| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX | 85,186 | 0 | 0 | 87,286 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 288,409 | 288,409 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 485,435 | 485,435 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET | FMV | 16,710 | 16,710 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 130,752 | 0 | 130,752 | 130,752 |
| BUILDINGS AND IMPROVEMENTS | 1,895,904 | 1,707,996 | 187,908 | 187,908 |
| PROJECTS UNDER DEVELOPMENT | 1,980,179 | 0 | 1,980,179 | 1,980,179 |
| FURNITURE AND EQUIPMENT | 115,749 | 115,749 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 23,863 | 18,214 | 18,214 | 12,922 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED LEASING COSTS, NET | 198,585 | 175,179 | 175,179 |
| DUE FROM AFFILIATES | 120,264 | 187,836 | 187,836 |
| INVESTMENT IN AFFILIATE | 1,103 | 1,104 | 1,104 |
| RESTRICTED DESPOSITS | 90,437 | 120,715 | 120,715 |
| FINANCING FEES, NET | 19,101 | 7,049 | 7,049 |
| PROJECT MANAGEMENT FEE RECEIVABLE, NET | 779,380 | 779,380 |
| Description | Amount |
|---|---|
| PROVISION ALLOWANCE ON NOTE RECEIVABLE | 892,500 |
| CAPITAL CONTRIBUTION TO HAYDEN MM LLC | 1,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PUBLIC RELATIONS AND ADVERTISING | 1,406 | 166 | 166 | 0 |
| PROGRAM ACTIVITIES | 19,672 | 2,614 | 2,614 | 17,058 |
| AMORTIZATION | 44,522 | 44,522 | 44,522 | 0 |
| MISCELLANEOUS | 14,919 | 1,760 | 1,760 | 13,159 |
| BAD DEBTS | 2,163 | 0 | 0 | 2,163 |
| STEEPLE PROJECT GRANT | 10,000 | 0 | 0 | 10,000 |
| INURANCE | 1,186 | 0 | 0 | 1,186 |
| OFFICE SUPPLIES AND EQUIPMENT | 16,640 | 1,964 | 1,964 | 14,676 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 3,627 | 3,627 | |
| PROJECT MANAGEMENT FEE | 279,565 | 279,565 | |
| INTEREST ON LOAN | 24,759 | 24,759 | 24,759 |
| NET PROCEEDS FROM SALE OF TAX CREDITS-HISTORIC PROPERTIES | 892,500 | 892,500 | 892,500 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 78,475 |
| TRANSFER OF NET ASSETS | 174,607 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 115,437 | 120,715 |
| DEFERRED RENT EXPENSE | 58,679 | 81,950 |
| LINE OF CREDIT | 1,512,000 | 115,797 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 1,930 | 0 | 0 | 1,930 |
| FINANCE AND ADMINISTRATIVE CONSULTANT | 26,244 | 3,097 | 3,097 | 23,147 |
| MANAGEMENT FEES | 44,790 | 44,790 | 44,790 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 26,673 | 3,269 | 2,911 | 23,762 |
| REAL ESTATE TAXES | 161,916 | 161,916 | 161,916 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| HAYDEN BUILDING MM LLC (HAYDEN LLC) |
20 EUSTIS STREET ROXBURY,MA02119 |
47-4774178 | CAPITAL CONTRIBUTION MADE FROM HISTORIC BOSTON INCORPORATED TO HAYDEN LLC | 1,000 |
| HAYDEN BUILDING MM LLC (HAYDEN LLC) |
20 EUSTIS STREET ROXBURY,MA02119 |
45-4774178 | FUNDS ADVANCES TO HAYDEN LLC FOR GENERAL OPERATIONS | 525 |
| EUSTIS STREET HBI MEMBER LLC (EUSTIS LLC) |
20 EUSTIS STREET ROXBURY,MA02119 |
27-2406242 | FUNDS ADVANCED TO EUSTIS LLC FOR GENERAL OPERATIONS | 3,967 |
| Total | 5,492 | |||