| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 30,000 | 0 | 23,542 | 0 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTURES | 2004-12-31 | 21,047 | 21,047 | SL | 5.000000000000 | 0 | 0 | 0 | |
| OFFICE IMPROVEMENTS | 2004-12-31 | 27,869 | 18,625 | SL | 40.000000000000 | 697 | 0 | 697 | |
| 97 FORD PICKUP | 1996-12-31 | 26,455 | 26,455 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT | 2005-08-01 | 21,892 | 19,328 | SL | 5.000000000000 | 2,562 | 0 | 2,564 | |
| BUILDING IMPORVEMENTS | 2005-06-01 | 4,300 | 1,935 | SL | 10.000000000000 | 430 | 0 | 430 | |
| PHONE ROUTERS | 2005-08-25 | 3,414 | 2,902 | 200DB | 5.000000000000 | 512 | 0 | 512 | |
| OFFICE IMPROVEMENTS | 2005-10-01 | 8,489 | 3,467 | SL | 10.000000000000 | 850 | 0 | 850 | |
| LAND | 2002-05-31 | 10 | L | 0 | 0 | 0 | |||
| OFFICE EQUIPMENT | 2007-01-22 | 3,662 | 2,197 | SL | 5.000000000000 | 732 | 0 | 732 | |
| BUILDING | 2008-07-01 | 534,706 | 20,052 | SL | 40.000000000000 | 13,368 | 0 | 13,368 | |
| LAND | 2010-01-01 | 138,027 | L | 0 | 0 | 0 | |||
| BUILDING | 2010-01-01 | 1,242,247 | SL | 40.000000000000 | 31,056 | 0 | 31,056 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN LIMITED PARTNERSHIPS | AT COST | 544,664 | 544,664 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| FURNITURE & FIXTURES | 21,047 | 21,047 | 0 | |
| OFFICE IMPROVEMENTS | 27,869 | 19,322 | 8,547 | 0 |
| 97 FORD PICKUP | 26,455 | 26,455 | 0 | |
| EQUIPMENT | 21,892 | 21,890 | 2 | 0 |
| BUILDING IMPORVEMENTS | 4,300 | 2,365 | 1,935 | 0 |
| PHONE ROUTERS | 3,414 | 3,414 | 0 | |
| OFFICE IMPROVEMENTS | 8,489 | 4,317 | 4,172 | 0 |
| LAND | 10 | 0 | 10 | 0 |
| OFFICE EQUIPMENT | 3,662 | 2,929 | 733 | 0 |
| BUILDING | 534,706 | 33,420 | 501,286 | 0 |
| LAND | 138,027 | 0 | 138,027 | 0 |
| BUILDING | 1,242,247 | 31,056 | 1,211,191 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 10,116 | 0 | 10,116 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | BOSTON PRIVATE BANK & TRUST COMPANY |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 3500000 |
| Balance Due | 3131953 |
| Date of Note | 2007-11 |
| Maturity Date | 2011-12 |
| Repayment Terms | INTEREST MONTHLY IN ARREARS; PRINCIPAL AND UNPAID INTEREST |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | ASSETS OF THE COMPANY |
| Purpose of Loan | OPERATING LINE OF CREDIT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | BOSTON COMMUNITY LOAN FUND |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1353327 |
| Balance Due | 1324380 |
| Date of Note | 2010-06 |
| Maturity Date | 2011-12 |
| Repayment Terms | INTEREST AND PRINCIPAL DUE MONTHLY |
| Interest Rate | 6.000000000000 |
| Security Provided by Borrower | LAND |
| Purpose of Loan | DEVELOPMENT OF LAND FOR AFFORDABLE HOUSING |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | COMMUNITY ECONOMIC DEVELOPMENT ASSISTANCE CORPORATION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 7500 |
| Balance Due | 0 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | DUE UPON REFINANCING |
| Interest Rate | 7.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | BOSTON COMMUNITY LOAN FUND |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 3371293 |
| Balance Due | 925820 |
| Date of Note | 2010-12 |
| Maturity Date | 2018-01 |
| Repayment Terms | PRINCIPAL AND ACCRUED INTEREST DUE AT MATURITY |
| Interest Rate | 6.500000000000 |
| Security Provided by Borrower | PROPERTY IN CHELSEA, MA |
| Purpose of Loan | ACQUISITION OF PROPERTY IN CHELSEA, MA |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | MALDEN REDEVELOPMENT AUTHORITY |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 850000 |
| Balance Due | 0 |
| Date of Note | 2007-01 |
| Maturity Date | 2010-01 |
| Repayment Terms | PRINCIPAL DUE AT MATURITY |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | PROPERTY IN CHELSEA, MA |
| Purpose of Loan | ACQUISITION OF PROPERTY IN CHELSEA, MA |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | COMMUNITY ECONOMIC DEVELOPMENT ASSISTANCE CORPORATION |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 1450000 |
| Balance Due | 0 |
| Date of Note | 2004-01 |
| Maturity Date | 2009-12 |
| Repayment Terms | INTEREST PAYABLE QUARTERLY, PRINCIPAL DUE AT MATURITY |
| Interest Rate | 8.000000000000 |
| Security Provided by Borrower | LAND |
| Purpose of Loan | DEVELOPMENT OF LAND FOR AFFORDABLE HOUSING |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREDEVELOPMENT COST | 11,066,313 | 4,748,000 | 4,748,000 |
| DUE FROM AFFILIATES | 265,648 | 357,177 | 357,177 |
| DEVELOPMENT FEE RECEIVABLE | 175,437 | 75,437 | 75,437 |
| Description | Amount |
|---|---|
| UNREALIZED IMPAIRMENT LOSSES | 2,280,604 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE | 9,464 | 0 | 9,464 | 0 |
| SUPPLIES | 6,399 | 0 | 6,399 | 0 |
| POSTAGE AND SHIPPING | 1,334 | 0 | 1,334 | 0 |
| INSURANCE | 10,714 | 0 | 10,714 | 0 |
| COMPUTER EXPENSES | 11,922 | 0 | 11,922 | 0 |
| MAINTENANCE & REPAIRS | 1,185 | 0 | 1,185 | 0 |
| MISCELLANEOUS | 7,878 | 0 | 7,878 | 0 |
| UTILITIES | 6,036 | 0 | 6,036 | 0 |
| PREDEVELOPMENT EXPENSE | 2,395 | 0 | 2,395 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| DEVELOPER FEE | 37,095 | 37,095 | |
| MANAGEMENT FEE | 97,116 | 97,116 | |
| RENTAL INCOME | 963,400 | 963,400 | |
| FORGIVEN DEBT | 309,091 | 309,091 | |
| DISTRIBUTABLE INCOME FROM PROGRAM RELATED INVESTMENT IN PARTNERSHIP | 239,129 | 239,129 | |
| MISCELLANEOUS INCOME | 6,762 | 6,762 |
| Description | Amount |
|---|---|
| BOOK/TAX DIFFERENCE ON PASSTHROUGHS | 52,393 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER PAYABLES | 131,263 | 143,276 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 154,446 | 0 | 154,446 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA 2009 PC | 250 | 0 | 250 | 0 |
| OTHER TAXES | 4,363 | 0 | 4,363 | 0 |
| REAL ESTATE TAXES | 17,992 | 0 | 17,992 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| ETCDC INC |
630 TREMONT STREET BOSTON,MA02118 |
04-3546738 | NONE | 0 |
| CASAS BORINQUEN APARTMENTS LP |
630 TREMONT STREET BOSTON,MA02118 |
20-1040904 | NONE | 0 |
| Total | 0 | |||