BUILDING HOPE REAL ESTATE: Form 990PF, tax year 2021

View the entire original 990 at ProPublica ↗

Organization
BUILDING HOPE REAL ESTATE (EIN 20-3209538)
Tax period
2021-01-01 to 2021-12-31
Filed
2022-11-14
IRS object ID
202223189349104327
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)
Return2022-11-14T13:08:36-06:00ReturnTs
Tax Period End2021-12-31TaxPeriodEndDt

Preparer Firm PreparerFirmGrp

Preparer Firm Name PreparerFirmName

FieldValueIRS element (for citing)
Business Name Line1BDO USA LLPBusinessNameLine1Txt

Preparer US Address PreparerUSAddress

FieldValueIRS element (for citing)
Address Line18401 GREENSBORO DRIVE 800AddressLine1Txt
CityMCLEANCityNm
State AbbreviationVAStateAbbreviationCd
ZIP22102ZIPCd
FieldValueIRS element (for citing)
Return Type990PFReturnTypeCd
Tax Period Begin2021-01-01TaxPeriodBeginDt

Filer Filer

FieldValueIRS element (for citing)
EIN203209538EIN

Business Name BusinessName

FieldValueIRS element (for citing)
Business Name Line1Building Hope Real EstateBusinessNameLine1Txt
FieldValueIRS element (for citing)
In Care Of% LANCE HELMING VP OF FINANCEInCareOfNm
Business Name ControlBUILBusinessNameControlTxt
Phone2024571999PhoneNum

US Address USAddress

FieldValueIRS element (for citing)
Address Line11776 Eye St NW Suite 200AddressLine1Txt
CityWashingtonCityNm
State AbbreviationDCStateAbbreviationCd
ZIP20006ZIPCd

Business Officer BusinessOfficerGrp

FieldValueIRS element (for citing)
PersonLANCE HELMINGPersonNm
Person TitleVP of FinancePersonTitleTxt
Phone2024571999PhoneNum
Signature2022-11-14SignatureDt
Discuss With Paid PreparerYes (true)DiscussWithPaidPreparerInd

Signing Officer SigningOfficerGrp

Person Full Name PersonFullName

FieldValueIRS element (for citing)
Person FirstLANCEPersonFirstNm
Person LastHELMINGPersonLastNm
FieldValueIRS element (for citing)
SSN999009999SSN

Preparer Person PreparerPersonGrp

FieldValueIRS element (for citing)
Preparer PersonJacob CookPreparerPersonNm
PTINP01240455PTIN
Phone7038930600PhoneNum

Additional Filer Information AdditionalFilerInformation

Trusted Customer TrustedCustomerGrp

FieldValueIRS element (for citing)
Trusted Customer2TrustedCustomerCd
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$105,552,493FMVAssetsEOYAmt
Method Of Accounting AccrualYes (X)MethodOfAccountingAccrualInd

Analysis Of Revenue And Expenses AnalysisOfRevenueAndExpenses

FieldValueIRS element (for citing)
Contri Rcvd Rev And Expnss$0ContriRcvdRevAndExpnssAmt
Schedule B Not RequiredYes (X)ScheduleBNotRequiredInd
Net Gain Sale Ast Rev And Expnss$5,118,701NetGainSaleAstRevAndExpnssAmt
Gross Sales Price$50,829,227GrossSalesPriceAmt
Other Income Rev And Expnss$6,030,199OtherIncomeRevAndExpnssAmt
Other Income Net Invst Incm$0OtherIncomeNetInvstIncmAmt
Other Income Adj Net Incm$5,640,575OtherIncomeAdjNetIncmAmt
Total Rev And Expnss$11,148,900TotalRevAndExpnssAmt
Total Net Invst Incm$0TotalNetInvstIncmAmt
Total Adj Net Incm$5,640,575TotalAdjNetIncmAmt
Comp Ofcr Dir Trst Rev And Expnss$1,156,586CompOfcrDirTrstRevAndExpnssAmt
Comp Ofcr Dir Trst Dsbrs Chrtbl$1,156,586CompOfcrDirTrstDsbrsChrtblAmt
Oth Empl Slrs Wgs Rev And Expnss$1,392,958OthEmplSlrsWgsRevAndExpnssAmt
Oth Empl Slrs Wgs Dsbrs Chrtbl$1,392,958OthEmplSlrsWgsDsbrsChrtblAmt
Pension Empl Bnft Rev And Expnss$382,754PensionEmplBnftRevAndExpnssAmt
Pension Empl Bnft Dsbrs Chrtbl$382,754PensionEmplBnftDsbrsChrtblAmt
Legal Fees Rev And Expnss$71,085LegalFeesRevAndExpnssAmt
Legal Fees Net Invst Incm$0LegalFeesNetInvstIncmAmt
Legal Fees Adj Net Incm$0LegalFeesAdjNetIncmAmt
Legal Fees Dsbrs Chrtbl$71,085LegalFeesDsbrsChrtblAmt
Accounting Fees Rev And Expnss$135,051AccountingFeesRevAndExpnssAmt
Accounting Fees Net Invst Incm$0AccountingFeesNetInvstIncmAmt
Accounting Fees Adj Net Incm$0AccountingFeesAdjNetIncmAmt
Accounting Fees Chrtbl Prps$135,051AccountingFeesChrtblPrpsAmt
Other Prof Fees Rev And Expnss$109,601OtherProfFeesRevAndExpnssAmt
Other Prof Fees Net Invst Incm$0OtherProfFeesNetInvstIncmAmt
Other Prof Fees Adj Net Incm$0OtherProfFeesAdjNetIncmAmt
Other Prof Fees Dsbrs Chrtbl$109,601OtherProfFeesDsbrsChrtblAmt
Interest Rev And Expnss$2,860,493InterestRevAndExpnssAmt
Interest Adj Net Incm$2,860,493InterestAdjNetIncmAmt
Taxes Rev And Expnss$404,596TaxesRevAndExpnssAmt
Taxes Net Invst Incm$0TaxesNetInvstIncmAmt
Taxes Adj Net Incm$0TaxesAdjNetIncmAmt
Taxes Dsbrs Chrtbl$404,596TaxesDsbrsChrtblAmt
Deprec And Dpltn Rev And Expnss$1,329,112DeprecAndDpltnRevAndExpnssAmt
Deprec And Dpltn Adj Net Incm$1,329,112DeprecAndDpltnAdjNetIncmAmt
Occupancy Rev And Expnss$145,338OccupancyRevAndExpnssAmt
Occupancy Dsbrs Chrtbl$145,338OccupancyDsbrsChrtblAmt
Trav Conf Meeting Rev And Expnss$76,434TravConfMeetingRevAndExpnssAmt
Trav Conf Meeting Dsbrs Chrtbl$76,434TravConfMeetingDsbrsChrtblAmt
Printing And Pub Rev And Expnss$20,333PrintingAndPubRevAndExpnssAmt
Printing And Pub Dsbrs Chrtbl$20,333PrintingAndPubDsbrsChrtblAmt
Other Expenses Rev And Expnss$794,143OtherExpensesRevAndExpnssAmt
Other Expenses Net Invst Incm$0OtherExpensesNetInvstIncmAmt
Other Expenses Adj Net Incm$71,422OtherExpensesAdjNetIncmAmt
Other Expenses Dsbrs Chrtbl$603,735OtherExpensesDsbrsChrtblAmt
Tot Opr Expenses Rev And Expnss$8,878,484TotOprExpensesRevAndExpnssAmt
Tot Opr Expenses Net Invst Incm$0TotOprExpensesNetInvstIncmAmt
Tot Opr Expenses Adj Net Incm$4,261,027TotOprExpensesAdjNetIncmAmt
Tot Opr Expenses Dsbrs Chrtbl$4,498,471TotOprExpensesDsbrsChrtblAmt
Contri Paid Rev And Expnss$0ContriPaidRevAndExpnssAmt
Contri Paid Dsbrs Chrtbl$0ContriPaidDsbrsChrtblAmt
Total Expenses Rev And Expnss$8,878,484TotalExpensesRevAndExpnssAmt
Total Expenses Net Invst Incm$0TotalExpensesNetInvstIncmAmt
Total Expenses Adj Net Incm$4,261,027TotalExpensesAdjNetIncmAmt
Total Expenses Dsbrs Chrtbl$4,498,471TotalExpensesDsbrsChrtblAmt
Excess Revenue Over Expenses$2,270,416ExcessRevenueOverExpensesAmt
Net Investment Income$0NetInvestmentIncomeAmt
Adjusted Net Income$1,379,548AdjustedNetIncomeAmt

Form990 PF Balance Sheets Form990PFBalanceSheetsGrp

FieldValueIRS element (for citing)
Cash BOY$8,258,700CashBOYAmt
Cash EOY$19,283,107CashEOYAmt
Cash EOYFMV$19,283,107CashEOYFMVAmt
Acct Rcvbl$13,576,288AcctRcvblAmt
Acct Rcvbl BOY$5,800,074AcctRcvblBOYAmt
Acct Rcvbl EOY$13,576,288AcctRcvblEOYAmt
Acct Rcvbl EOYFMV$13,576,288AcctRcvblEOYFMVAmt
Other Nts And Loans Rcvbl$308,834OtherNtsAndLoansRcvblAmt
Other Nts And Loans Rcvbl BOY$0OtherNtsAndLoansRcvblBOYAmt
Other Nts And Loans Rcvbl EOY$308,834OtherNtsAndLoansRcvblEOYAmt
Other Nts And Loans Rcvbl EOYFMV$308,834OtherNtsAndLoansRcvblEOYFMVAmt
Prepaid Expenses BOY$624,803PrepaidExpensesBOYAmt
Prepaid Expenses EOY$966PrepaidExpensesEOYAmt
Prepaid Expenses EOYFMV$966PrepaidExpensesEOYFMVAmt
Land Bldg Equip Cost Or Other Bss$59,787,026LandBldgEquipCostOrOtherBssAmt
Land Bldg Equip Accum Deprec$2,771,568LandBldgEquipAccumDeprecAmt
Land BOY$54,676,925LandBOYAmt
Land EOY$57,015,458LandEOYAmt
Land EOYFMV$57,015,458LandEOYFMVAmt
Other Assets BOY$18,423,085OtherAssetsBOYAmt
Other Assets EOY$15,367,840OtherAssetsEOYAmt
Other Assets EOYFMV$15,367,840OtherAssetsEOYFMVAmt
Total Assets BOY$87,783,587TotalAssetsBOYAmt
Total Assets EOY$105,552,493TotalAssetsEOYAmt
Total Assets EOYFMV$105,552,493TotalAssetsEOYFMVAmt
Accounts Payable BOY$6,911,210AccountsPayableBOYAmt
Accounts Payable EOY$5,736,118AccountsPayableEOYAmt
Deferred Revenue BOY$1,946,608DeferredRevenueBOYAmt
Deferred Revenue EOY$510,170DeferredRevenueEOYAmt
Mortgages And Notes Payable BOY$44,966,220MortgagesAndNotesPayableBOYAmt
Mortgages And Notes Payable EOY$42,211,727MortgagesAndNotesPayableEOYAmt
Other Liabilities BOY$30,128,609OtherLiabilitiesBOYAmt
Other Liabilities EOY$44,827,489OtherLiabilitiesEOYAmt
Total Liabilities BOY$83,952,647TotalLiabilitiesBOYAmt
Total Liabilities EOY$93,285,504TotalLiabilitiesEOYAmt
Organization Follows FASB117Yes (X)OrganizationFollowsFASB117Ind
No Donor Rstr Net Assests BOY$3,830,940NoDonorRstrNetAssestsBOYAmt
No Donor Rstr Net Assests EOY$12,266,989NoDonorRstrNetAssestsEOYAmt
Tot Net Ast Or Fund Balances BOY$3,830,940TotNetAstOrFundBalancesBOYAmt
Tot Net Ast Or Fund Balances EOY$12,266,989TotNetAstOrFundBalancesEOYAmt
Total Liabilities Net Ast BOY$87,783,587TotalLiabilitiesNetAstBOYAmt
Total Liabilities Net Ast EOY$105,552,493TotalLiabilitiesNetAstEOYAmt

Chg In Net Assets Fund Balances ChgInNetAssetsFundBalancesGrp

FieldValueIRS element (for citing)
Tot Net Ast Or Fund Balances BOY$3,830,940TotNetAstOrFundBalancesBOYAmt
Excess Revenue Over Expenses$2,270,416ExcessRevenueOverExpensesAmt
Other Increases$6,185,296OtherIncreasesAmt
Subtotal$12,286,652SubtotalAmt
Other Decreases$19,663OtherDecreasesAmt
Tot Net Ast Or Fund Balances EOY$12,266,989TotNetAstOrFundBalancesEOYAmt
FieldValueIRS element (for citing)
Cap Gains Loss Tx Invst Incm DetailCapGainsLossTxInvstIncmDetail

Excise Tax Based On Invst Incm ExciseTaxBasedOnInvstIncmGrp

FieldValueIRS element (for citing)
Investment Income Excise Tax$0InvestmentIncomeExciseTaxAmt
Subtotal$0SubtotalAmt
Tax Based On Investment Income$0TaxBasedOnInvestmentIncomeAmt
Exempt Frgn Org Tax Wthld At Srce$0ExemptFrgnOrgTaxWthldAtSrceAmt
Total Payments And Credits$0TotalPaymentsAndCreditsAmt
Tax Due$0TaxDueAmt

Statements Regarding Acty StatementsRegardingActyGrp

FieldValueIRS element (for citing)
Legislative Political ActyfalseLegislativePoliticalActyInd
More Than100 SpentfalseMoreThan100SpentInd
Form1120 POL FiledfalseForm1120POLFiledInd
Activities Not Previously RptfalseActivitiesNotPreviouslyRptInd
Changes To Articles Or BylawsfalseChangesToArticlesOrBylawsInd
Unrelated Bus Incm Over LimitfalseUnrelatedBusIncmOverLimitInd
Organization Dissolved EtcfalseOrganizationDissolvedEtcInd
Section508e Rqr SatisfiedYes (true)Section508eRqrSatisfiedInd
At Least5000 In AssetsYes (true)AtLeast5000InAssetsInd
Org Report Or Register StateDCOrgReportOrRegisterStateCd
Form990 PF Filed With Atty GenfalseForm990PFFiledWithAttyGenInd
Private Operating FoundationYes (true)PrivateOperatingFoundationInd
New Substantial ContributorsfalseNewSubstantialContributorsInd
Own Controlled EntityYes (true)OwnControlledEntityInd
Donor Advised FundfalseDonorAdvisedFundInd
Comply With Public Insp RqrYes (true)ComplyWithPublicInspRqrInd
Website AddressWWW.BUILDINGHOPE.ORGWebsiteAddressTxt

Persons With Books Name PersonsWithBooksName

FieldValueIRS element (for citing)
Business Name Line1LANCE HELMING VP OF FINANCEBusinessNameLine1Txt
FieldValueIRS element (for citing)
Phone2024571999PhoneNum

Location Of Books US Address LocationOfBooksUSAddress

FieldValueIRS element (for citing)
Address Line11776 EYE ST NW SUITE 200AddressLine1Txt
CityWASHINGTONCityNm
State AbbreviationDCStateAbbreviationCd
ZIP20006ZIPCd
FieldValueIRS element (for citing)
Foreign Accounts QuestionfalseForeignAccountsQuestionInd

Statements Regarding Acty4720 StatementsRegardingActy4720Grp

FieldValueIRS element (for citing)
Sale Or Exch Disqualified PrsnfalseSaleOrExchDisqualifiedPrsnInd
Brrw Or Lend Disqualified PrsnfalseBrrwOrLendDisqualifiedPrsnInd
Furn Goods Disqualified PrsnfalseFurnGoodsDisqualifiedPrsnInd
Pay Comp Disqualified PrsnYes (true)PayCompDisqualifiedPrsnInd
Transfer Ast Disqualified PrsnfalseTransferAstDisqualifiedPrsnInd
Payment To Government OfficialfalsePaymentToGovernmentOfficialInd
Acts Fail To Qlfy As ExceptionsfalseActsFailToQlfyAsExceptionsInd
Uncorrected Prior ActsfalseUncorrectedPriorActsInd
Business HoldingsfalseBusinessHoldingsInd
Jeopardy InvestmentsfalseJeopardyInvestmentsInd
Uncorrected PY Jeopardy InvstfalseUncorrectedPYJeopardyInvstInd
Influence LegislationfalseInfluenceLegislationInd
Influence ElectionfalseInfluenceElectionInd
Grants To IndividualsfalseGrantsToIndividualsInd
Grants To OrganizationsfalseGrantsToOrganizationsInd
Noncharitable PurposefalseNoncharitablePurposeInd
Rcv Fnds To Pay Prsnl Bnft CntrctfalseRcvFndsToPayPrsnlBnftCntrctInd
Pay Premiums Prsnl Bnft CntrctfalsePayPremiumsPrsnlBnftCntrctInd
Prohibited Tax Shelter TransfalseProhibitedTaxShelterTransInd
Subj To Tax Rmnrtn Ex Prcht PymtfalseSubjToTaxRmnrtnExPrchtPymtInd

Officer Dir Trst Key Empl Info OfficerDirTrstKeyEmplInfoGrp

Officer Dir Trst Key Empl OfficerDirTrstKeyEmplGrp (7 entries)

Address Line1USAddress/AddressLine1TxtCityUSAddress/CityNmState AbbreviationUSAddress/StateAbbreviationCdZIPUSAddress/ZIPCdTitleTitleTxtAverage Hrs Per Wk Devoted To PosAverageHrsPerWkDevotedToPosRtCompensationCompensationAmtEmployee Benefit ProgramEmployeeBenefitProgramAmtExpense Account Other AllwncExpenseAccountOtherAllwncAmt
DRU DAMICO
1776 Eye St NW Suite 200WASHINGTONDC20006PRESIDENT40.0$408,453$19,500$0
LANCE HELMING
1776 Eye St NW Suite 200WASHINGTONDC20006VP FINANCE/TREASURER45.0$193,252$12,945$0
MICHAEL D'ALESSANDRO
1776 Eye St NW Suite 200WASHINGTONDC20006SECRETARY5.0$88,856$5,076$0
JERRY ZAYETS
1776 Eye St NW Suite 200WASHINGTONDC20006VP RE DEVELOPMENT40.0$216,912$11,340$0
S JOSEPH BRUNO
1776 Eye St NW Suite 200WASHINGTONDC20006CHAIRMAN27.0$228,509$10,766$0
ROBIN ODLAND
1776 Eye St NW Suite 200WASHINGTONDC20006DIRECTOR1.0$0$0$0
RICHARD MORENO
1776 Eye St NW Suite 200WASHINGTONDC20006DIRECTOR2.0$20,604$981$0

Compensation Highest Paid Empl CompensationHighestPaidEmplGrp (5 entries)

Address Line1USAddress/AddressLine1TxtCityUSAddress/CityNmState AbbreviationUSAddress/StateAbbreviationCdZIPUSAddress/ZIPCdTitleTitleTxtAverage Hrs Per Wk Devoted To PosAverageHrsPerWkDevotedToPosRtCompensationCompensationAmtEmployee BenefitsEmployeeBenefitsAmtExpense AccountExpenseAccountAmt
MATTHEW FROST
1776 EYE ST NW SUITE 200WASHINGTONDC20006DIR OF REAL ESTATE40.0$160,962$18,750$0
LEIGHANNE DALY
1776 EYE ST NW SUITE 200WASHINGTONDC20006DIR OF REAL ESTATE40.0$149,952$8,100$0
VANESSA ROWAN
1776 EYE ST NW SUITE 200WASHINGTONDC20006ACCOUNTING MANAGER40.0$136,947$9,100$0
BRADY HUTCHINS
1776 EYE ST NW SUITE 200WASHINGTONDC20006DIR OF CONSTR OPS40.0$118,259$0$0
BARBARA FELIZ TAVARES
1776 EYE ST NW SUITE 200WASHINGTONDC20006MANAGER40.0$102,070$0$0

Compensation Of Hghst Pd Cntrct CompensationOfHghstPdCntrctGrp (5 entries)

Address Line1USAddress/AddressLine1TxtCityUSAddress/CityNmState AbbreviationUSAddress/StateAbbreviationCdZIPUSAddress/ZIPCdService TypeServiceTypeTxtCompensationCompensationAmt
Bartlett Cocke General Contactors
8706 LockwaySAN ANTONIOTX78217CONSTRUCTION$20,599,232
Rafael Construction Inc
5870 Construction AveLAS VEGASNV89122CONSTRUCTION$5,657,022
Canyon Building & Design
4750 N La Cholla BlvdTUCSONAZ85705CONSTRUCTION$4,140,712
Haskell
111 Riverside AveJACKSONVILLEFL32202CONSTRUCTION$1,297,168
Pro Builders Inc
970 W CedarPOCATELLOID83201Construction$1,153,377
FieldValueIRS element (for citing)
Contractor Paid Over50k38ContractorPaidOver50kCnt

Summary Of Direct Chrtbl Acty SummaryOfDirectChrtblActyGrp

FieldValueIRS element (for citing)
Description1SUPPORTING HIGH-QUALITY, LOW COST PUBLIC CHARTER SCHOOL FACILITIES THROUGH CONSTRUCTION, RENOVATION, AND IMPROVEMENT.Description1Txt
Expenses1$8,878,484Expenses1Amt
FieldValueIRS element (for citing)
Sum Of Program Related InvstSumOfProgramRelatedInvstGrp

Minimum Investment Return MinimumInvestmentReturnGrp

FieldValueIRS element (for citing)
Average Monthly FMV Of Sec$0AverageMonthlyFMVOfSecAmt
Average Monthly Cash Balances$7,899,912AverageMonthlyCashBalancesAmt
FMV All Other Noncharitable Ast$0FMVAllOtherNoncharitableAstAmt
Total FMV Of Unused Assets$7,899,912TotalFMVOfUnusedAssetsAmt
Acquisition Indebtedness$0AcquisitionIndebtednessAmt
Adjusted Total FMV Of Unused Ast$7,899,912AdjustedTotalFMVOfUnusedAstAmt
Cash Deemed Charitable$118,499CashDeemedCharitableAmt
Net Vl Noncharitable Assets$7,781,413NetVlNoncharitableAssetsAmt
Minimum Investment Return$389,071MinimumInvestmentReturnAmt

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$4,498,471ExpensesAndContributionsAmt
Program Related Invst Total$0ProgramRelatedInvstTotalAmt
Charitable Assets Acquis Paid$1,785,304CharitableAssetsAcquisPaidAmt
Set Aside Suitability Test$0SetAsideSuitabilityTestAmt
Set Aside Cash Distri Test$0SetAsideCashDistriTestAmt
Qualifying Distributions$6,283,775QualifyingDistributionsAmt

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$389,071CurrentYearAmt
Year1$175,007Year1Amt
Year2$195,036Year2Amt
Year3$157,670Year3Amt
Total$916,784TotalAmt

Pct85 Lessor Adj Incm Or Min Ret Pct85LessorAdjIncmOrMinRetGrp

FieldValueIRS element (for citing)
Current Year$330,710CurrentYearAmt
Year1$148,756Year1Amt
Year2$165,781Year2Amt
Year3$134,020Year3Amt
Total$779,267TotalAmt

Qualifying Distributions QualifyingDistributionsGrp

FieldValueIRS element (for citing)
Current Year$6,283,775CurrentYearAmt
Year1$5,185,099Year1Amt
Year2$28,994,477Year2Amt
Year3$24,840,663Year3Amt
Total$65,304,014TotalAmt
FieldValueIRS element (for citing)
Qualifying Distri Not Used DrtQualifyingDistriNotUsedDrtGrp

Qualifying Distri Made Drt QualifyingDistriMadeDrtGrp

FieldValueIRS element (for citing)
Current Year$6,283,775CurrentYearAmt
Year1$5,185,099Year1Amt
Year2$28,994,477Year2Amt
Year3$24,840,663Year3Amt
Total$65,304,014TotalAmt

Total Assets TotalAssetsGrp

FieldValueIRS element (for citing)
Current Year$98,399,961CurrentYearAmt
Year1$79,641,522Year1Amt
Year2$88,414,456Year2Amt
Year3$60,054,922Year3Amt
Total$326,510,861TotalAmt

Total Assets Sect4942j3 Bi TotalAssetsSect4942j3BiGrp

FieldValueIRS element (for citing)
Current Year$79,116,855CurrentYearAmt
Year1$70,813,212Year1Amt
Year2$83,915,346Year2Amt
Year3$56,964,334Year3Amt
Total$290,809,747TotalAmt
FieldValueIRS element (for citing)
Two Thirds Minimum Invst RetTwoThirdsMinimumInvstRetGrp

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

Analysis Income Producing Acty AnalysisIncomeProducingActyGrp

Program Service Revenue Dtl ProgramServiceRevenueDtl (5 entries)

DescDescRelated Or Exempt Function IncmRelatedOrExemptFunctionIncmAmt
SCHOOL LEASE REVENUE$3,254,468
PROJECT MANAGEMENT FEE INCOME$2,041,646
SERVICING PASS-THROUGH INCOME$316,640
INTEREST INCOME FROM NOTES RECEIVABLE$23,323
MISCELLANEOUS$4,498
FieldValueIRS element (for citing)
Fees Contracts From Govt AgFeesContractsFromGovtAgGrp
Membership Dues And AssmntMembershipDuesAndAssmntGrp
Int On Sav And Temp Cash InvstIntOnSavAndTempCashInvstGrp
Dividends And Interest From Sec DtlDividendsAndInterestFromSecDtl
Net Rntl Incm Re Debt Fincd PropNetRntlIncmReDebtFincdPropGrp
Net Rntl Incm Re Not Debt Fincd PropNetRntlIncmReNotDebtFincdProp
Net Rental Income Personal PropNetRentalIncomePersonalPropGrp
Other Investment IncomeOtherInvestmentIncomeGrp

Gain Sales Ast Oth Than Invntry GainSalesAstOthThanInvntryGrp

FieldValueIRS element (for citing)
Exclusion18ExclusionCd
Exclusion$5,118,701ExclusionAmt
FieldValueIRS element (for citing)
Net Income Loss From Special EvtNetIncomeLossFromSpecialEvtGrp
Gross Profit Loss Sls Of InvntryGrossProfitLossSlsOfInvntryGrp

Other Revenue Described OtherRevenueDescribedGrp

FieldValueIRS element (for citing)
DescALLOCATED INCOMEDesc
Exclusion01ExclusionCd
Exclusion$389,624ExclusionAmt

Subtotals Incm Producing Acty SubtotalsIncmProducingActyGrp

FieldValueIRS element (for citing)
Exclusion$5,508,325ExclusionAmt
Related Or Exempt Function Incm$5,640,575RelatedOrExemptFunctionIncmAmt
FieldValueIRS element (for citing)
Total Income Producing Acty$11,148,900TotalIncomeProducingActyAmt

Rln Of Acty To Accom Of Exmpt Prps RlnOfActyToAccomOfExmptPrpsGrp

Rln Of Acty To Accom Of Exmpt Prps RlnOfActyToAccomOfExmptPrpsGrp (5 entries)

Line NumberLineNumberTxtRelationship StatementRelationshipStatementTxt
1ASCHOOL LEASE REVENUE
1BPROJECT MANAGEMENT FEE INCOME
1CSERVICING PASS-THROUGH INCOME
1DINTEREST INCOME FROM NOTES RECEIVABLE
1EMISCELLANEOUS INCOME

Trnsfr Trans Rln Nonchrtbl EO TrnsfrTransRlnNonchrtblEOGrp

FieldValueIRS element (for citing)
Trnsfr Of Cash To Nonchrtbl EOfalseTrnsfrOfCashToNonchrtblEOInd
Trnsfr Other Asset Nonchrtbl EOfalseTrnsfrOtherAssetNonchrtblEOInd
Sales Or Exchanges Of AssetsfalseSalesOrExchangesOfAssetsInd
Purchase Of Assets Nonchrtbl EOfalsePurchaseOfAssetsNonchrtblEOInd
Rental Of Facilities Oth AssetsfalseRentalOfFacilitiesOthAssetsInd
Reimbursement ArrangementsfalseReimbursementArrangementsInd
Loans Or Loan GuaranteesfalseLoansOrLoanGuaranteesInd
Performance Of Services EtcfalsePerformanceOfServicesEtcInd
Sharing Of Facilities EtcfalseSharingOfFacilitiesEtcInd
Relationships Nonchrtbl EOfalseRelationshipsNonchrtblEOInd

Accounting Fees Schedule AccountingFeesSchedule

Accounting Fees Detail AccountingFeesDetail

FieldValueIRS element (for citing)
CategoryACCOUNTING FEESCategoryTxt
Amt$135,051Amt
Net Investment Income$0NetInvestmentIncomeAmt
Adjusted Net Income$0AdjustedNetIncomeAmt
Disbursements Charitable Prps$135,051DisbursementsCharitablePrpsAmt

Depreciation Schedule DepreciationSchedule

Expln Of Non Filing With AG Stmt ExplnOfNonFilingWithAGStmt

FieldValueIRS element (for citing)
ExplanationThe state does not accept a copy of the filing.ExplanationTxt

Legal Fees Schedule LegalFeesSchedule

Legal Fees LegalFeesGrp

FieldValueIRS element (for citing)
CategoryLEGAL FEESCategoryTxt
Legal Fees$71,085LegalFeesAmt
Net Investment Income$0NetInvestmentIncomeAmt
Adjusted Net Income$0AdjustedNetIncomeAmt
Disbursements Charitable Prps$71,085DisbursementsCharitablePrpsAmt

Mortgages And Notes Payable Sch MortgagesAndNotesPayableSch

Note Payable NotePayableGrp (15 entries)

Loan OriginalLoanOriginalAmtBalance DueBalanceDueAmtNoteNoteDtLoan MaturityLoanMaturityDtInterestInterestRtRepayment TermsRepaymentTermsTxt
PNC REAL ESTATE
$8,231,881$4,900,0002018-102023-031.45
EAGLE REAL ESTATE
$8,621,838$1,675,1472018-104.NOTE DUE ON DEMAND
CITY FIRST REAL ESTATE
$4,619,275$1,400,0002018-102024-101.64
BANK OF AMERICA WESTERVELT
$14,560,062$02017-092022-096.
EB-5 SKYWAY DRIVE
$7,999,999$02018-122024-124.25
ORIX PARKSIDE
$20,000,000$02019-032026-038.75
BANK OF AMERICA MARKET STREET
$8,376,374$7,621,6522019-012022-063.646
PNC SKYWAY
$7,594,703$02020-082023-083.6
PNC I-35A
$9,195,864$02020-062022-063.75
VECTRAZIONS WINDSOR HILL
$10,489,446$10,489,4462021-032026-033.75
BLUE HUB WINDSOR HILL
$2,784,676$2,784,6762021-032026-036.5
CLI CAPITAL ALMEDA GENOA
$2,800,000$2,800,0002021-032022-036.5
RAZA DEV FUND INC BETTY LANE
$6,903,152$6,903,1522021-032026-035.75
VECTRAZIONS FM973
$814,864$814,8642021-102026-104.53
BLUE HUB FM973
$2,822,790$2,822,7902021-102026-106.25

Other Assets Schedule OtherAssetsSchedule

Other Assets Schedule OtherAssetsScheduleGrp (6 entries)

DescDescBOY Book ValueBOYBookValueAmtEOY Book ValueEOYBookValueAmtEOYFMVEOYFMVAmt
DUE FROM AFFILIATE$11,466,863$9,924,099$9,924,099
DEFERRED RENT$1,768,510$1,607,801$1,607,801
PREDEVELOPMENT COSTS$1,189,716$1,586,847$1,586,847
SECURITY DEPOSITS$540,000$1,057,100$1,057,100
DEFERRED FINANCING$896,904$784,692$784,692
OTHER ASSETS$1,991,481$407,301$407,301

Other Decreases Schedule OtherDecreasesSchedule

Other Decreases Detail OtherDecreasesDetail

FieldValueIRS element (for citing)
DescUNREALIZED LOSSDesc
Amt$19,663Amt

Other Expenses Schedule OtherExpensesSchedule

Other Expenses Schedule OtherExpensesScheduleGrp (12 entries)

DescDescRevenue And Expenses Per BooksRevenueAndExpensesPerBooksAmtNet Investment IncomeNetInvestmentIncomeAmtAdjusted Net IncomeAdjustedNetIncomeAmtDisbursements Charitable PrpsDisbursementsCharitablePrpsAmt
REAL ESTATE DEVELOPMENT$258,189$0$0$258,189
ALLOCATED EXPENSES$118,986$0$0$0
MARKETING$113,611$0$0$113,611
LICENSES & MEMBERSHIPS$82,361$0$0$82,361
GUARANTEE FEES$71,422$0$71,422$0
BANK FEES$38,481$0$0$38,481
INSURANCE$34,254$0$0$34,254
MEALS & ENTERTAINMENT$26,285$0$0$26,285
SUPPLIES$19,224$0$0$19,224
TELEPHONE & TELECOMMUNICATIONS$17,604$0$0$17,604
IT$13,124$0$0$13,124
FACILITIES MANGEMENT$602$0$0$602

Other Income Schedule2 OtherIncomeSchedule2

Other Income Detail OtherIncomeDetail (6 entries)

DescDescRevenue And Expenses Per BooksRevenueAndExpensesPerBooksAmtNet Investment IncomeNetInvestmentIncomeAmtAdjusted Net IncomeAdjustedNetIncomeAmt
SCHOOL LEASE REVENUE$3,254,468$0$3,254,468
PROJECT MANAGEMENT FEES$2,041,646$0$2,041,646
Allocated Income$389,624$0$0
SERVICING PASS-THROUGH INCOME$316,640$0$316,640
IMPUTED INTEREST$23,323$0$23,323
MISCELLANEOUS$4,498$0$4,498

Other Increases Schedule OtherIncreasesSchedule

Other Increases Detail OtherIncreasesDetail (2 entries)

DescDescAmtAmt
TRANSFER OF GRANT FROM AFFILIATE$6,086,010
TRANSFER OF NA FROM AFFILIATE$99,286

Other Liabilities Schedule OtherLiabilitiesSchedule

Other Liabilities Detail OtherLiabilitiesDetail (3 entries)

DescDescBOY Book ValueBOYBookValueAmtEOY Book ValueEOYBookValueAmt
DUE TO AFFILIATE$30,033,943$43,454,489
OTHER LIABILITIES$9,464$1,000,000
SECURITY DEPOSIT$82,374$373,000

Other Notes Loans Rcvbl Long Sch OtherNotesLoansRcvblLongSch

Other Notes Loans Rcvbl Long OtherNotesLoansRcvblLongGrp

Borrower Name BorrowerNameGrp

Business Name BusinessName

FieldValueIRS element (for citing)
Business Name Line1INNOVATION MONTESSORIBusinessNameLine1Txt
FieldValueIRS element (for citing)
Loan Original$399,081LoanOriginalAmt
Balance Due$308,834BalanceDueAmt
Note2019-11NoteDt
Loan Maturity2024-11LoanMaturityDt
Interest0InterestRt

Other Professional Fees Schedule OtherProfessionalFeesSchedule

Other Professional Fees Detail OtherProfessionalFeesDetail (3 entries)

CategoryCategoryTxtAmtAmtNet Investment IncomeNetInvestmentIncomeAmtAdjusted Net IncomeAdjustedNetIncomeAmtDisbursements Charitable PrpsDisbursementsCharitablePrpsAmt
PAYROLL SERVICE FEES$69,984$0$0$69,984
IT FEES$30,175$0$0$30,175
OTHER$9,442$0$0$9,442

Taxes Schedule TaxesSchedule

Taxes Detail TaxesDetail (2 entries)

CategoryCategoryTxtAmtAmtNet Investment IncomeNetInvestmentIncomeAmtAdjusted Net IncomeAdjustedNetIncomeAmtDisbursements Charitable PrpsDisbursementsCharitablePrpsAmt
REAL ESTATE TAXES$217,050$0$0$217,050
PAYROLL TAXES$187,546$0$0$187,546

Comments

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