| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT AND TAX RETURN PREPARATION | 18,500 | 0 | 0 | 18,500 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| NAME OF CONTROLLED ENTITY - HASSELTINE HOUSE,LLC | FORM 990-PF, PART VI-A, LINE 11 | EMPLOYER ID NUMBER - 46-3195726ADDRESS - 405E DEDHAM STREET, NEWTON CENTRE, MA 02459EXCESS BUSINESS HOLDING - YES |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PARTNERSHIP | AT COST | 25 | 25 |
| INVESTMENT IN PARTNERSHIP | AT COST | 104,274 | 104,274 |
| INVESTMENT IN PARTNERSHIP | AT COST | 875,000 | 875,000 |
| INVESTMENT IN MUTUAL FUND | FMV | 2,114,886 | 2,114,886 |
| INVESTMENT IN DEBT SECURITY | FMV | 100,000 | 100,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 114,771 | 144,597 | 144,597 |
| DEFERRED RENTAL INCOME | 65,480 | 46,480 | 46,480 |
| DUE FROM RELATED ENTITY | 16 | 16 | 16 |
| Description | Amount |
|---|---|
| UNREALIZED LOSSES ON INVESTMENTS | 302,060 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE EXPENSE | 5,205 | 0 | 0 | 5,205 |
| INVESTMENT EXPENSES | 18,491 | 18,491 | 0 | 0 |
| MISCELLANEOUS | 657 | 0 | 0 | 657 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 PARTNERSHIP INCOME | -36,574 | ||
| K-1 PARTNERSHIP INCOME | -121,471 | ||
| K-1 PARTNERSHIP INCOME | 29,471 | 30,888 |
| Description | Amount |
|---|---|
| DECREASE IN ALLOWANCE FOR DOUBTFUL ACCOUNTS | 45,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED ENTITY | 4,631 | 4,631 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CEDAR HOUSE LLC | PARTIAL OWNER | 466,648 | 445,533 | 2014-07 | 2020-03 | NO FIXED PAYMENTS | 500.0000000000 % | REAL ESTATE | REAL ESTATE RENOVATION | CASH | 0 |
| CONGREGATION BETH ISRAEL ANSHEL LITTLE | NONE | 75,000 | 27,619 | 2018-03 | 2025-03 | $ 991 PER MONTH | 300.0000000000 % | UNSECURED | WORKING CAPITAL | CASH | 0 |
| METRO NORTH HOUSING CORP | NONE | 100,000 | 93,453 | 2017-12 | 2047-09 | $ 600 PER MONTH | 600.0000000000 % | REAL ESTATE | REAL ESTATE RENOVATION | CASH | 0 |
| CEDAR HOUSE LLC | PARTIAL OWNER | 50,000 | 5,000 | 2018-12 | 2044-07 | NO FIXED PAYMENTS | 5000.0000000000 % | UNSECURED | WORKING CAPITAL | CASH | 0 |
| CEDAR HOUSE LLC | PARTIAL OWNER | 50,000 | 50,000 | 2019-05 | 2044-07 | NO FIXED PAYMENTS | 5000.0000000000 % | UNSECURED | WORKING CAPITAL | CASH | 0 |
| HASSELTINE HOUSE LLC | PARTIAL OWNER | 253,500 | 253,500 | 2019-06 | 2044-07 | NO FIXED PAYMENTS | 5000.0000000000 % | UNSECURED | WORKING CAPITAL | CASH | 0 |
| HASSELTINE HOUSE LLC | PARTIAL OWNER | 96,000 | 96,000 | 2021-07 | 2045-07 | NO FIXED PAYMENTS | 5000.0000000000 % | UNSECURED | WORKING CAPITAL | CASH | 0 |
| CEDAR HOUSE LLC | PARTIAL OWNER | 45,000 | 45,000 | 2022-07 | 2045-07 | NO FIXED PAYMENTS | 5000.0000000000 % | REAL ESTATE | WORKING CAPITAL | CASH | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 1,700 | 0 | 0 | 0 |