| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 67,639 | 0 | 30,887 | 36,752 |
| ACCOUNTING FEES | 32 | 32 | 32 | 0 |
| ACCOUNTING FEES | 7,580 | 7,580 | 7,580 | 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 | 2018-12-31 | 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. PER REVIEW OF THE TAX FILINGS, INCLUDING HBI'S K-1, HBI WAS ABLE TO CONCLUDE THAT THE INVESTMENT WAS USED TO FUND THE PURCHASE AND CONSTRUCTION OF REAL PROPERTY, WHICH IS IN LINE WITH THE INTENDED USE OF THE FUNDS.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. |
|
FOWLER CLARK FARM LLC |
20 EUSTIS STREET ROXBURY,MA02119 |
2017-12-31 | 1,245,000 | HBI PROVIDED A BRIDGE LOAN TO FOWLER CLARK FARM LLC FOR FINANCING UP TO $1,245,000, OF WHICH $529,897 WAS EXPENDED AS OF 12/31/18. CONSISTENT WITH HBI'S MISSION, THE PURPOSE OF THIS PROGRAM RELATED INVESTMENT IS TO RESTORE AND PRESERVE AN AT-RISK HISTORIC PROPERTY. | 529,897 | NONE NOTED | PROMISSORY NOTE AGREEMENT DATED 12/28/17 | 2018-12-31 | AS PART OF THEIR EXPENDITURE RESPONSIBILITY PROCESS, HBI VERIFIED THE FOLLOWING:1. THE INVESTMENT WAS USED FOR THE REHABILITATION OF THE HISTORIC PROPERTY, WHICH IS PURPOSE OF THE GRANT.2. HBI ENTERED INTO AN OPERATING AGREEMENT, WHEREBY THE TERMS OF THE AGREEMENT OUTLINE THE NATURE OF THE REHABILITATION PROJECT. HBI RECEIVES INTERNAL FINANCIAL STATEMENTS AND TAX FILINGS ANNUALLY.3. THE GRANTEE HAS KEPT ADEQUATE BOOKS AND RECORDS AND MADE THEM AVAILABLE TO HBI THROUGHOUT THE YEAR. THE BOOKS AND RECORDS OF FOWLER CLARK FARM LLC WERE AUDITED BY AN INDEPENDENT AUDITOR AND INCLUDED IN HBI'S FINANCIAL STATEMENTS AND THUS, HBI IS REASONABLY ASSURED THE MONIES WERE USED FOR ITS INTENDED PURPOSE.4. THE EXPENDITURES MADE WITH THIS FUNDING DO NOT RELATE TO CARRYING ON PROPAGANDA, INFLUENCE LEGISLATION, OR INFLUENCE THE OUTCOME OF ANY PUBLIC ELECTIONS OR TO CARRY ON VOTER REGISTRATION DRIVES. |
|
FOWLER CLARK FARM MM LLC |
20 EUSTIS STREET ROXBURY,MA02119 |
2017-12-31 | 1,965,464 | HBI PROVIDED A CAPITAL CONTRIBUTION TO FOWLER CLARK FARM MM LLC IN THE AMOUNT OF $1,965,464. CONSISTENT WITH HBI'S MISSION, THE PURPOSE OF THIS PROGRAM RELATED INVESTMENT IS TO RESTORE AND PRESERVE AN AT-RISK HISTORIC PROPERTY. | 1,965,464 | NONE NOTED | OPERATING AGREEMENT DATED 12/19/17 | 2018-12-31 | AS PART OF THEIR EXPENDITURE RESPONSIBILITY PROCESS, HBI VERIFIED THE FOLLOWING:1. THE INVESTMENT WAS USED FOR THE REHABILITATION OF THE HISTORIC PROPERTY, WHICH IS PURPOSE OF THE GRANT.2. HBI ENTERED INTO AN OPERATING AGREEMENT, WHEREBY THE TERMS OF THE AGREEMENT OUTLINE THE NATURE OF THE REHABILITATION PROJECT. HBI RECEIVES INTERNAL FINANCIAL STATEMENTS AND TAX FILINGS ANNUALLY.3. THE GRANTEE HAS KEPT ADEQUATE BOOKS AND RECORDS AND MADE THEM AVAILABLE TO HBI THROUGHOUT THE YEAR. THE BOOKS AND RECORDS OF FOWLER CLARK FARM MM LLC WERE AUDITED BY AN INDEPENDENT AUDITOR AND INCLUDED IN HBI'S FINANCIAL STATEMENTS AND THUS, HBI IS REASONABLY ASSURED THE MONIES WERE USED FOR ITS INTENDED PURPOSE.4. THE EXPENDITURES MADE WITH THIS FUNDING 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 | 192,862 | 192,862 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 291,343 | 291,343 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY MARKET | FMV | 36,851 | 36,851 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 187,119 | 0 | 187,119 | 187,119 |
| BUILDINGS AND IMPROVEMENTS | 5,688,005 | 0 | 5,688,005 | 5,688,005 |
| PROJECTS UNDER DEVELOPMENT | 1,852,986 | 0 | 1,852,986 | 1,852,986 |
| FURNITURE AND EQUIPMENT | 143,912 | 0 | 143,912 | 143,912 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 29,069 | 0 | 29,069 | 0 |
| LEGAL FEES | 1,400 | 1,400 | 1,400 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED LEASING COSTS, NET | 121,154 | 104,856 | 104,856 |
| DUE FROM AFFILIATES | 338,023 | 188,035 | 188,035 |
| INVESTMENT IN AFFILIATE | 1,688,306 | 1,687,203 | 1,687,203 |
| SECURITY DEPOSITS | 268,066 | 233,396 | 233,396 |
| PROJECT MANAGEMENT FEE RECEIVABLE, NET | 941,442 | 902,473 | 902,473 |
| DEFERED RENT RECEIVABLE | 203,567 | 195,508 | 195,508 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 93,265 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PUBLIC RELATIONS AND ADVERTISING | 16,912 | 0 | 7,724 | 9,188 |
| PROGRAM ACTIVITIES | 44,251 | 0 | 44,222 | 29 |
| MISCELLANEOUS | 15,781 | 0 | 5,975 | 9,806 |
| OFFICE EQUIPMENT AND SUPPLIES | 23,010 | 0 | 5,551 | 17,459 |
| COMMUNICATIONS | 10,293 | 0 | 7,405 | 2,888 |
| SPECIAL EVENT DIRECT EXPENSES | 31,320 | 0 | 0 | 31,320 |
| PROVISION FOR ALLOWANCE ON PROJECT MANAGEMENT FEE | 38,969 | 0 | 38,969 | 0 |
| EXCESS EXPENSES - CHARITABLE ACTIVITY | 0 | 0 | -98,879 | 0 |
| EXCESS EXPENSES - CHARITABLE ACTIVITY | 0 | 0 | 0 | 98,879 |
| BAD DEBT | 47,900 | 47,900 | 47,900 | 0 |
| AMORTIZATION | 30,664 | 30,664 | 30,664 | 0 |
| BAD DEBT | 2,118 | 2,118 | 2,118 | 0 |
| OFFICE EQUIPMENT AND SUPPLIES | 981 | 981 | 981 | 0 |
| COMMUNICATIONS | 895 | 895 | 895 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 16,528 | 16,528 | |
| INTEREST ON LOANS | 9,083 | 9,083 | 9,083 |
| PROJECT MANAGEMENT FEES | 68,618 | 68,618 | |
| GROSS INCOME FROM SPECIAL FUNDRAISING EVENTS | 65,480 | 65,480 |
| Description | Amount |
|---|---|
| NET GAIN FROM UNWIND | 755,809 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 268,066 | 233,396 |
| DEFERRED RENT EXPENSE | 125,035 | 0 |
| DUE TO AFFILIATES | 24,481 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 2,397 | 0 | 2,397 | 0 |
| FINANCE AND ADMINISTRATIVE CONSULTANT | 190,673 | 0 | 113,586 | 77,087 |
| REAL ESTATE COMMISSIONS | 6,180 | 0 | 6,180 | 0 |
| OTHER FEES | 1,513 | 0 | 1,513 | 0 |
| PROPERTY MANAGEMENT FEES | 61,474 | 61,474 | 61,474 | 0 |
| FINANCE AND ADMINISTRATIVE CONSULTANT | 35,962 | 35,962 | 35,962 | 0 |
| PROPERTY MANAGEMENT FEES | 12,265 | 12,265 | 12,265 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 19,882 | 0 | 14,014 | 5,868 |
| REAL ESTATE TAXES | 197,146 | 197,146 | 197,146 | 0 |
| PAYROLL TAXES | 2,751 | 2,751 | 2,751 | 0 |
| REAL ESTATE TAXES | 20,344 | 20,344 | 20,344 | 0 |