| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX | 75,394 | 0 | 75,394 | 0 |
| ACCOUNTING FEES | 18,848 | 18,848 | 18,848 | 0 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
ROZZIE SUBSTATION LLC |
65 WAGON ROAD WESTWOOD,MA02098 |
2015-12-31 | 175,000 | HBI PERFORMED DEVELOPMENT SERVICES IN EXCHANGE FOR A 1% OWNERSHIP INTEREST IN ROZZIE SUBSTATION, LLC. CONSISTENT WITH HBI'S MISSION, THE PURPOSE OF THIS PROGRAM RELATED INVESTMENT OF DEVELOPMENT SERVICES IS TO RESTORE AND PRESERVE AN AT-RISK HISTORIC PROPERTY. | 175,000 | NONE NOTED | OPERATING AGREEMENT DATED 5/30/15 | 2015-12-31 | AS PART OF THEIR EXPENDITURE RESPONSIBILITY PROCESS, HBI VERIFIED THE FOLLOWING:1. THE INVESTMENT REFLECTS PERFORMANCE OF DEVELOPMENT SERVICES, THUS, NO CASH WAS RECEIVED BY THE GRANTEE. THE DEVELOPMENT SERVICES WERE RENDERED IN CONNECTION WITH THE PURPOSE OF THE PROGRAM RELATED INVESTMENT, AS NOTED ABOVE.2. HBI ENTERTED INTO AN OPERATING AGREEMENT, WHEREBY THE TERMS OF THE AGREEMENT OUTLINE THE NATURE OF THE DEVELOPMENT SERVICES AND THE REQUIRED USE OF THE PROJECT. ONCE THE PROJECT IS PLACED INTO SERVICE, HBI WILL RECEIVE AUDITED FINANCIAL STATEMENTS AND TAX FILINGS ANNUALLY.3. THE GRANTEE HAS KEPT ADEQUATE BOOKS AND RECORDS AND MADE THEM AVAILABLE TO HBI THROUGHOUT THE YEAR.4. THE DEVELOPMENT SERVICES RENDERED DO NOT RELATE TO CARRYING ON PROPAGANDA, INFLUENCE LEGISLATION, OR INFLUENCE THE OUTCOME OF ANY PUBLIC ELECTIONS OR TO CARRY ON VOTER REGISTRATION DRIVES. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 381,199 | 381,199 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 232,306 | 232,306 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET | FMV | 157,760 | 157,760 |
| 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 | 3,347,086 | 0 | 3,347,086 | 3,347,086 |
| PROJECTS UNDER DEVELOPMENT | 413,321 | 0 | 413,321 | 413,321 |
| FURNITURE AND EQUIPMENT | 115,749 | 0 | 115,749 | 115,749 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,685 | 0 | 11,685 | 0 |
| LEGAL FEES | 3,348 | 3,348 | 3,348 | 0 |
| LEGAL FEES | 5,747 | 5,747 | 5,747 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED LEASING COSTS, NET | 136,412 | 93,293 | 93,293 |
| DUE FROM AFFILIATES | 354,884 | 286,605 | 286,605 |
| INVESTMENT IN AFFILIATE | 762,937 | 937,481 | 937,481 |
| RESTRICTED DESPOSITS | 123,685 | 32,113 | 32,113 |
| PROJECT MANAGEMENT FEE RECEIVABLE, NET | 1,019,380 | 1,016,429 | 1,016,429 |
| DEFERED RENT RECEIVABLE | 171,984 | 113,553 | 113,553 |
| Description | Amount |
|---|---|
| PROVISION FOR ALLOWANCE ON PROJECT MANAGEMENT FEE | 38,969 |
| UNREALIZED LOSS ON INVESTMENTS | 37,683 |
| LOSS ON DISPOSITION OF PROPERTY AND EQUIPMENT AND CAPITALIZED COSTS | 33,985 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PUBLIC RELATIONS AND ADVERTISING | 17,108 | 0 | 17,108 | 0 |
| PROGRAM ACTIVITIES | 9,119 | 0 | 9,119 | 0 |
| MISCELLANEOUS | 18,542 | 0 | 18,542 | 0 |
| OFFICE EQUIPMENT AND SUPPLIES | 14,237 | 0 | 14,237 | 0 |
| GRANT EXPENSE | 15,975 | 0 | 15,975 | 0 |
| COMMUNICATIONS | 10,955 | 0 | 10,955 | 0 |
| MISCELLANEOUS EXPENSES | 5,811 | 5,811 | 5,811 | 0 |
| BAD DEBTS | 17,600 | 17,600 | 17,600 | 0 |
| OFFICE EQUIPMENT AND SUPPLIES | 4,285 | 4,285 | 4,285 | 0 |
| PUBLIC RELATIONS AND ADVERTISING | 386 | 386 | 386 | 0 |
| COMMUNICATIONS | 6,241 | 6,241 | 6,241 | 0 |
| MISCELLANEOUS EXPENSES | 590 | 590 | 590 | 0 |
| AMORTIZATION | 28,795 | 28,795 | 28,795 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 13,350 | 13,350 | |
| PROJECT MANAGEMENT FEE | 211,018 | 211,018 | |
| INTEREST ON LOANS | 21,992 | 21,992 | 21,992 |
| NET PROCEEDS FROM SALE OF HISTORIC TAX CREDITS | 149,340 | 149,340 | |
| PROCEEDS FROM INSURANCE REIMBURSEMENT | 93,538 | 93,538 | |
| RECOVERY OF NOTE RECEIVABLE | 25,000 | 25,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 123,685 | 32,113 |
| DEFERRED RENT EXPENSE | 100,221 | 113,492 |
| PROJECT MANAGEMENT FEE PAYABLE | 0 | 36,018 |
| DUE TO AFFILIATES | 0 | 5,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 1,473 | 0 | 1,473 | 0 |
| FINANCE AND ADMINISTRATIVE CONSULTANT | 30,383 | 0 | 30,383 | 0 |
| PROPERTY MANAGEMENT FEES | 44,235 | 44,235 | 44,235 | 0 |
| FINANCE AND ADMINISTRATIVE CONSULTANT | 8,956 | 8,956 | 8,956 | 0 |
| PAYROLL SERVICE FEES | 548 | 548 | 548 | 0 |
| PROPERTY MANAGEMENT FEES | 3,492 | 3,492 | 3,492 | 0 |
| FINANCE AND ADMINISTRATIVE CONSULTANT | 1,163 | 1,163 | 1,163 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 18,615 | 0 | 18,615 | 0 |
| REAL ESTATE TAXES | 158,627 | 158,627 | 158,627 | 0 |
| PAYROLL TAXES | 6,952 | 6,952 | 6,952 | 0 |
| REAL ESTATE TAXES | 12,619 | 12,619 | 12,619 | 0 |