| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 12,416 | 0 | 12,416 | 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 MERRILL #2682 | FMV | 4,929,228 | 4,929,228 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 76 | 0 | 76 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TAXES & INSURANCE ESCROWS | 81,187 | 86,357 | 86,357 |
| REPLACEMENT RESERVES | 107,515 | 100,373 | 100,373 |
| OPERATING DEFICIT RESERVE | 156,259 | 164,398 | 164,398 |
| MORTGAGE COSTS | 6,055 | 5,424 | 5,424 |
| INTERFUND BALANCE | 21,506 | 21,506 | 21,506 |
| DUE FROM AFFILIATES | 0 | 8,476,429 | 8,476,429 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY INSURANCE | 34,852 | 0 | 34,852 | 0 |
| OFFICE EXPENSES | 12,666 | 0 | 12,666 | 0 |
| REPAIRS & MAINTENANCE | 153,011 | 0 | 153,011 | 0 |
| PROPERTY MANAGEMENT FEE | 24,586 | 0 | 24,586 | 0 |
| ADVERTISING | 1,112 | 0 | 1,112 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL INCOME | 447,015 | 447,015 | |
| INTEREST | 10,752 | 10,752 | |
| INVESTMENT INCOME | 224,208 | 224,208 | |
| GAIN ON INVESTMENT | 566,781 | 566,781 |
| 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 |
| ACCRUED INTEREST PAYABLE | 363,455 | 385,955 |
| DUE TO COUNCIL TOWER | 371,028 | 0 |
| INVESTMENT IN PASSTHROUGH ENTITIES | 0 | 11,433,763 |
| 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 | ||
| LOAN RECEIVABLE - COOPER | 187,440 | 187,440 | 2024-11 | 2025-02 | DUE AT MATURITY | 0 % | REAL PROPERTY | PAY OUTSTANDING ACCOUNTS PAYABLE | 0 | ||
| LOAN RECEIVABLE - SPENCER | 205,505 | 205,505 | 2024-11 | 2025-01 | DUE AT MATURITY | 0 % | REAL PROPERTY | PAY OUTSTANDING ACCOUNTS PAYABLE | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 1,018,211 | 0 | 1,018,211 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAX | 28,476 | 0 | 28,476 | 0 |