| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 235,342 | 0 | 235,342 | 0 |
| ACCOUNTING FEES | 89,734 | 89,734 | 89,734 | 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 |
|---|---|---|---|---|---|---|---|---|---|
|
KITTREDGE LLC |
3 SCHOOL STREET BOSTON,MA02108 |
2022-01-31 | 486,608 | HBI PROVIDED A LOAN TO KITTREDGE LLC TO PAY OFF ITS EXISTING LOAN WITH A BANK WHICH WAS DUE. THE LOAN'S OUTSTANDING BALANCE AT 12/31/24 WAS $450,932. CONSISTENT WITH HBI'S MISSION, THE PURPOSE OF THIS PROGRAM RELATED INVESTMENT IS TO RESTORE AND PRESERVE A HISTORIC PROPERTY. | 486,608 | NONE NOTED | 12/31/23, 12/31/24 | AS PART OF THEIR EXPENDITURE RESPONSIBILITY PROCESS, HBI VERIFIED THE FOLLOWING: 1. THE INVESTMENT WAS USED TO PAY OFF THE PERMANENT LOAN ON KITTREDGE LLC'S PROPERTY. 2. HBI RECEIVED BACK UP DOCUMENTATION FOR THE LOAN PAYOFF. 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 KITTREDGE 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 | 386,080 | 386,080 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITIES | 187,313 | 187,313 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER | FMV | 7,984 | 7,984 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 212,688 | 0 | 212,688 | 212,688 |
| BUILDINGS AND IMPROVEMENTS | 6,054,456 | 2,875,126 | 3,179,330 | 3,179,330 |
| PROJECTS UNDER DEVELOPMENT | 1,257,985 | 0 | 1,257,985 | 1,257,985 |
| FURNITURE AND EQUIPMENT | 49,835 | 23,198 | 26,637 | 26,637 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 22,210 | 0 | 22,210 | 0 |
| LEGAL FEES | 3,150 | 3,150 | 3,150 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEFERRED LEASING COSTS, NET | 109,547 | 92,402 | 92,402 |
| DUE FROM AFFILIATES | 718,921 | 753,591 | 753,591 |
| INVESTMENT IN AFFILIATE | 818,556 | 545,776 | 545,776 |
| SECURITY DEPOSITS | 104,526 | 112,049 | 112,049 |
| PROJECT MANAGEMENT FEE RECEIVABLE, NET | 902,473 | 1,213,983 | 1,213,983 |
| DEFERRED RENT RECEIVABLE | 335,938 | 382,440 | 382,440 |
| RIGHT-OF-USE ASSET | 234,062 | 227,630 | 227,630 |
| Description | Amount |
|---|---|
| NET PROVISION FOR NOTES AND PROJECT MANAGEMENT FEE AND INTEREST RECEIVABLE | 491,429 |
| FORGIVENESS OF DEBT | 12,484 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROGRAM ACTIVITIES | 10,893 | 0 | 10,893 | 0 |
| MISCELLANEOUS | 18,067 | 0 | 5,690 | 12,377 |
| OFFICE EQUIPMENT AND SUPPLIES | 32,618 | 0 | 13,502 | 19,116 |
| COMMUNICATIONS | 7,641 | 0 | 5,433 | 2,208 |
| COMMUNICATIONS | 1,662 | 1,662 | 1,662 | 0 |
| OFFICE EQUIPMENT AND SUPPLIES | 5,772 | 5,772 | 5,772 | 0 |
| MISCELLANEOUS | 1,993 | 1,993 | 1,993 | 0 |
| BAD DEBT | 21,950 | 21,950 | 21,950 | 0 |
| AMORTIZATION | 35,133 | 35,133 | 35,133 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MISCELLANEOUS REVENUE | 39,818 | 39,818 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 11,773 |
| RECOVERY OF INVESTMENTS IN AFFILIATES | 173,533 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 98,380 | 112,049 |
| LINE OF CREDIT | 1,459,148 | 0 |
| OPERATING LEASE LIABILITY | 421,220 | 428,158 |
| CONDITIONAL ADVANCE | 0 | 150,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL SERVICE FEES | 395 | 0 | 395 | 0 |
| OTHER FEES | 72,271 | 0 | 72,271 | 0 |
| INVESTMENT FEES | 4,331 | 0 | 4,331 | 0 |
| PROPERTY MANAGEMENT FEES | 6,308 | 6,308 | 6,308 | 0 |
| CONTRACTED SERVICES | 6,287 | 6,287 | 6,287 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 28,843 | 0 | 25,919 | 11,559 |
| PAYROLL TAXES | 8,635 | 8,635 | 8,635 | 0 |
| REAL ESTATE TAXES | 210,449 | 210,449 | 210,449 | 0 |