| 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 |
|---|
| Item No. | 1 |
|---|---|
| Lender's Name | MASSACHUSETTS HOUSING PARTNERSHIP - |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 600,000 |
| Balance Due | 529,901 |
| Date of Note | |
| Maturity Date | 2028-06 |
| Repayment Terms | MONTHLY INSTALLMENTS OF $3,888 |
| Interest Rate | 6.74 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | COMMUNITY DEVELOPMENT BLOCK GRANT - |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 750,000 |
| Balance Due | 750,000 |
| Date of Note | |
| Maturity Date | 2036-11 |
| Repayment Terms | PRINCIPAL IS DUE AT MATURITY |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | NEIGHBORHOOD HOUSING TRUST - PARI P |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 250,000 |
| Balance Due | 250,000 |
| Date of Note | |
| Maturity Date | 2036-11 |
| Repayment Terms | PRINCIPAL IS DUE AT MATURITY |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | HOUSING STABILIZATION FUND - PARI P |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 750,000 |
| Balance Due | 750,000 |
| Date of Note | |
| Maturity Date | 2038-01 |
| Repayment Terms | ALL PRINCIPAL IS DUE AT MATURITY |
| Interest Rate | 3. |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | FACILITIES CONSOLIDATION FUND - PAR |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 1,500,000 |
| Balance Due | 1,500,000 |
| Date of Note | |
| Maturity Date | 2038-01 |
| Repayment Terms | ALL PRINCIPAL IS DUE AT MATURITY |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TAXES & INSURANCE ESCROWS | 28,236 | 28,236 | |
| REPLACEMENT RESERVES | 93,894 | 93,894 | |
| OPERATING DEFICIT RESERVE | 137,505 | 137,505 | |
| MORTGAGE COSTS | 10,323 | 10,323 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY INSURANCE | 15,076 | 15,076 | ||
| PROPERTY MANAGEMENT FEE | 13,307 | 13,307 | ||
| UTILITIES | 63,753 | 63,753 | ||
| REPAIRS & MAINTENANCE | 87,313 | 87,313 | ||
| MISCELLANEOUS OPERATING | 21,759 | 21,759 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST ON NOTES RECEIVABLE | 35,107 | 35,107 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 1,017,988 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO ROGERSON COMMUNITIES | 104,415 | |
| DUE TO CARLETON | 161,921 | |
| CURRENT MATURITIES | 10,547 | |
| ACCRUED INTEREST PAYABLE | 180,924 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| NOTE RECEIVABLE- COLUMBUS LP | 540,000 | 833,423 | 2003-11 | 2033-09 | NO PAYMENTS DUE BEFORE DUE DATE | 436 % | BUILDING | DEVELOPMENT OF LOW-INCOME HOUSING | |||
| 2055 COLUMBUS AVENUE LP | 124,000 | 124,000 | 2004-07 | 2034-07 | DUE AT MATURITY | 0 % | REAL PROPERTY | ||||
| ADVANCE REC - 25 SCHOOL STREET LP | 8,904 | 127,268 | DUE ON DEMAND | 0 % | UNSECURED | FOR CERTAIN DEVELOPMENT COSTS | |||||
| ADVANCE REC - 2055 COLUMBUS AVE LP | 32,026 | 2,506 | DUE ON DEMAND | 0 % | UNSECURED | TO FUND CERTAIN DEVELOPMENT COSTS |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 22,414 | 22,414 |