| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX | 111,288 | 21,808 | 21,808 | 89,480 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 270,824 | 270,824 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 508,397 | 508,397 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET | FMV | 12,987 | 12,987 |
| 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 | 0 | 1,895,904 | 1,895,904 |
| PROJECTS UNDER DEVELOPMENT | 1,980,179 | 0 | 1,980,179 | 1,980,179 |
| FURNITURE AND EQUIPMENT | 115,749 | 0 | 115,749 | 115,749 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10,849 | 0 | 0 | 10,849 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED LEASING COSTS, NET | 175,179 | 136,412 | 136,412 |
| DUE FROM AFFILIATES | 187,836 | 354,884 | 354,884 |
| INVESTMENT IN AFFILIATE | 1,104 | 762,937 | 762,937 |
| RESTRICTED DESPOSITS | 120,715 | 123,685 | 123,685 |
| FINANCING FEES, NET | 7,049 | 0 | 0 |
| PROJECT MANAGEMENT FEE RECEIVABLE, NET | 779,380 | 1,019,380 | 1,019,380 |
| DEFERED RENT RECEIVABLE | 123,605 | 171,984 | 171,984 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PUBLIC RELATIONS AND ADVERTISING | 2,496 | 626 | 626 | 1,870 |
| PROGRAM ACTIVITIES | 5,472 | 0 | 0 | 5,472 |
| AMORTIZATION | 45,816 | 45,816 | 45,816 | 0 |
| MISCELLANEOUS | 18,372 | 277 | 277 | 18,095 |
| BAD DEBTS | 7,093 | 7,093 | 7,093 | 0 |
| STEEPLE PROJECT GRANT | 3,700 | 0 | 0 | 3,700 |
| OFFICE EQUIPMENT AND SUPPLIES | 14,729 | 1,973 | 1,973 | 12,756 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 410 | 410 | |
| PROJECT MANAGEMENT FEE | 362,500 | 362,500 | |
| INTEREST ON LOANS | 23,519 | 23,519 | 23,519 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 120,715 | 123,685 |
| DEFERRED RENT EXPENSE | 81,950 | 100,221 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 1,681 | 0 | 0 | 1,681 |
| FINANCE AND ADMINISTRATIVE CONSULTANT | 40,397 | 1,892 | 1,892 | 38,505 |
| MANAGEMENT FEES | 50,143 | 50,143 | 50,143 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 24,506 | 20,312 | 20,312 | 5,007 |
| REAL ESTATE TAXES | 180,085 | 180,085 | 180,085 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
|
20 EUSTIS STREET ROXBURY,MA02119 |
46-5315975 | CAPITAL CONTRIBUTION MADE FROM HISTORIC BOSTON INCORPORATED TO KITTREDGE | 1,510,833 | |
| Total | 1,510,833 | |||