| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,623 | 4,312 | 4,311 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 46,076 | 0 | 0 | 46,076 |
| Item No. | 1 |
|---|---|
| Lender's Name | PINE LAWN MANOR |
| Lender's Title | |
| Relationship to Insider | UNRELATED |
| Original Amount of Loan | |
| Balance Due | 1,665,714 |
| 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 | RELATED BY COMMON FUNDER AND LEADERSHIP |
| Original Amount of Loan | 550,000 |
| Balance Due | 498,426 |
| Date of Note | 2019-01 |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | 400.000000000000 |
| Security Provided by Borrower | CONSTRUCTION CENTER BUILDING |
| 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 |
|---|---|---|---|
| INVESTMENTS IN COMMUNITY | 564,427 | 492,822 | 492,822 |
| DEPOSITS | 13,346 | ||
| BUILDINGS (REAL ESTATE HELD FOR SALE) | 486,208 | ||
| DUE FROM RELATED PARTIES | 3,217 | 3,217 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL DEVELOPEMENT | 3,659 | 0 | 0 | 3,325 |
| INSURANCE | 172,003 | 0 | 0 | 20,875 |
| TELEPHONE AND INTERNET | 10,766 | 0 | 0 | 10,975 |
| DUES AND SUBSCRIPTIONS | 8,092 | 0 | 0 | 8,110 |
| WEBSITE AND MARKETING | 3,080 | 0 | 0 | 3,055 |
| REMEDIATION/ABATEMENT COSTS | 90,720 | 0 | 0 | 88,020 |
| DEMO DIRT | 69,009 | 0 | 0 | 64,754 |
| MISCELLANEOUS EXPENSE | 1,946 | 0 | 0 | 9,964 |
| PRORGRAM EXPENSE | 529,948 | 0 | 0 | 558,571 |
| EQUIPMENT RENTAL | 3,037 | 0 | 0 | 2,755 |
| SURVEYS | 12,375 | 0 | 0 | 11,975 |
| SUPPLIES AND TOOLS | 214,098 | 0 | 0 | 210,018 |
| OFFICE EXPENSE | 21,924 | 0 | 0 | 17,124 |
| PERMITS/FEES | 14,368 | 0 | 0 | 15,937 |
| CONSTRUCTION SUPPORT | 397,962 | 0 | 0 | 397,962 |
| CONSTRUCTION CONTRACTS | 107,096 | 0 | 0 | 21,122 |
| SUBCONTRACTOR EXPENSE | 510,151 | 0 | 0 | 472,039 |
| WASTE DISPOSAL | 351,244 | 0 | 0 | 349,750 |
| REPAIRS AND MAINTENANCE | 118,506 | 0 | 0 | 118,636 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LAND LEASE INCOME | 2,635 | 2,635 | |
| INTEREST INCOME PROGRAM | 31,287 | 31,287 | 31,287 |
| REHAB INCOME | 103,580 | 103,580 | |
| MISCELLANEOUS REVENUE | 320 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PROGRAM RESERVES | 125,092 | 130,686 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 5,410 | 0 | 0 | 2,164 |
| IT SUPPORT | 30,000 | 0 | 0 | 30,000 |
| PAYROLL PROCESSING FEES | 22,650 | 0 | 0 | 22,650 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 82,692 | 0 | 0 | 80,813 |
| EXCISE INCOME TAX | 686 | 0 | 0 | 0 |