| Item No. | 1 |
|---|---|
| Lender's Name | MASSACHUSETTS HOUSING PARTNERSHIP - FIRS |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 600,000 |
| Balance Due | 465,093 |
| 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 | 42,140 | 31,057 | 31,057 |
| REPLACEMENT RESERVES | 100,119 | 84,221 | 84,221 |
| OPERATING DEFICIT RESERVE | 145,716 | 146,501 | 146,501 |
| MORTGAGE COSTS | 8,355 | 7,788 | 7,788 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY INSURANCE | 21,297 | 0 | 21,297 | 0 |
| PROPERTY MANAGEMENT FEE | 14,936 | 0 | 14,936 | 0 |
| UTILITIES | 77,156 | 0 | 77,156 | 0 |
| REPAIRS & MAINTENANCE | 80,258 | 0 | 80,258 | 0 |
| MISCELLANEOUS OPERATING | 34,442 | 0 | 34,442 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST | 44,444 | 44,444 | |
| RENTAL INCOME | 373,392 | 373,392 |
| 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 | 13,800 | 14,760 |
| ACCRUED INTEREST PAYABLE | 270,924 | 293,424 |
| DEVELOPER FEE PAYABLE | 263,547 | 264,720 |
| 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 | 1,031,658 | 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 | 25,960 | 0 | 25,960 | 0 |