
| Purpose of Loan | Finance Construction of Esridge Esates |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Investment in Community | 427,662 | 768,642 | 0 |
| Construction in Progress-Eskridge Estates | 625,980 | 2,850,445 | 2,850,445 |
| Buildings (Real Estate Held for Sale) | 295,411 | 779,195 | 779,195 |
| SBA Loan Receivable | 185,900 | 0 | 0 |
| Deposits | 13,635 | 22,500 | 22,500 |
| Interest Receivable | 2,170 | 5,024 | 5,024 |
| Eskridge Estates Homes for Sale | 0 | 1,593,386 | 1,274,709 |
| Notes Receivable Pine Lawn Manor | 636,467 | 636,467 | 636,467 |
| PLM Notes Receivable Beyond Housing | 196,553 | 196,553 | 196,553 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Website & Marketing | 23,855 | 19,588 | ||
| Dues & Subscriptions | 46,251 | 46,151 | ||
| Insurance | 196,051 | 209,316 | ||
| Program Expenses | 861,313 | 762,484 | ||
| Office Supplies | 29,780 | 32,081 | ||
| Repairs & Maintenance | 21,402 | 21,402 | ||
| Telephone & Internet | 13,431 | 13,431 | ||
| Payroll Processing | 7,792 | 7,722 | ||
| Professional Development | 4,752 | 4,752 | ||
| Finance Charges | 3,633 | 3,633 | ||
| Miscellaneous Expense | 3,804 | 3,804 | ||
| Guaranteed Equity Accrual | 7,567 | |||
| Rounding | -2 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Miscellaneous | 144 | ||
| Interest Income Program | 33,313 | ||
| Land Lease Income | 2,985 |
| Description | Amount |
|---|---|
| Overstated Accrued Management Fees 2020 | 0 |
| Book RE understated | 43,227 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Program Reserves | 5,281 | 74,972 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DTS IT Support | 32,674 | 24,624 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Payroll Taxes | 97,032 | 96,991 | ||
| Real Estate Taxes | 8,749 | 8,749 |
| 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 | 49,186 |
| Total | 49,186 | |||