| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 25,197 | 0 | 25,197 | 0 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| FORM 990 PF | AUDITED FINANCIAL STATEMENTS ARE NOT COMPLETE. THIS RETURN WAS PREPARED WITH THE BEST INFORMATION AVAILABLE. | |
| CONTROLLED ORGANIZATIONS | FORM 990-PF, PAGE 5, PART VI-A, LINE 11 | 25 SCHOOL STREET, INC. C/O ROGERSON COMMUNITIES (EIN: 20-0747495)1 FLORENCE STREET BOSTON MA 02131 EXCESS BUSINESS HOLDING [ ] YES [X ] NO----------------------------------------------------------------------------------------------419 WALNUT, INC. C/O ROGERSON COMMUNITIES INC (EIN: 27-1087138)1 FLORENCE STREET BOSTON MA 02131 EXCESS BUSINESS HOLDING [ ] YES [X ] NO----------------------------------------------------------------------------------------------COUNCIL OF ELDERS HOUSING CORPORATION (EIN: 04-282804)1 FLORENCE STREET BOSTON MA 02131 EXCESS BUSINESS HOLDING [ ] YES [X ] NO----------------------------------------------------------------------------------------------2055 COLUMBUS AVENUE, LP (EIN: 20-0426070)1 FLORENCE STREET BOSTON MA 02131 EXCESS BUSINESS HOLDING [ ] YES [X ] NO----------------------------------------------------------------------------------------------COUNCIL TOWER LIMITED PARTNERSHIP (EIN: 85-4397852)1 FLORENCE STREET BOSTON MA 02131 EXCESS BUSINESS HOLDING [ ] YES [X ] NO---------------------------------------------------------------------------------------------- |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PASSTHROUGH ENTITIES | FMV | 2,207,477 | 2,207,477 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TAXES & INSURANCE ESCROWS | 64,143 | 81,187 | 81,187 |
| REPLACEMENT RESERVES | 111,517 | 107,515 | 107,515 |
| OPERATING DEFICIT RESERVE | 148,724 | 156,259 | 156,259 |
| MORTGAGE COSTS | 6,654 | 6,055 | 6,055 |
| INTERFUND BALANCE | 0 | 21,506 | 21,506 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY INSURANCE | 26,309 | 0 | 26,309 | 0 |
| OFFICE EXPENSES | 5,421 | 0 | 5,421 | 0 |
| REPAIRS & MAINTENANCE | 112,132 | 0 | 112,132 | 0 |
| PROPERTY MANAGEMENT FEE | 23,131 | 0 | 23,131 | 0 |
| LOSS ON INVESTMENT | -328,134 | 0 | 1,141,345 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 420,555 | 420,555 | |
| INTEREST | 66,367 | 66,367 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO ROGERSON COMMUNITIES | 26,618 | 26,618 |
| DUE TO CARLETON | 161,921 | 161,921 |
| CURRENT MATURITIES | 16,884 | 0 |
| ACCRUED INTEREST PAYABLE | 338,424 | 363,455 |
| DUE TO COUNCIL TOWER | 370,014 | 371,028 |
| 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 | 1,178,684 | 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 - 2055 COLUMBUS AVE LP | 32,026 | 0 | DUE ON DEMAND | 0 % | UNSECURED | TO FUND CERTAIN DEVELOPMENT COSTS | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 2,188 | 0 | 2,188 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 30,305 | 0 | 30,305 | 0 |