NEED 12/31/24 F/A SCHEDULE ADDNS / DELETIONS

Cost

Initial Cost to

Capitalized

Gross Amount at Which

Years

Property Name

Encumbrances

Partnerships(1)

Subsequent to

Carried at Close of Period

Built/

Depreciable

Type

(First

Buildings

Acquisition(2)

Buildings

Accumulated

Redecorated

Lives

Location

Mortgages)

Land

Improvements

Land

Improvements

Totals

Depreciation

Date Acquired

Years

Boylston Downtown L.P. Residential Apartments Boston, Massachusetts

$

33,145,648

$

2,112,000

$

8,593,109

$

10,131,924

$

2,268,528

$

18,725,033

$

20,993,561

$

16,208,085

July 1995

(3)

Brookside Associates LLC Residential Apartments Woburn, Massachusetts

$

6,175,000

$

684,000

$

3,116,000

$

992,711

$

684,000

$

4,108,711

$

4,792,711

$

3,123,514

Oct. 2000

(3)

Clovelly Apartments L.P. Residential Apartments Nashua, New Hampshire

$

11,214,000

$

177,610

$

1,478,359

$

1,706,318

$

177,610

$

3,184,677

$

3,362,287

$

2,570,878

Sept. 1977

(3)

Commonwealth 1137 L.P. Residential Apartments Boston, Massachusetts

$

5,440,000

$

342,000

$

1,367,669

$

966,750

$

342,000

$

2,334,419

$

2,676,419

$

2,040,060

July 1995

(3)

Commonwealth 1144 L.P. Residential Apartments Boston, Massachusetts

$

32,325,000

$

1,410,000

$

5,664,816

$

7,376,561

$

1,410,000

$

13,041,377

$

14,451,377

$

8,213,836

July 1995

(3)

Executive Apartments L.P. Residential Apartments Framingham, Massachusetts

$

8,190,000

$

91,400

$

740,360

$

3,160,364

$

91,400

$

3,900,724

$

3,992,124

$

1,780,436

Sept. 1977

(3)

Hamilton Battle Green LLC Residential Apartments Lexington, Massachusetts

$

3,629,770

$

1,341,737

$

8,457,497

$

214,659

$

1,341,737

$

8,672,156

$

10,013,893

$

4,722,614

Jun. 2011

(3)

Hamilton Cypress LLC Commercial- 1031 Exchange Brookline,Massachusetts

$

—

$

2,362,795

$

4,613,786

$

396,087

$

2,362,795

$

5,009,873

$

7,372,668

$

2,114,943

Oct. 2008

(3)

Hamilton Green Apartments, LLC Residential Apartments Andover, Massachusetts

$

31,336,828

$

15,413,457

$

45,435,317

$

(7,956,599)

$

15,413,457

$

37,478,718

$

52,892,174

$

18,445,291

Jul. 2013

(3)

Hamilton Highlands, LLC Residential Apartments Needham,Massachsetts

$

18,970,055

$

7,973,547

$

26,104,062

$

(2,314,505)

7,973,547

$

23,789,557

$

31,763,105

7,184,396

Mar. 2018

(3)

Hamilton Linewt LLC Commercial 1031 Exchange Newton,Massachusetts

$

—

$

984,522

$

2,551,647

$

225,807

$

984,522

$

2,777,454

$

3,761,976

$

1,205,077

Nov. 2007

(3)

Hamilton Oaks Associates LLC Residential Apartments Brockton, Massachusetts

$

26,666,000

$

2,245,236

$

12,254,764

$

7,290,908

$

2,245,236

$

19,545,672

$

21,790,908

$

14,856,258

Dec. 1999

(3)

Highland Street Apartments, L.P. Residential Apartments Lowell, Massachusetts

$

3,960,000

$

156,000

$

634,085

$

470,131

$

156,000

$

1,104,216

$

1,260,216

$

901,683

Dec. 1996

(3)

Linhart L.P. Residential / Commercial, Newton, Massachusetts

$

—

$

385,000

$

1,540,000

$

1,916,402

$

385,000

$

3,456,402

$

3,841,402

$

2,814,097

Jan. 1995

(3)

Mill Street Gardens, LLC Residential Apartments Woburn, Massachusetts

$

31,000,000

$

12,689,705

$

40,677,685

$

3,132,843

12,689,705

$

43,810,528

$

56,500,232

14,596,138

Dec. 2019

(3)

Mill Street Development,Woburn, Massachusetts

$

—

$

1,376,031

$

1,123,969

$

14,631,473

1,376,031

$

15,755,442

$

17,131,474

—

Dec. 2019

(3)

NERA Dean St. Associates LLC Residential Apartments Norwood, Massachusetts

$

10,322,000

$

1,516,015

$

5,697,465

$

1,929,626

$

1,516,015

$

7,627,091

$

9,143,105

$

5,738,167

Jun. 2002

(3)

North Beacon 140 L.P. Residential Apartments Boston, Massachusetts

$

12,683,000

$

1,200,620

$

3,497,393

$

2,379,430

$

1,200,620

$

5,876,823

$

7,077,444

$

5,732,234

July 1995

(3)

Olde English Apartments L.P. Residential Apartments Lowell, Massachusetts

$

9,608,000

$

77,454

$

847,050

$

1,320,693

$

77,454

$

2,167,743

$

2,245,198

$

1,616,847

Sept. 1977

(3)

Redwood Hills L.P. Residential Apartments Worcester,Massachusetts

$

17,105,000

$

1,278,412

$

4,732,192

$

6,620,483

$

1,278,412

$

11,352,675

$

12,631,087

$

8,539,907

July 1995

(3)

Residences at Captain Parkers LLC Residential Apartments Lexington, Massachusetts

$

20,750,000

$

7,755,055

$

23,446,875

$

401,218

$

7,755,055

$

23,848,093

$

31,603,148

$

8,855,972

Sept. 2015

(3)

River Drive L.P Residential Apartments Danvers, Massachusetts

$

9,543,000

$

109,697

$

550,605

$

2,563,250

$

109,697

$

3,113,855

$

3,223,552

$

1,299,071

Sept. 1977

(3)

Riverside Apartments Condominium Units Watertown Massachustts

$

—

$

23,346

$

190,807

$

164,214

$

23,346

$

355,021

$

378,368

$

315,084

Sept. 1977

(3)

School St Assoc LLC Residential Apartments Framingham, Massachusetts

$

26,993,000

$

4,686,728

$

18,746,911

$

686,148

$

4,686,728

$

19,433,059

$

24,119,787

$

14,213,187

Apr. 2003

(3)

WRF Associates LLC
Strip Mall Framingham, Massachusetts

$

5,935,643

$

3,280,000

$

4,920,000

$

521,762

$

3,280,000

$

5,441,762

$

8,721,762

$

4,322,108

May 1999

(3)

WCB Associates LLC Residential Apartments Brockton, Massachusetts

$

19,266,000

$

1,719,517

$

7,180,984

$

3,588,269

$

1,719,517

$

10,769,253

$

12,488,769

$

8,900,504

Dec. 1999

(3)

Westgate Apartments Burlington LLC Residential Apartments Burlington, Massachusetts

$

4,494,000

$

191,275

$

4,332,377

$

335,604

$

191,275

$

4,667,981

$

4,859,256

$

3,582,655

Sept. 2004

(3)

Westgate Apartments LLC Residential Apartments Woburn, Massachusetts

$

38,475,000

$

521,495

$

2,364,441

$

7,264,671

$

521,495

$

9,629,112

$

10,150,607

$

6,686,894

Sept. 1977

(3)

Woodland Park Apartments LLC Residential Apartments Newton Massachusetts

$

21,378,432

$

11,754,450

$

33,234,878

$

(3,242,049)

$

11,754,450

$

29,992,829

$

41,747,280

$

9,638,270

July 2017

(3)

653 Worcester Rd, Framingham,Massachusetts

$

—

3,415,051

4,496,849

1,218,488

3,415,051

5,715,337

9,130,389

883,250

Jan.2023

(3)

Shawmut Place LLC Boston, Massachuseyys

$

—

7,297,401

12,249,725

7,746,086

7,297,401

19,995,811

27,293,212

1,791,386

July.2023

(3)

$

408,605,376

$

94,571,556

$

290,841,677

$

75,839,727

$

94,728,084

$

366,681,404

$

461,409,491

$

182,892,842