| Item No. | 1 |
|---|---|
| Lender's Name | MASSACHUSETTS HOUSING PARTNERSHIP - FIRS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 600,000 |
| Balance Due | 493,656 |
| Date of Note | |
| Maturity Date | 2028-06 |
| Repayment Terms | MONTHLY INSTALLMENTS OF $3,888 |
| Interest Rate | 6.740000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | COMMUNITY DEVELOPMENT BLOCK GRANT - PARI |
| 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 PASSU |
| 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 PASSU |
| 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 | 3.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | FACILITIES CONSOLIDATION FUND - PARI PAS |
| 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 | 24,760 | 29,769 | 29,769 |
| REPLACEMENT RESERVES | 110,516 | 89,278 | 89,278 |
| OPERATING DEFICIT RESERVE | 139,728 | 142,494 | 142,494 |
| MORTGAGE COSTS | 9,269 | 8,914 | 8,914 |
| OTHER CURRENT ASSETS | 116,600 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY INSURANCE | 14,082 | 0 | 14,082 | 0 |
| PROPERTY MANAGEMENT FEE | 13,729 | 0 | 13,729 | 0 |
| UTILITIES | 77,482 | 0 | 77,482 | 0 |
| REPAIRS & MAINTENANCE | 63,072 | 0 | 63,072 | 0 |
| MISCELLANEOUS OPERATING | 26,075 | 0 | 26,075 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST | 44,603 | 44,603 | |
| RENTAL INCOME | 345,954 | 345,954 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO ROGERSON COMMUNITIES | 104,415 | 104,415 |
| DUE TO CARLETON | 161,921 | 161,921 |
| CURRENT MATURITIES | 12,064 | 12,900 |
| ACCRUED INTEREST PAYABLE | 225,924 | 248,424 |
| 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 | 947,257 | 2003-11 | 2033-09 | NO PAYMENTS DUE BEFORE DUE DATE | 436.0000000000 % | BUILDING | DEVELOPMENT OF LOW-INCOME HOUSING | 0 | ||
| 2055 COLUMBUS AVENUE LP | 124,000 | 124,000 | 2004-07 | 2034-07 | DUE AT MATURITY | 0 % | REAL PROPERTY | DEVELOPMENT OF LOW-INCOME HOUSING | 0 | ||
| ADVANCE REC - 25 SCHOOL STREET LP | 8,904 | 127,268 | DUE ON DEMAND | 0 % | UNSECURED | FOR CERTAIN DEVELOPMENT COSTS | 0 | ||||
| ADVANCE REC - 2055 COLUMBUS AVE LP | 32,026 | 2,506 | DUE ON DEMAND | 0 % | UNSECURED | TO FUND CERTAIN DEVELOPMENT COSTS | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 25,197 | 0 | 25,197 | 0 |