0.033330.10653543840000746514--12-312024Q1falseNYSEAMER4080602930.005202882http://fasb.org/us-gaap/2023#PrepaidExpenseAndOtherAssetshttp://fasb.org/us-gaap/2023#PrepaidExpenseAndOtherAssetshttp://fasb.org/us-gaap/2023#InterestExpensehttp://fasb.org/us-gaap/2023#InterestExpensehttp://fasb.org/us-gaap/2023#InvestmentIncomeInteresthttp://fasb.org/us-gaap/2023#InvestmentIncomeInteresthttp://fasb.org/us-gaap/2023#CashAndCashEquivalentsMemberhttp://fasb.org/us-gaap/2023#CashAndCashEquivalentsMember14203416588783953721247307381247307380000746514us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:WhollyOwnedPropertiesMember2024-03-310000746514us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:PartiallyOwnedPropertiesMember2024-03-310000746514nen:HamiltonEssex81LLCMemberus-gaap:MortgagesMember2024-03-310000746514nen:Franklin345LLCMembernen:Mortgage3.87PercentJune2013Member2024-03-310000746514nen:HamiltonOnMainApartmentsLLCMember2024-03-310000746514us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:WhollyOwnedPropertiesMember2023-12-310000746514us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:PartiallyOwnedPropertiesMember2023-12-310000746514nen:HamiltonParkTowersLLCMember2018-05-3100007465142016-09-122016-09-120000746514nen:HamiltonEssexDevelopmentLLCAndHamiltonEssex81LLCMemberus-gaap:MortgagesMember2015-09-302015-09-300000746514nen:HamiltonOnMainApartmentsLLCMembernen:Mortgage5.18PercentFy2005Member2014-08-012014-08-310000746514nen:Franklin345LLCMembernen:MortgagePaidOffJune2013Memberus-gaap:MortgagesMember2013-06-012013-06-300000746514us-gaap:VehiclesMember2024-03-310000746514us-gaap:FurnitureAndFixturesMember2024-03-310000746514us-gaap:EquipmentMember2024-03-310000746514us-gaap:ConstructionInProgressMember2024-03-310000746514us-gaap:BuildingAndBuildingImprovementsMember2024-03-310000746514nen:SwimmingPoolMember2024-03-310000746514nen:LaundryEquipmentMember2024-03-310000746514nen:LandAndLandImprovementsAndParkingLotMember2024-03-310000746514nen:KitchenCabinetsMember2024-03-310000746514nen:FenceMember2024-03-310000746514nen:ElevatorMember2024-03-310000746514nen:CarpetsMember2024-03-310000746514nen:AirConditioningMember2024-03-310000746514us-gaap:VehiclesMember2023-12-310000746514us-gaap:FurnitureAndFixturesMember2023-12-310000746514us-gaap:EquipmentMember2023-12-310000746514us-gaap:BuildingAndBuildingImprovementsMember2023-12-310000746514nen:SwimmingPoolMember2023-12-310000746514nen:LaundryEquipmentMember2023-12-310000746514nen:LandAndLandImprovementsAndParkingLotMember2023-12-310000746514nen:KitchenCabinetsMember2023-12-310000746514nen:FenceMember2023-12-310000746514nen:ElevatorMember2023-12-310000746514nen:CarpetsMember2023-12-310000746514nen:AirConditioningMember2023-12-310000746514nen:HamiltonCompanyIncMemberus-gaap:ManagementServiceMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:HamiltonCompanyIncMemberus-gaap:MaintenanceMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:HamiltonCompanyIncMemberus-gaap:ConstructionMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:HamiltonCompanyIncMembernen:LegalExpenseMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:HamiltonParkTowersLLCMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:HamiltonCompanyIncMemberus-gaap:RelatedPartyMember2023-01-012023-12-310000746514nen:GeneralPartnerOrManagementCompanyMemberus-gaap:RelatedPartyMember2023-01-012023-03-310000746514nen:Franklin345LLCMemberus-gaap:MortgagesMember2013-06-012013-06-300000746514nen:HamiltonEssex81LLCMemberus-gaap:MortgagesMember2005-03-072005-03-070000746514nen:TreasuryMember2024-01-012024-03-310000746514nen:TreasuryMember2023-01-012023-03-310000746514nen:TreasuryMember2024-03-310000746514nen:LimitedAndGeneralMember2024-03-310000746514nen:TreasuryMember2023-12-310000746514nen:LimitedAndGeneralMember2023-12-310000746514nen:TreasuryMember2023-03-310000746514nen:LimitedAndGeneralMember2023-03-310000746514nen:TreasuryMember2022-12-310000746514nen:LimitedAndGeneralMember2022-12-310000746514nen:LimitedClassBMemberus-gaap:SubsequentEventMember2024-04-012024-05-080000746514nen:HamiltonParkTowersLLCMemberus-gaap:GeneralPartnerMember2018-05-312018-05-310000746514nen:HamiltonParkTowersLLCMember2018-05-312018-05-310000746514nen:HamiltonEssex81LLCMember2015-09-302015-09-300000746514nen:HamiltonOnMainApartmentsLLCMember2014-08-012014-08-310000746514nen:Franklin345LLCMember2013-06-012013-06-300000746514nen:Hamilton1025LLCMember2016-07-082016-07-080000746514us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-310000746514us-gaap:GeneralPartnerMember2023-12-310000746514us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310000746514nen:LimitedClassBMember2023-12-310000746514nen:LimitedClassAMember2023-12-310000746514us-gaap:GeneralPartnerMember2023-03-310000746514us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-310000746514nen:LimitedClassBMember2023-03-310000746514nen:LimitedClassAMember2023-03-310000746514us-gaap:GeneralPartnerMember2022-12-310000746514us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000746514nen:LimitedClassBMember2022-12-310000746514nen:LimitedClassAMember2022-12-310000746514us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-03-310000746514us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-03-310000746514us-gaap:ResidentialRealEstateMembernen:InvestmentPropertiesMember2024-03-310000746514us-gaap:ResidentialRealEstateMembernen:HamiltonParkTowersLLCMember2024-03-310000746514us-gaap:ResidentialRealEstateMembernen:HamiltonOnMainLLCMember2024-03-310000746514us-gaap:ResidentialRealEstateMembernen:HamiltonMinutemanLLCMember2024-03-310000746514us-gaap:ResidentialRealEstateMembernen:HamiltonEssex81LLCMember2024-03-310000746514us-gaap:ResidentialRealEstateMembernen:Franklin345LLCMember2024-03-310000746514us-gaap:CommercialRealEstateMembernen:InvestmentPropertiesMember2024-03-310000746514us-gaap:CommercialRealEstateMembernen:HamiltonEssexDevelopmentLLCMember2024-03-310000746514us-gaap:CommercialRealEstateMembernen:HamiltonEssex81LLCMember2024-03-310000746514us-gaap:CommercialRealEstateMembernen:Hamilton1025LLCMember2024-03-310000746514us-gaap:ResidentialRealEstateMembernen:InvestmentPropertiesMember2023-03-310000746514us-gaap:ResidentialRealEstateMembernen:HamiltonParkTowersLLCMember2023-03-310000746514us-gaap:ResidentialRealEstateMembernen:HamiltonOnMainLLCMember2023-03-310000746514us-gaap:ResidentialRealEstateMembernen:HamiltonMinutemanLLCMember2023-03-310000746514us-gaap:ResidentialRealEstateMembernen:HamiltonEssex81LLCMember2023-03-310000746514us-gaap:ResidentialRealEstateMembernen:Hamilton1025LLCMember2023-03-310000746514us-gaap:ResidentialRealEstateMembernen:Franklin345LLCMember2023-03-310000746514us-gaap:CommercialRealEstateMembernen:InvestmentPropertiesMember2023-03-310000746514us-gaap:CommercialRealEstateMembernen:HamiltonEssexDevelopmentLLCMember2023-03-310000746514us-gaap:CommercialRealEstateMembernen:HamiltonEssex81LLCMember2023-03-310000746514us-gaap:CommercialRealEstateMembernen:Hamilton1025LLCMember2023-03-310000746514nen:HamiltonParkTowersLLCMember2009-10-280000746514nen:ResidentialAndMixedUseRealEstateMembernen:LimitedPartnershipsMemberus-gaap:PartiallyOwnedPropertiesMember2024-03-310000746514nen:ResidentialAndMixedUseRealEstateMembernen:InvestmentPropertiesMemberus-gaap:PartiallyOwnedPropertiesMember2024-03-310000746514us-gaap:ResidentialRealEstateMemberus-gaap:WhollyOwnedPropertiesMember2024-03-310000746514nen:ResidentialRetailAndOfficeBuildingMixedUseMemberus-gaap:WhollyOwnedPropertiesMember2024-03-310000746514nen:ResidentialAndMixedUseRealEstateMemberus-gaap:WhollyOwnedPropertiesMember2024-03-310000746514nen:CondominiumRealEstateMemberus-gaap:WhollyOwnedPropertiesMember2024-03-310000746514us-gaap:WhollyOwnedPropertiesMember2024-03-310000746514us-gaap:CommercialRealEstateMember2024-03-310000746514us-gaap:GeneralPartnerMember2023-01-012023-03-310000746514nen:LimitedClassBMember2023-01-012023-03-310000746514nen:LimitedClassAMember2023-01-012023-03-310000746514nen:LessThanWhollyOwnedSubsidiariesMembersrt:MinimumMember2024-03-310000746514nen:LessThanWhollyOwnedSubsidiariesMembersrt:MaximumMember2024-03-310000746514nen:Franklin345LLCMembernen:Mortgage3.87PercentJune2013Memberus-gaap:MortgagesMember2013-06-300000746514us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:WhollyOwnedPropertiesMember2024-03-310000746514us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:PartiallyOwnedPropertiesMember2024-03-310000746514us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:WhollyOwnedPropertiesMember2023-12-310000746514us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:PartiallyOwnedPropertiesMember2023-12-310000746514us-gaap:LineOfCreditMember2014-07-310000746514nen:SallyMichaelMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:SallyMichaelMemberus-gaap:RelatedPartyMember2023-01-012023-03-310000746514srt:MinimumMember2024-03-310000746514srt:MaximumMember2024-03-310000746514nen:MillStreetDevelopmentWoburnMassachusettsMember2023-12-012023-12-3100007465142005-03-020000746514nen:ResidentialAndMixedUseRealEstateMembersrt:MinimumMembernen:NewEnglandRealtyAssociatesLimitedPartnership40PercentOwnershipMemberus-gaap:PartiallyOwnedPropertiesMember2024-03-310000746514nen:ResidentialAndMixedUseRealEstateMembersrt:MaximumMembernen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMemberus-gaap:PartiallyOwnedPropertiesMember2024-03-310000746514srt:MinimumMembernen:BrownFamilyMemberus-gaap:RelatedPartyMember2024-03-310000746514srt:MaximumMembernen:BrownFamilyMemberus-gaap:RelatedPartyMember2024-03-310000746514srt:MinimumMembernen:BrownFamilyMember2024-03-310000746514srt:MaximumMembernen:BrownFamilyMember2024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMember2024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership40PercentOwnershipMember2024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMember2023-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership40PercentOwnershipMember2023-03-310000746514nen:HamiltonParkTowersLLCMember2009-10-280000746514nen:HamiltonEssex81LLCMember2005-03-070000746514nen:HamiltonMinutemanLLCMember2004-09-300000746514nen:Franklin345LLCMember2001-11-300000746514nen:Hamilton1025LLCMember2005-03-020000746514us-gaap:InterestRateCapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-03-310000746514us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-01-012023-03-310000746514us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-03-310000746514us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-12-310000746514us-gaap:LineOfCreditMember2021-10-292021-10-290000746514nen:HamiltonMinutemanLLCMember2016-09-122016-09-120000746514nen:HamiltonEssex81LLCMemberus-gaap:MortgagesMember2015-09-302015-09-300000746514us-gaap:LineOfCreditMember2014-07-312014-07-310000746514nen:Franklin345LLCMembernen:Mortgage3.87PercentJune2013Member2013-06-012013-06-300000746514nen:Hamilton1025LLCMember2005-03-022005-03-020000746514us-gaap:MortgagesMember2024-01-012024-03-310000746514srt:MinimumMemberus-gaap:MortgagesMember2024-03-310000746514srt:MaximumMemberus-gaap:MortgagesMember2024-03-310000746514nen:Franklin345LLCMemberus-gaap:MortgagesMember2013-06-300000746514nen:Hamilton1025LLCMemberus-gaap:MortgagesMember2005-03-020000746514nen:HamiltonOnMainApartmentsLLCMember2024-08-230000746514nen:MillStreetDevelopmentWoburnMassachusettsMembernen:LoanTermSheetMember2023-12-310000746514nen:HamiltonOnMainApartmentsLLCMember2023-08-230000746514nen:JohnHancockLifeInsuranceCompanyMembernen:HamiltonParkTowersLLCMember2018-05-310000746514nen:HamiltonMinutemanLLCMember2016-09-120000746514nen:HamiltonEssex81LLCMemberus-gaap:MortgagesMember2015-09-300000746514nen:HamiltonOnMainApartmentsLLCMembernen:Mortgage4.34PercentAugust2014Member2014-08-310000746514nen:HamiltonParkTowersLLCMemberus-gaap:MortgagesMember2009-10-280000746514nen:HamiltonEssex81LLCMembernen:LiborMember2015-09-302015-09-300000746514us-gaap:LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2023-04-142023-04-140000746514us-gaap:LineOfCreditMembernen:LiborMember2021-10-292021-10-290000746514nen:HamiltonEssex81LLCMemberus-gaap:MortgagesMembernen:LiborMember2015-09-302015-09-300000746514us-gaap:LineOfCreditMembernen:Nen_FederalFundsRateMember2014-07-312014-07-310000746514srt:ScenarioForecastMember2025-10-012025-12-310000746514nen:StaplesAndTraderJoesMembernen:CommercialRentalIncomeMemberus-gaap:CustomerConcentrationRiskMember2024-01-012024-03-3100007465142022-12-310000746514us-gaap:CommercialRealEstateMemberus-gaap:WhollyOwnedPropertiesMember2024-03-310000746514nen:ResidentialAndMixedUseRealEstateMemberus-gaap:PartiallyOwnedPropertiesMember2024-03-310000746514us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-03-310000746514us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-03-310000746514us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310000746514us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310000746514nen:RevisedCovenantMemberus-gaap:LineOfCreditMember2021-10-290000746514nen:CurrentCovenantMemberus-gaap:LineOfCreditMember2021-10-290000746514nen:PriorYearMember2024-01-012024-03-310000746514nen:CurrentYearMember2024-01-012024-03-310000746514nen:MajorityOfPartnershipPropertiesMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:HamiltonLinewtLLCCommercial1031ExchangeNewtonMassachusettsMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:HamiltonParkTowersLLCMember2009-10-282009-10-280000746514nen:HamiltonEssex81LLCMember2005-03-072005-03-070000746514nen:HamiltonMinutemanLLCMember2004-09-012004-09-300000746514nen:HamiltonOnMainApartmentsLLCMember2004-08-012004-08-310000746514srt:MinimumMemberus-gaap:FurnitureAndFixturesMember2024-01-012024-03-310000746514srt:MinimumMemberus-gaap:EquipmentMember2024-01-012024-03-310000746514srt:MinimumMemberus-gaap:BuildingAndBuildingImprovementsMember2024-01-012024-03-310000746514srt:MinimumMembernen:SwimmingPoolMember2024-01-012024-03-310000746514srt:MinimumMembernen:LaundryEquipmentMember2024-01-012024-03-310000746514srt:MinimumMembernen:LandAndLandImprovementsAndParkingLotMember2024-01-012024-03-310000746514srt:MinimumMembernen:KitchenCabinetsMember2024-01-012024-03-310000746514srt:MinimumMembernen:FenceMember2024-01-012024-03-310000746514srt:MinimumMembernen:ElevatorMember2024-01-012024-03-310000746514srt:MinimumMembernen:CarpetsMember2024-01-012024-03-310000746514srt:MinimumMembernen:AirConditioningMember2024-01-012024-03-310000746514srt:MaximumMemberus-gaap:VehiclesMember2024-01-012024-03-310000746514srt:MaximumMemberus-gaap:FurnitureAndFixturesMember2024-01-012024-03-310000746514srt:MaximumMemberus-gaap:EquipmentMember2024-01-012024-03-310000746514srt:MaximumMemberus-gaap:BuildingAndBuildingImprovementsMember2024-01-012024-03-310000746514srt:MaximumMembernen:SwimmingPoolMember2024-01-012024-03-310000746514srt:MaximumMembernen:LaundryEquipmentMember2024-01-012024-03-310000746514srt:MaximumMembernen:LandAndLandImprovementsAndParkingLotMember2024-01-012024-03-310000746514srt:MaximumMembernen:KitchenCabinetsMember2024-01-012024-03-310000746514srt:MaximumMembernen:FenceMember2024-01-012024-03-310000746514srt:MaximumMembernen:ElevatorMember2024-01-012024-03-310000746514srt:MaximumMembernen:CarpetsMember2024-01-012024-03-310000746514srt:MaximumMembernen:AirConditioningMember2024-01-012024-03-310000746514nen:LimitedClassAMember2007-08-202024-12-310000746514nen:LimitedClassBMemberus-gaap:GeneralPartnerMember2007-08-202024-03-310000746514us-gaap:GeneralPartnerMember2024-03-310000746514nen:LimitedClassBMember2024-03-310000746514nen:LimitedClassAMember2024-03-3100007465142024-03-012024-03-3100007465142024-03-282024-03-280000746514us-gaap:SubsequentEventMember2024-05-0800007465142024-03-2800007465142020-03-092020-03-0900007465142015-03-102015-03-1000007465142007-08-202007-08-200000746514us-gaap:LimitedPartnerMember2024-01-012024-03-310000746514us-gaap:GeneralPartnerMember2024-01-012024-03-310000746514nen:LimitedClassBMember2024-01-012024-03-3100007465142023-03-3100007465142015-03-1000007465142015-03-0900007465142007-08-200000746514us-gaap:GeneralPartnerMemberus-gaap:SubsequentEventMember2024-04-012024-05-080000746514us-gaap:SubsequentEventMember2024-04-012024-05-080000746514nen:LimitedClassAMember2024-01-012024-03-310000746514us-gaap:GeneralPartnerMember2007-08-202024-03-310000746514nen:LimitedClassBMember2007-08-202024-03-3100007465142007-08-202024-03-310000746514srt:MinimumMembernen:InvestmentPropertiesMember2024-03-310000746514srt:MaximumMembernen:InvestmentPropertiesMember2024-03-310000746514nen:OperatingLeasesExpirationPeriodYearTwoMember2024-01-012024-03-310000746514nen:OperatingLeasesExpirationPeriodYearThreeMember2024-01-012024-03-310000746514nen:OperatingLeasesExpirationPeriodYearTenMember2024-01-012024-03-310000746514nen:OperatingLeasesExpirationPeriodYearSixMember2024-01-012024-03-310000746514nen:OperatingLeasesExpirationPeriodYearOneMember2024-01-012024-03-310000746514nen:OperatingLeasesExpirationPeriodYearNineMember2024-01-012024-03-310000746514nen:OperatingLeasesExpirationPeriodYearFourMember2024-01-012024-03-310000746514nen:OperatingLeasesExpirationPeriodYearFiveMember2024-01-012024-03-310000746514nen:OperatingLeasesExpirationPeriodThereafterMember2024-01-012024-03-310000746514nen:HamiltonOnMainApartmentsLLCMember2004-08-310000746514nen:Hamilton1025LLCMember2005-03-020000746514nen:CurrentAndFormerManagementCompanyEmployeesMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:HamiltonCompanyIncMember2024-01-012024-03-310000746514nen:MillStreetDevelopmentWoburnMassachusettsMember2023-12-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMembernen:InvestmentPropertiesMember2024-01-012024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMembernen:HamiltonOnMainLLCMember2024-01-012024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMembernen:HamiltonMinutemanLLCMember2024-01-012024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMembernen:HamiltonEssexDevelopmentLLCMember2024-01-012024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMembernen:HamiltonEssex81LLCMember2024-01-012024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMembernen:Hamilton1025LLCMember2024-01-012024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership50PercentOwnershipMembernen:Franklin345LLCMember2024-01-012024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership40PercentOwnershipMembernen:InvestmentPropertiesMember2024-01-012024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership40PercentOwnershipMembernen:HamiltonParkTowersLLCMember2024-01-012024-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership40PercentOwnershipMembernen:InvestmentPropertiesMember2023-01-012023-03-310000746514nen:NewEnglandRealtyAssociatesLimitedPartnership40PercentOwnershipMembernen:HamiltonParkTowersLLCMember2023-01-012023-03-310000746514nen:HamiltonCompanyIncMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:HamiltonParkTowersLLCMember2024-01-012024-03-310000746514nen:HamiltonOnMainLLCMember2024-01-012024-03-310000746514nen:HamiltonMinutemanLLCMember2024-01-012024-03-310000746514nen:HamiltonEssexDevelopmentLLCMember2024-01-012024-03-310000746514nen:HamiltonEssex81LLCMember2024-01-012024-03-310000746514nen:Hamilton1025LLCMember2024-01-012024-03-310000746514nen:Franklin345LLCMember2024-01-012024-03-310000746514nen:HamiltonCompanyIncMemberus-gaap:RelatedPartyMember2023-01-012023-03-310000746514nen:InvestmentPropertiesMember2023-01-012023-03-310000746514nen:HamiltonParkTowersLLCMember2023-01-012023-03-310000746514nen:HamiltonOnMainLLCMember2023-01-012023-03-310000746514nen:HamiltonMinutemanLLCMember2023-01-012023-03-310000746514nen:HamiltonEssexDevelopmentLLCMember2023-01-012023-03-310000746514nen:HamiltonEssex81LLCMember2023-01-012023-03-310000746514nen:Hamilton1025LLCMember2023-01-012023-03-310000746514nen:Franklin345LLCMember2023-01-012023-03-310000746514us-gaap:LineOfCreditMember2021-10-290000746514us-gaap:LineOfCreditMember2024-03-310000746514us-gaap:LineOfCreditMember2017-07-310000746514nen:InvestmentPropertiesMember2024-01-012024-03-3100007465142023-01-012023-03-3100007465142023-01-012023-12-310000746514nen:HamiltonEssexDevelopmentLLCMember2024-03-310000746514nen:Hamilton1025LLCMember2024-03-310000746514nen:HamiltonEssexDevelopmentLLCMember2023-03-310000746514nen:Hamilton1025LLCMember2023-03-310000746514nen:HamiltonParkTowersLLCMemberus-gaap:GeneralPartnerMember2018-05-310000746514srt:MaximumMembernen:HamiltonEssex81LLCMember2015-09-300000746514nen:InvestmentPropertiesMember2024-03-310000746514nen:HamiltonParkTowersLLCMember2024-03-310000746514nen:HamiltonOnMainLLCMember2024-03-310000746514nen:HamiltonMinutemanLLCMember2024-03-310000746514nen:HamiltonEssex81LLCMember2024-03-310000746514nen:Franklin345LLCMember2024-03-310000746514nen:InvestmentPropertiesMember2023-03-310000746514nen:HamiltonParkTowersLLCMember2023-03-310000746514nen:HamiltonOnMainLLCMember2023-03-310000746514nen:HamiltonMinutemanLLCMember2023-03-310000746514nen:HamiltonEssex81LLCMember2023-03-310000746514nen:Franklin345LLCMember2023-03-310000746514us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-01-012024-03-310000746514us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-01-012023-12-310000746514nen:LimitedClassAMember2012-01-032012-01-030000746514nen:Franklin345LLCMembernen:Mortgage3.87PercentJune2013Memberus-gaap:MortgagesMember2013-06-012013-06-300000746514nen:HamiltonParkTowersLLCMemberus-gaap:MortgagesMember2009-10-282009-10-280000746514nen:Hamilton1025LLCMemberus-gaap:MortgagesMember2005-03-022005-03-020000746514srt:MinimumMemberus-gaap:LineOfCreditMember2024-01-012024-03-310000746514srt:MaximumMemberus-gaap:LineOfCreditMember2024-01-012024-03-310000746514nen:AdditionalRevisedCovenantMemberus-gaap:LineOfCreditMember2021-10-292021-10-290000746514nen:RevisedCovenantMemberus-gaap:LineOfCreditMember2021-10-292021-10-290000746514nen:CurrentCovenantMemberus-gaap:LineOfCreditMember2021-10-292021-10-290000746514nen:HamiltonOnMainLLCMemberus-gaap:SubsequentEventMember2024-04-180000746514nen:HamiltonOnMainLLCMember2024-03-082024-03-0800007465142024-03-082024-03-080000746514srt:MinimumMember2024-01-012024-03-310000746514nen:GeneralPartnerOrManagementCompanyMemberus-gaap:RelatedPartyMember2024-01-012024-03-310000746514nen:SouthEndNeighborhoodOfBostonMaMember2023-07-142023-07-140000746514nen:WorcesterRaodMember2023-01-182023-01-180000746514nen:HamiltonOnMainApartmentsLLCMembernen:Mortgage4.34PercentAugust2014Member2014-08-012014-08-3100007465142024-03-3100007465142023-12-310000746514nen:CarParkingLotRealEstateMemberus-gaap:PartiallyOwnedPropertiesMember2024-03-310000746514nen:HamiltonEssex81LLCMember2005-03-070000746514nen:SouthEndNeighborhoodOfBostonMaMember2023-07-140000746514nen:WorcesterRaodMember2023-01-180000746514us-gaap:LineOfCreditMembernen:LiborMember2014-07-312014-07-310000746514us-gaap:MortgagesMember2024-03-310000746514us-gaap:MortgagesMember2023-12-310000746514nen:HamiltonCompanyIncMemberus-gaap:RelatedPartyMember2024-03-310000746514nen:LimitedClassAMember2012-01-030000746514nen:LimitedClassAMember2007-08-200000746514nen:LimitedClassBMember2024-05-080000746514nen:LimitedClassAMember2024-05-0800007465142024-01-012024-03-31xbrli:sharesxbrli:purenen:itemiso4217:USDutr:sqftiso4217:USDnen:itemnen:tenantiso4217:USDxbrli:sharesnen:property

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2024

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 001-31568

New England Realty Associates Limited Partnership

(Exact name of registrant as specified in its charter)

Massachusetts

04-2619298

(State or other jurisdiction of

(I.R.S. employer

incorporation or organization)

identification no.)

39 Brighton Avenue, Allston, Massachusetts

02134

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (617783-0039

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  No 

Indicate by check mark whether the registrant has submitted electronically, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes    No 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated Filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes  No 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class:

    

Trading Symbol

    

Name of each exchange on which registered:

Class A

NEN

NYSE MKT Exchange

As of May 8, 2024, there were 93,791 of the registrant’s Class A units (2,813,732 Depositary Receipts) of limited partnership issued and outstanding and 22,275 Class B units issued and outstanding.

Close

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP

INDEX

PART I—FINANCIAL INFORMATION

Item 1.

Financial Statements (Unaudited)

3

Consolidated Balance Sheets as of March 31, 2024 and December 31, 2023

4

Consolidated Statements of Income for the Three Months Ended March 31, 2024 and 2023

5

Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2024 and 2023

6

Consolidated Statements of Changes in Partners’ Capital for the Three Months Ended March 31, 2024 and 2023

7

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2024 and 2023

8

Notes to Consolidated Financial Statements

9

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

27

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

37

Item 4.

Controls and Procedures

37

PART II—OTHER INFORMATION

Item 1.

Legal Proceedings

37

Item 1A.

Risk Factors

37

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

38

Item 3.

Defaults Upon Senior Securities

38

Item 4.

Mine Safety Disclosure

38

Item 5.

Other Information

38

Item 6.

Exhibits

39

SIGNATURES

40

2

Table of Contents

NEW ENGLAND REALTY ASSOCIATES, L.P.

PART 1 -- FINANCIAL INFORMATION

delete

Item 1. Financial Statements

delete

The accompanying unaudited consolidated balance sheets, statements of income, statements of comprehensive income, changes in partners’ capital, and cash flows and related notes thereto, have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and in conjunction with the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the disclosures required by GAAP for complete financial statements. The financial statements reflect all adjustments consisting only of normal, recurring adjustments, which are, in the opinion of management, necessary for a fair presentation for the interim periods.

The consolidated balance sheet as of December 31, 2023, has been derived from the audited consolidated balance sheet at that date but does not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.

The aforementioned financial statements should be read in conjunction with the notes to the aforementioned financial statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations and the financial statements and notes thereto included in New England Realty Associates L.P.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023.

The results of operations for the three month period ended March 31, 2024 are not necessarily indicative of the results to be expected for the entire fiscal year or any other period.

3

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

March 31,

December 31,

    

 

2024

    

2023

 

ASSETS

Rental Properties

$

270,256,700

$

269,804,946

Cash and Cash Equivalents

 

28,801,744

 

18,230,463

Rents Receivable

 

865,990

 

953,761

Real Estate Tax Escrows

 

2,332,010

 

2,229,703

Investment in U.S. Treasury bills

69,444,998

84,700,751

Prepaid Expenses and Other Assets

 

8,073,622

 

8,369,775

Investments in Unconsolidated Joint Ventures

 

1,416,930

 

1,441,291

Total Assets

$

381,191,994

$

385,730,690

LIABILITIES AND PARTNERS’ CAPITAL

Mortgage Notes Payable

$

408,060,293

$

408,660,292

Distribution and Loss in Excess of Investment in Unconsolidated Joint Venture

 

26,819,651

 

26,707,807

Accounts Payable and Accrued Expenses

 

5,416,975

 

5,720,088

Advance Rental Payments and Security Deposits

 

9,936,175

 

9,996,887

Total Liabilities

 

450,233,094

 

451,085,074

Commitments and Contingent Liabilities (Notes 3 and 9)

 

 

Partners’ Capital 117,312 and 117,431 units outstanding in 2024 and 2023 respectively

 

(69,041,100)

 

(65,354,384)

$

381,191,994

$

385,730,690

See notes to consolidated financial statements.

4

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

Three Months Ended March 31,

    

2024

    

2023

Revenues

Rental income

    

$

19,710,432

    

$

17,568,727

Laundry and sundry income

 

182,967

 

122,959

 

19,893,399

 

17,691,686

Expenses

Administrative

 

762,019

 

737,101

Depreciation and amortization

 

4,227,582

 

3,846,260

Management fee

 

788,607

 

697,764

Operating

 

2,645,493

 

2,533,796

Renting

 

387,599

 

191,585

Repairs and maintenance

 

2,847,957

 

2,763,136

Taxes and insurance

 

2,482,368

 

2,470,679

 

14,141,625

 

13,240,321

Income Before Other Income (Expense)

 

5,751,774

 

4,451,365

Other Income (Expense)

Interest income

 

1,177,547

 

974,546

Interest expense

 

(3,907,016)

 

(3,899,240)

Income from investments in unconsolidated joint ventures

 

441,291

 

227,704

 

(2,288,178)

 

(2,696,990)

Net Income

$

3,463,596

$

1,754,375

Net Income per Unit

$

29.51

$

14.72

Weighted Average Number of Units Outstanding

 

117,354

 

119,181

See notes to consolidated financial statements.

5

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Three Months Ended March 31,

    

2024

    

2023

Net income

$

3,463,596

$

1,754,375

Other comprehensive income (loss):

Net unrealized gain (loss) on derivative instruments for interest rate swaps

142,034

(165,887)

Comprehensive income

$

3,605,630

$

1,588,488

6

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS’ CAPITAL

(Unaudited)

Units

Partners' Capital

 

Accumulated

Limited

General

Treasury

Limited

General

Comprehensive

 

  

Class A

  

Class B

  

Partnership

  

Subtotal

  

Units

  

Total

  

Class A

  

Class B

  

Partnership

  

Income

  

Total

 

Balance January 1, 2023

 

144,180

34,243

1,802

180,225

60,970

119,255

$

(48,160,462)

$

(11,403,635)

$

(600,191)

$

294,931

$

(59,869,357)

Distribution to Partners

 

 

 

 

(4,563,508)

(1,083,833)

(57,044)

(5,704,385)

Stock Buyback

 

 

 

431

(431)

(755,666)

(179,411)

(9,443)

(944,520)

Net Income

 

 

 

 

1,403,500

333,331

17,544

1,754,375

Net unrealized (loss) on derivative instruments for interest rate swaps

(165,887)

(165,887)

Balance March 31 , 2023

 

144,180

34,243

1,802

180,225

61,401

118,824

(52,076,136)

(12,333,548)

(649,134)

129,044

(64,929,774)

 

Balance January 1, 2024

 

144,180

34,243

1,802

180,225

 

62,794

117,431

$

(52,503,128)

(12,433,251)

(654,383)

236,377

(65,354,385)

Distribution to Partners

 

 

 

 

(5,631,164)

(1,337,401)

(70,390)

(7,038,955)

Stock Buyback

 

 

 

 

119

(119)

(202,882)

(47,983)

(2,525)

(253,390)

Net Income

 

 

 

 

2,770,877

658,083

34,636

3,463,596

Net unrealized gain on derivative instruments for interest rate swaps

142,034

142,034

Balance March 31, 2024

 

144,180

 

34,243

 

1,802

 

180,225

 

62,913

 

117,312

$

(55,566,297)

$

(13,160,552)

$

(692,662)

378,411

$

(69,041,100)

See notes to consolidated financial statements.

7

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

Three Months Ended March 31,

    

2024

    

2023

Cash Flows from Operating Activities

Net Income

    

$

3,463,596

    

$

1,754,375

Adjustments to reconcile net income to net cash provided by operating activities

Interest accrued on U.S. Treasury bills

(1,161,305)

(971,106)

Depreciation and amortization

 

4,227,582

 

3,846,260

Amortization of deferred finance costs

94,946

94,946

(Income) from investments in joint ventures

 

(441,291)

 

(227,704)

Change in operating assets and liabilities

Proceeds from unconsolidated joint ventures

 

52,500

 

30,000

Decrease (Increase) in rents receivable

 

87,771

 

(146,176)

(Decrease) in accounts payable and accrued expense

 

(303,116)

 

(2,176,919)

(Increase) in real estate tax escrow

 

(102,307)

 

(88,077)

Decrease (Increase) in prepaid expenses and other assets

 

266,086

 

(555,260)

(Decrease) Increase in advance rental payments and security deposits

 

(60,715)

 

105,204

Total Adjustments

 

2,660,151

 

(88,832)

Net cash provided by operating activities

 

6,123,747

 

1,665,543

Cash Flows From Investing Activities

Distribution in excess of investment in unconsolidated joint ventures

 

525,000

 

550,000

Investment in U.S. Treasury bills

(38,989,940)

(53,713,756)

Proceeds from U.S. Treasury bills

55,407,000

45,000,000

Developing of rental property and other related costs

(2,111,993)

Purchase of rental property

(8,974,242)

Improvement of rental properties

 

(2,395,243)

 

(2,172,877)

Net cash provided by (used in) investing activities

 

12,434,824

 

(19,310,875)

Cash Flows from Financing Activities

Principal payments of mortgage notes payable

 

(694,945)

 

(611,861)

Stock buyback

 

(253,390)

 

(944,520)

Distributions to partners

 

(7,038,955)

 

(5,704,385)

Net cash (used in) provided by financing activities

 

(7,987,290)

 

(7,260,766)

Net Increase (Decrease) in Cash and Cash Equivalents

 

10,571,281

 

(24,906,098)

Cash and Cash Equivalents, at beginning of period

 

18,230,463

 

49,560,723

Cash and Cash Equivalents, at end of period

$

28,801,744

$

24,654,625

See notes to consolidated financial statements.

8

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2024

(Unaudited)

NOTE 1. SIGNIFICANT ACCOUNTING POLICIES

Line of Business: New England Realty Associates Limited Partnership (“NERA”, the “Company” or the “Partnership”) was organized in Massachusetts in 1977. NERA and its subsidiaries own 31 properties which include 22 residential buildings; 5 mixed use residential, retail and office buildings; 4 commercial buildings and individual units at one condominium complex. These properties total 2,943 apartment units, 19 condominium units and approximately 130,000 square feet of commercial space. Additionally, the Partnership also owns a 40 - 50% interest in 7 residential and mixed use properties consisting of 688 apartment units, 12,500 square feet of commercial space and a 50 car parking lot. The properties are located in Eastern Massachusetts and Southern New Hampshire.

Basis of Presentation: The financial statements have been prepared in conformity with GAAP. The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. These estimates and assumptions are based on management’s historical experience that are believed to be reasonable at the time. However, because future events and their effects cannot be determined with certainty, the determination of estimates requires the exercise of judgement. The Partnership’s critical accounting policies are those which require assumptions to be made about matters that are highly uncertain. Different estimates could have a material effect on the Partnership’s financial results. Judgments and uncertainties affecting the application of these policies and estimates may result in materially different amounts being reported under different conditions and circumstances.

Principles of Consolidation: The consolidated financial statements include the accounts of NERA and its subsidiaries. NERA has a 99.67% to 100% ownership interest in each subsidiary except for the seven limited liability companies (the “Investment Properties” or “Joint Ventures”) in which the Partnership has a 40 - 50% ownership interest. The consolidated group is referred to as the “Partnership”. Minority interests are not recorded, since they are insignificant. All significant intercompany accounts and transactions are eliminated in consolidation. The Partnership accounts for its investment in the above-mentioned Investment Properties using the equity method of consolidation. (See Note 15: Investment in Unconsolidated Joint Ventures.)

The Partnership accounts for its investments in joint ventures using the equity method of accounting. These investments are recorded initially at cost, as Investments in Unconsolidated Joint Ventures, and subsequently adjusted for equity in earnings and cash contributions and distributions. Generally, the Partnership would discontinue applying the equity method when the investment (and any advances) is reduced to zero and would not provide for additional losses unless the Partnership has guaranteed obligations of the venture or is otherwise committed to providing further financial support for the investee. If the venture subsequently generates income, the Partnership only recognizes its share of such income to the extent it exceeds its share of previously unrecognized losses. In 2013 and beyond, the carrying values of some investments fell below zero. We intend to fund our share of the investments’ future operating deficits should the need arise. However, we have no legal obligation to pay for any of the liabilities of such investments nor do we have any legal obligation to fund operating deficits. (See Note 15: Investment in Unconsolidated Joint Ventures.)

The authoritative guidance on consolidation provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIE (the “primary beneficiary”). Generally, the consideration of whether an entity is a VIE applies when either (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest, (2) the equity investment at risk is insufficient to finance that equity’s activities without additional subordinated financial support or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the

9

Table of Contents

variable interest entity’s performance; and (2) the obligation to absorb losses and rights to receive the returns from VIE that would be significant to the VIE.

Impairment: On an annual basis management assesses whether there are any indicators that the value of the Partnership’s rental properties or investments in unconsolidated subsidiaries may be impaired. In addition to identifying any specific circumstances which may affect a property or properties, management considers other criteria for determining which properties may require assessment for potential impairment. The criteria considered by management include reviewing low leased percentages, significant near term lease expirations, recently acquired properties, current and historical operating and/or cash flow losses, near term mortgage debt maturities or other factors that might impact the Partnership’s intent and ability to hold property. A property’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property is less than the carrying value of the property. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the property over the fair value of the property. The Partnership’s estimates of aggregate future cash flows expected to be generated by each property are based on a number of assumptions that are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and costs to operate each property. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the future cash flows estimated by management in its impairment analyses may not be achieved.

Revenue Recognition: Rental income from residential and commercial properties is recognized over the term of the related lease. For residential tenants, amounts 60 days in arrears are charged against income. The commercial tenants are evaluated on a case by case basis. Certain leases of the commercial properties provide for increasing stepped minimum rents, which are accounted for on a straight-line basis over the term of the lease. Revenue from commercial leases also include reimbursements and recoveries received from tenants for certain costs as provided in the lease agreement. The costs generally include real estate taxes, utilities, insurance, common area maintenance and recoverable costs. Rental concessions are also accounted for on the straight-line basis.

Above-market and below-market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the differences between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed-rate renewal options for below-market leases. The capitalized above-market lease amounts are accounted for as a reduction of base rental revenue over the remaining term of the respective leases, and the capitalized below-market lease values are amortized as an increase to base rental revenue over the remaining initial terms plus the terms of any below-market fixed-rate renewal options of the respective leases.

The Partnership evaluates the non-lease components (lease arrangements that include common area maintenance services) with related lease components (lease revenues). If both the timing and pattern of transfer are the same for the non-lease component and related lease component, the lease component is the predominant component. The Partnership elected an allowed practical expedient. For (i) operating lease arrangements involving real estate that include common area maintenance services and (ii) all real estate arrangements that include real estate taxes and insurance costs, we present these amounts within lease revenues in our consolidated statements of income. We record amounts reimbursed by the lessee in the period in which the applicable expenses are incurred.

Rental Properties: Rental properties are stated at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred; improvements and additions which improve or extend the life of the assets are capitalized. When assets are retired or otherwise disposed of, the cost of the asset and related accumulated depreciation is eliminated from the accounts, and any gain or loss on such disposition is included in income. Fully depreciated assets are removed from the accounts. Rental properties are depreciated by both straight-line and accelerated methods over their estimated useful lives. Upon acquisition of rental property, the Partnership estimates the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below market leases, (ii) in-place leases and (iii) tenant relationships. The Partnership allocated the purchase price to the assets acquired and liabilities assumed based on their fair values. The Partnership records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed exceed the purchase consideration of a transaction. In estimating the fair value of the tangible and intangible assets acquired, the Partnership considers information obtained about each property as a result of its due diligence and marketing and leasing

10

Table of Contents

activities, and utilizes various valuation methods, such as estimated cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. Costs directly related to the acquisition, development and construction of rental properties are capitalized. Capitalized development and construction costs include pre-construction costs, development and construction costs, regulatory fees, interest, property taxes, insurance, construction oversight fees, and other project costs incurred during the period of development. The Partnership considers a construction project as substantially completed and held available for occupancy upon the substantial completion of improvements, but no later than one year from cessation of major construction activity.

Other intangible assets acquired include amounts for in-place lease values and tenant relationship values, which are based on management’s evaluation of the specific characteristics of each tenant’s lease and the Partnership’s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in-place lease values include an estimate of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant relationships include the nature and extent of the Partnership’s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals. The value of in-place leases are amortized to expense over the remaining initial terms of the respective leases. The value of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships.

In the event that facts and circumstances indicate that the carrying value of a rental property may be impaired, an analysis of the value is prepared. The estimated future undiscounted cash flows are compared to the asset’s carrying value to determine if a write-down to fair value is required.

Leasing Fees: Leasing fees are capitalized and amortized on a straight-line basis over the life of the related lease. Unamortized balances are expensed when the corresponding fee is no longer applicable.

Deferred Financing Costs: Costs incurred in obtaining financing are capitalized and amortized over the term of the related indebtedness. Deferred financing costs are presented in the balance sheet as a direct deduction from the carrying value of the debt liability to which they relate, except deferred financing costs related to the revolving credit facility, which are presented in prepaid expenses and other assets. In all cases, amortization of such costs is included in interest expense and was approximately $95,000 and $95,000 for the three months ended March 31, 2024 and 2023, respectively.

Derivative Instruments: The Partnership measures derivative instruments, including certain derivative instruments embedded in other contracts, at fair value and records them as an asset or liability, depending upon the Partnership’s rights or obligations under the applicable derivative contract. For derivatives designated and qualifying as fair value hedges, the changes in the fair value of both the derivative instrument and the hedged item are recorded in earnings. For derivatives designated as cash flow hedges, the effective portions of the derivative are reported in other comprehensive income (“OCI”) and are subsequently reclassified into earnings when the hedged item affects earnings. Changes in fair value of derivative instruments not designated as hedging and ineffective portions of hedges are recognized in earnings in the affected period.

Income Taxes: The financial statements have been prepared on the basis that NERA and its subsidiaries are entitled to tax treatment as partnerships. Accordingly, no provision for income taxes has been recorded (See Note 14).

Cash Equivalents: The Partnership considers cash equivalents to be all highly liquid instruments purchased with a maturity of three months or less at the time of purchase, including its investment in money market funds.

Investments in Treasury Bills: Investments in U.S. Treasury bills are recorded at amortized cost and classified as held to maturity as the Partnership has the intent and the ability to hold them until they mature. The carrying value of the Treasury Bills are adjusted for accretion of discounts over the remaining life of the investment. Income related to the Treasury Bills is recognized in interest income in the Partnership’s consolidated statement of income.

11

Table of Contents

Segment Reporting: Operating segments are revenue producing components of the Partnership for which separate financial information is produced internally for management. Under the definition, NERA operated, for all periods presented, as one segment.

Other Comprehensive Income (Loss): Other comprehensive income (loss) includes items that are recorded in equity, such as effective portions of derivatives designated as cash flow hedges or unrealized holding gains or losses on marketable securities available for sale. NERA had comprehensive income of approximately $142,000 and a comprehensive loss of approximately $166,000 for the three months ended March 31, 2024 and 2023, respectively.

Income (Loss) Per Depositary Receipt: Effective January 3, 2012, the Partnership authorized a 3-for-1 forward split of its Depositary Receipts listed on the NYSE Amex and a concurrent adjustment of the exchange ratio of Depositary Receipts for Class A Units of the Partnership from 10-to-1 to 30-to-1, such that each Depositary Receipt represents one-thirtieth (1/30) of a Class A Unit of the Partnership. All references to Depositary Receipts in the report are reflective of the 3-for-1 forward split.

Income Per Unit: Net income per unit has been calculated based upon the weighted average number of units outstanding during each period presented. The Partnership has no dilutive units and, therefore, basic net income is the same as diluted net income per unit (see Note 7: Partner’s Capital).

Concentration of Credit Risks and Financial Instruments: The Partnership’s properties are located in New England, and the Partnership is subject to the general economic risks related thereto. No single tenant accounted for more than 5% of the Partnership’s revenues in 2024 or 2023. The Partnership makes its temporary cash investments with high-credit quality financial institutions. At March 31, 2024, substantially all of the Partnership’s cash and cash equivalents were held in interest-bearing accounts at financial institutions, earning interest at rates from 0.01% to 4.07%. At March 31, 2024 and December 31, 2023, respectively approximately $29,025,000, and $18,711,000 of cash and cash equivalents, and security deposits included in prepaid expenses and other assets exceeded federally insured amounts.

Advertising Expense: Advertising is expensed as incurred. Advertising expense was approximately $152,000 and $109,000 for the three months ended March 31, 2024, and 2023, respectively.

Rental Property Held for Sale: When assets are identified by management as held for sale, the Partnership discontinues depreciating the assets and estimates the sales price, net of selling costs, of such assets. The Partnership generally considers assets to be held for sale when the transaction has received appropriate corporate authority, and there are no significant contingencies relating to the sale. If, in management’s opinion, the estimated net sales price, net of selling costs, of the assets which have been identified as held for sale is less than the carrying value of the assets, a valuation allowance is established.

Interest Capitalized: The Partnership follows the policy of capitalizing interest as a component of the cost of rental property when the time of construction exceeds one year. During the three months ended March 31, 2024, and 2023 there was no capitalized interest.

Extinguishment of Debt: When existing mortgages are refinanced with the same lender and it is determined that the refinancing is substantially different, then they are recorded as an extinguishment of debt. However, if it is determined that the refinancing is substantially the same, then they are recorded as an exchange of debt. All refinancings qualify as extinguishment of debt.

Reclassification: Certain reclassifications have been made to prior period amounts in order to conform to current period presentation.

12

Table of Contents

NOTE 2. RENTAL PROPERTIES

As of March 31, 2024, the Partnership and its Subsidiary Partnerships owned 2,943 residential apartment units in 27 residential and mixed-use complexes (collectively, the “Apartment Complexes”). The Partnership also owns 19 condominium units in a residential condominium complex, all of which are leased to residential tenants (collectively referred to as the “Condominium Units”). The Apartment Complexes and Condominium Units are located primarily in the metropolitan Boston area of Massachusetts.

Additionally, as of March 31, 2024, the Partnership and Subsidiary Partnerships owned two commercial shopping centers in Framingham, commercial buildings in Newton and Brookline and commercial space in mixed-use properties in Boston, Brockton and Newton, all in Massachusetts. These properties are referred to collectively as the “Commercial Properties.”

The Partnership also owned a 40% to 50% ownership interest in seven residential and mixed use complexes (the “Investment Properties”) at March 31, 2024 with a total of 688 apartment units, accounted for using the equity method of consolidation. See Note 15 for summary information on these investments.

The Partnership purchased a commercial retail property of approximately 20,700 square feet, located at 653 Worcester Road in Framingham, Massachusetts for the sum of approximately $10,151,000 on January 18, 2023. This acquisition was funded from the Partnership’s cash reserves and closing costs were approximately $59,000. From the purchase price, the Partnership allocated approximately $585,000 for in-place leases, and approximately $378,000 to the value of tenant relationships. These amounts are being amortized over 12 and 156 months respectively.

On July 14, 2023, the Partnership purchased a 52 unit mixed use property in the South End neighborhood of Boston, Massachusetts comprised of three buildings at 26-30 Rutland Street, 105-117 West Concord Street and 475 Shawmut Avenue, and approximately 3,400 square feet of commercial space for a purchase price of approximately $27,500,000. This acquisition was funded from the Partnership’s cash reserves and closing costs were approximately $81,000. From the purchase price, the Partnership allocated approximately $525,000 for in-place leases, approximately $61,000 to the value of tenant relationships and $241,000 to the value of below-market leases. These amounts are being amortized over 12 and 36 months respectively.

In December, 2023, the Partnership received approval from MassHousing to construct a 72 unit apartment building in accordance with Chapter 40B to include 17 affordable units on the Mill Street Development site. In order to initiate construction, the Partnership demolished the existing building structures and started construction in January 2024. In order to comply with the permanent financing requirements for a 40B project, Mill Street Development signed a term sheet for a loan of up to $15 million, to be funded upon completion of the development project. In addition, Mill Street Development deposited $75,000 into escrow to comply with the 40B project requirement of a cost certification of total development costs upon completion of the project. Total expected construction costs for the project are expected to be approximately $30,000,000 with construction completion anticipated during the fourth quarter of 2025.

13

Table of Contents

Rental properties consist of the following:

    

March 31, 2024

    

December 31, 2023

    

Useful Life

 

Land, improvements and parking lots

$

99,249,928

$

99,162,143

15

-

40

years

Buildings and improvements

 

278,027,649

 

277,986,334

15

-

40

years

Construction in progress

3,361,078

N/A

Kitchen cabinets

 

16,356,947

 

16,137,828

5

-

10

years

Carpets

 

13,429,753

 

13,127,838

5

-

10

years

Air conditioning

 

500,000

 

500,000

5

-

10

years

Laundry equipment

 

568,716

 

568,716

5

-

7

years

Elevators

 

1,885,265

 

1,885,265

20

-

40

years

Swimming pools

 

1,090,604

 

1,090,604

10

-

30

years

Equipment

 

21,599,934

 

21,348,556

5

-

30

years

Motor vehicles

 

232,954

 

232,954

5

years

Fences

 

91,620

 

91,620

5

-

15

years

Furniture and fixtures

 

8,609,685

 

8,365,039

5

-

7

years

Total fixed assets

 

445,004,133

 

440,496,897

Less: Accumulated depreciation

 

(174,747,433)

 

(170,691,951)

$

270,256,700

$

269,804,946

NOTE 3. RELATED PARTY TRANSACTIONS

The Partnership’s properties are managed by The Hamilton Company, Inc. (the “Management Company”), an entity that is owned by the majority shareholder of NewReal, Inc., the general partner of the Partnership (the “General Partner”). The management fee is equal to 4% of gross receipts of rental revenue and laundry income on the majority of the Partnership’s properties and 3% on Linewt. Total fees paid were approximately $789,000 and $698,000 for the three months ended March 31, 2024 and 2023, respectively.

The Partnership Agreement permits the General Partner or the Management Company to charge the costs of professional services (such as counsel, accountants and contractors) to NERA. During the three months ended March 31, 2024 and 2023, approximately $206,000 and $493,000 was charged to NERA for legal, accounting, construction, maintenance, brokerage fees, rental and architectural services and supervision of capital improvements. Of the 2024 expenses referred to above, approximately $22,000 consisted of repairs and maintenance, and $79,000 of administrative expense. Approximately $105,000 of expenses for construction, architectural services and supervision of capital projects were capitalized in rental properties. Additionally in 2024, the Hamilton Company received approximately $213,000 from the Investment Properties of which approximately $188,000 was the management fee, approximately $18,000 for construction, architectural services, and supervision of capital projects, and approximately $2,000 for repairs and maintenance, and approximately $5,000 for legal expense. The management fee is equal to 4% of gross receipts of rental income on the majority of the investment properties and 2% on Dexter Park.

The Partnership reimburses the Management Company for the payroll and related expenses of the employees who work at the properties. Total reimbursement was approximately $1,100,000 and $1,114,000 for the three months ended March 31, 2024 and 2023, respectively. The Management Company maintains a 401K plan for all eligible employees whereby the employees may contribute the maximum allowed by law. The plan also provides for discretionary contributions by the employer. For the three months ended March 31, 2024, the Partnership accrued $16,000 for the employer’s match portion to the plan. For the three months ended March 31, 2023, the Partnership contributed $16,000 for the employer’s match portion to the plan.

Bookkeeping and accounting functions are provided by the Management Company’s accounting staff, which consists of approximately 14 people. During the three months ended March 31, 2024 and 2023, the Management Company charged the Partnership $31,250 ($125,000 per year) for bookkeeping and accounting services included in administrative expenses above.

Sally Michael is a Director of New Real, Inc., and she is a Partner at Saul Ewing Arnstein & Lear LLP. Saul Ewing billed the Partnership for legal fees totaling approximately $46,000 and $37,000 for the three months ended March 31, 2024 and 2023, respectively.

14

Table of Contents

The Partnership has invested in seven limited partnerships, which have invested in mixed use residential apartment complexes. The Partnership has a 40% to 50% ownership interest in each investment property. The other investors are the Brown family related entities, and five current and previous employees of the Management Company. The Brown Family related entities’ ownership interest was between 47.6% and 59%. See Note 15 for a description of the properties and their operations.

NOTE 4. PREPAID EXPENSES and OTHER ASSETS

Approximately $3,582,000, and $3,601,000 of security deposits are included in prepaid expenses and other assets at March 31, 2024 and December 31, 2023, respectively. The security deposits and escrow accounts are restricted cash.

Also, included in prepaid expenses and other assets at March 31, 2024 and December 31, 2023 is approximately $1,903,000 and $1,784,000, respectively, held in escrow to fund future capital improvements.

Intangible assets on the acquisition of rental properties are included in prepaid expenses and other assets. Intangible assets are approximately $530,000 and $677,000 net of accumulated amortization of approximately $1,019,000 and $872,000 at March 31, 2024, and at December 31, 2023, respectively.

Financing fees in association with the line of credit of approximately $36,000 and $52,000 are net of accumulated amortization of approximately $146,000 and $130,000 at March 31, 2024 and December 31, 2023 respectively.

NOTE 5. MORTGAGE NOTES PAYABLE

At March 31, 2024 and December 31, 2023, the mortgages payable consisted of various loans, all of which were secured by first mortgages on properties referred to in Note 2. At March 31, 2024, the interest rates on these loans ranged from 2.97% to 4.95%, payable in monthly installments aggregating approximately $1,523,000 including principal, to various dates through 2035. The majority of the mortgages are subject to prepayment penalties. At March 31, 2024, the weighted average interest rate on the above mortgages was 3.68%. The effective rate of 3.77% includes the amortization expense of deferred financing costs. See Note 12 for fair value information. The Partnership’s mortgage debt and the mortgage debt of its unconsolidated joint ventures generally is non-recourse except for customary exceptions pertaining to misuse of funds and material misrepresentations.

Financing fees of approximately $2,684,000 and $2,779,000 are net of accumulated amortization of approximately $1,448,000 and $1,353,000 at March 31, 2024 and December 31, 2023, respectively, which offset the total mortgage notes payable.

The Partnership has pledged tenant leases as additional collateral for certain of these loans.

Approximate annual maturities at March 31, 2024 are as follows:

2025—current maturities

    

$

3,013,000

 

2026

 

22,043,000

2027

 

6,625,000

2028

 

23,180,000

2029

 

58,851,000

Thereafter

 

297,032,000

410,744,000

Less: unamortized deferred financing costs

2,684,000

$

408,060,000

Line of Credit

On July 31, 2014, the Partnership entered into an agreement for a $25,000,000 revolving line of credit. The term of the line was for three years with a floating interest rate equal to a base rate of the greater of (a) the Prime Rate (b) the Federal Funds Rate plus one-half of one percent per annum, or (c) the LIBOR Rate for a period of one month plus 1%

15

Table of Contents

per annum, plus the applicable margin of 2.5%. The agreement originally expired on July 31, 2017, and was extended until October 31, 2020. The costs associated with the line of credit extension were approximately $128,000. Prior to the line’s expiration in 2020, the Partnership exercised its option for a one-year extension until October 31, 2021. The Partnership paid an extension fee of approximately $37,500 in association with the extension.

On October 29, 2021, the Partnership closed on the modification of its existing line of credit. The agreement extends the credit line for three years until October 29, 2024. The commitment amount is for $25 million but is restricted to $17 million during the modification period. The modification period phased out as of December 31, 2022. During this period, the loan covenants were modified from a minimum consolidated debt service ratio of 1.60 to a ratio of 1.35 until September 30, 2022; from a minimum tangible net worth requirement of $200 million to a net worth of $175 million until September 30, 2022; from a maximum consolidated leverage ratio of 65% to a ratio of 70% until September 30, 2022 and from a minimum debt yield of 9.5% to a yield of 8.5% until September 30, 2022 and a yield of 9.0% until December 31, 2022. Once the financial performance of the Partnership meets the original covenant tests for the trailing 12-month period, the commitment amount will return to $25 million. As of March 31, 2024, the portfolio’s debt yield fell below the minimum of 9.5% to 9.0%, thus the Partnership did not comply with the debt yield financial covenant. As such, the Partnership is unable to draw down any amount from the line of credit until the Partnership meets the required financial covenants. The Partnership is currently in discussions with a lender for a replacement line of credit.

The interest rate for the new term was LIBOR plus 300 basis points. The costs associated with the modification and renewal of the line of credit was approximately $179,000.

After June 30, 2023, the remaining tenors of U.S.-dollar LIBOR ceased publication, prompting the need for an alternative benchmark rate. On April 14, 2023, the partnership amended the line of credit to convert its base rate of interest from LIBOR to the Secured Overnight Financing Rate (SOFR) plus 10 basis points.

The line of credit may be used for acquisition, refinancing, improvements, working capital and other needs of the Partnership. The line may not be used to pay dividends, make distributions or acquire equity interests of the Partnership.

The line of credit is collateralized by varying percentages of the Partnership’s ownership interest in 23 of its subsidiary properties and joint ventures. Pledged interests range from 49% to 100% of the Partnership’s ownership interest in the respective entities.

NOTE 6. ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS

The Partnership’s residential lease agreements may require tenants to maintain a one-month advance rental payment and/or a security deposit. At March 31, 2024, amounts received for prepaid rents of approximately $3,158,000 are included in cash and cash equivalents, and security deposits of approximately $3,582,000 are included in prepaid expenses and other assets and are restricted cash.

NOTE 7. PARTNERS’ CAPITAL

The Partnership has two classes of Limited Partners (Class A and B) and one category of General Partner. Under the terms of the Partnership Agreement, distributions to holders of Class B Units and General Partnership Units must represent 19% and 1%, respectively, of the distributions made to the total units outstanding. All classes have equal profit sharing and distribution rights, in proportion to their ownership interests.

In March 2024, the Partnership approved a quarterly distribution of $12.00 per Unit ($0.40 per Receipt), payable on March 28, 2024. In addition to the quarterly distribution, there was a special distribution of $48.00 per Class A unit ($1.60 per Receipt) payable on March 28, 2024.

In 2023 the Partnership paid a total distribution of an aggregate $84.00 per Unit ($2.80 per Receipt) for a total payment of $9,954,888.

16

Table of Contents

The Partnership has entered into a deposit agreement with an agent to facilitate public trading of limited partners’ interests in Class A Units. Under the terms of this agreement, the holders of Class A Units have the right to exchange each Class A Unit for 30 Depositary Receipts. The following is information per Depositary Receipt:

Three Months Ended

 

March 31,

 

    

2024

    

2023

 

Net Income per Depositary Receipt

    

$

0.98

    

$

0.49

Distributions per Depositary Receipt

$

2.00

$

1.60

NOTE 8. TREASURY UNITS

Treasury Units at March 31, 2024 are as follows:

Class A

    

50,330

 

Class B

 

11,954

General Partnership

 

629

 

62,913

On August 20, 2007, NewReal, Inc., the General Partner authorized an equity repurchase program (“Repurchase Program”) under which the Partnership was permitted to purchase, over a period of twelve months, up to 300,000 Depositary Receipts (each of which is one-tenth of a Class A Unit). Over time, the General Partner has authorized increases in the equity repurchase program. On March 10, 2015, the General Partner authorized an increase in the Repurchase Program from 1,500,000 to 2,000,000 Depository Receipts and extended the Program for an additional five years from March 31, 2015 until March 31, 2020. On March 9, 2020, the General Partner extended the program for an additional five years from March 31, 2020 to March 31, 2025. The Repurchase Program requires the Partnership to repurchase a proportionate number of Class B Units and General Partner Units in connection with any repurchases of any Depositary Receipts by the Partnership based upon the 80%, 19% and 1% fixed distribution percentages of the holders of the Class A, Class B and General Partner Units under the Partnership’s Second Amended and Restated Contract of Limited Partnership. Repurchases of Depositary Receipts or Partnership Units pursuant to the Repurchase Program may be made by the Partnership from time to time in its sole discretion in open market transactions or in privately negotiated transactions.

From August 20, 2007 through March 31, 2024, the Partnership has repurchased 1,535,092 Depositary Receipts at an average price of $31.40 per receipt (or $942.04 per underlying Class A Unit), 4,416 Class B Units and 233 General Partnership Units, both at an average price of $1,263.00 per Unit, totaling approximately $54,674,000 including brokerage fees paid by the Partnership.

During the three months ended March 31, 2024, the Partnership purchased a total of 2,858 Depositary Receipts. The average price was $70.69 per receipt, or $2,120.70 per unit. The cost including commission was approximately $203,000. The Partnership was required to repurchase 22.6 Class B Units and 1.2 General Partnership units at a cost of $47,983 and $2,525 respectively.

NOTE 9. COMMITMENTS AND CONTINGENCIES

The Partnership, the Subsidiary Partnerships, and the Investment Properties and their properties are not presently subject to any material litigation, and, to management’s knowledge, there is not any material litigation presently threatened against them. The properties are occasionally subject to ordinary routine legal and administrative proceedings incident to the ownership of residential and commercial real estate. Some of the legal and other expenses related to these proceedings are covered by insurance and none of these costs and expenses are expected to have a material adverse effect on the Consolidated Financial Statements of the Partnership.

17

Table of Contents

NOTE 10. RENTAL INCOME

During the three months ended March 31, 2024, approximately 94% of rental income was related to residential apartments and condominium units with leases of one year or less. The majority of these leases expire in June, July and August. Approximately 6% was related to commercial properties, which have minimum future annual rental income on non-cancellable operating leases at March 31, 2024 as follows:

    

Commercial

 

Property Leases

 

2025

$

3,103,182

2026

 

2,809,317

2027

 

2,509,650

2028

 

2,223,676

2029

 

1,986,170

Thereafter

 

9,837,638

$

22,469,633

The aggregate minimum future rental income does not include contingent rentals that may be received under various leases in connection with common area charges and real estate taxes. Aggregate contingent rentals from continuing operations were approximately $211,000 and $147,000 for the three months ended March 31, 2024 and 2023 respectively. Trader Joe’s and Walgreen’s, tenants at Staples Plaza and 653 Worcester Road, Framingham, Massachusetts respectively, are approximately 16% of the total commercial rental income.

The following information is provided for commercial leases:

    

Annual base

    

    

    

Percentage of

 

rent for

Total square feet

Total number of

annual base rent for

 

Through March 31,

expiring leases

for expiring leases

leases expiring

expiring leases

 

2025

$

477,248

31,876

29

13

%

2026

 

211,470

6,145

9

6

%

2027

 

395,326

15,162

8

11

%

2028

 

189,605

5,493

2

5

%

2029

 

394,176

10,041

4

11

%

2030

 

291,029

12,026

1

8

%

2031

 

%

2032

 

%

2033

 

110,600

1,106

1

3

%

2034

 

533,784

20,897

2

15

%

Thereafter

947,722

27,140

3

28

%

Totals

$

3,550,960

 

129,886

 

59

 

100

%

Rents receivable are net of an allowance for doubtful accounts of approximately $1,043,000 and $1,195,000 at March 31, 2024 and December 31, 2023. Included in rents receivable at March 31, 2024 is approximately $538,000 resulting from recognizing rental income from non-cancelable commercial leases with future rental increases on a straight-line basis.

NOTE 11. CASH FLOW INFORMATION

During the three months ended March 31, 2024 and 2023, cash paid for interest was approximately $3,814,000, and $3,754,000 respectively. Cash paid for state income taxes was approximately $53,000 and $4,000 during the three months ended March 31, 2024 and 2023, respectively.

NOTE 12. FAIR VALUE MEASUREMENTS

Fair Value Measurements on a Recurring Basis

At March 31, 2024 and December 31, 2023, we do not have any significant financial assets or financial liabilities that are measured at fair value on a recurring basis in our consolidated financial statements.

18

Table of Contents

Financial Assets and Liabilities not Measured at Fair Value

At March 31, 2024 and December 31, 2023 the carrying amounts of certain of our financial instruments, including cash and cash equivalents, accounts receivable, and note payable, accounts payable and accrued expenses were representative of their fair values due to the short-term nature of these instruments or, the recent acquisition of these items.

The Partnership has investments in U.S. Treasury bills, some of which mature over a period greater than 90 days and are classified as short-term investments. The U.S. Treasury bills are carried at amortized cost and classified as held to maturity as the Partnership has the intent and the ability to hold them until they mature. The carrying value of the U.S. Treasury bills are adjusted for accretion of discounts over the remaining life of the investment. Income related to the U.S. Treasury bills is recognized in interest income in the Partnership’s consolidated statement of income. The U.S. Treasury bills classified within Level I of the fair value hierarchy.

At March 31, 2024 and December 31, 2023 we estimated the fair value of our mortgage payable, derivative financial instrument, and other notes based upon quoted market prices for the same (Level 1) or similar (Level 2) issues when current quoted market prices are available. We estimated the fair value of our secured mortgage debt that does not have current quoted market prices available by discounting the future cash flows using rates currently available to us for debt with similar terms and maturities (Level 3). The differences in the fair value of our debt from the carrying value are the result of differences in interest rates and/or borrowing spreads that were available to us at March 31, 2024 and December 31, 2023, as compared with those in effect when the debt was issued or acquired. The secured mortgage debt contain pre-payment penalties or yield maintenance provisions that could make the cost of refinancing the debt at lower rates exceed the benefit that would be derived from doing so. At March 31, 2024 and at December 31, 2023, the Partnership’s line of credit had an outstanding balance of zero.

The following methods and assumptions were used by the Partnership in estimating the fair value of its financial instruments:

For cash and cash equivalents, accounts receivable, other assets, investment in partnerships, accounts payable, advance rents and security deposits: fair value approximates the carrying value of such assets and liabilities.
For mortgage notes payable: fair value is generally based on estimated future cash flows, which are discounted using the quoted market rate from an independent source for similar obligations. Refer to the table below for the carrying amount and estimated fair value of such instruments.

The following table reflects the carrying amounts and estimated fair value of our debt.

    

March 31, 2024

    

Dec 31, 2023

Carrying Value

    

Fair Value

Carrying Value

    

 Fair Value

Assets

Cash equivalents

28,801,744

28,801,744

18,230,463

18,230,463

Treasury bills

69,444,998

69,448,049

84,700,751

84,799,638

Total Assets

98,246,742

98,249,793

102,931,214

103,030,101

Liabilities

Mortgage payable *

- Partnership properties

408,060,293

353,236,985

408,660,292

359,092,343

- Investment properties

165,937,703

154,867,600

165,969,481

156,280,958

Total Liabilities

573,997,996

508,104,585

574,629,773

515,373,301

* Net of unamortized deferred financing costs

Disclosure about fair value of financial instruments is based on pertinent information available to management as of March 31, 2024 and December 31, 2023. Although management is not aware of any factors that would significantly affect the fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since March 31, 2024 and current estimates of fair value may differ significantly from the amounts presented herein.

19

Table of Contents

NOTE 13. DERIVATIVE FINANCIAL INSTRUMENTS

Cash Flow Hedges of Interest Rate Risk

The Partnership’s objectives in using rate derivatives are to manage its exposure to interest rate movements. To accomplish this objective, the Partnership uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Partnership making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

The changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income and subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Partnership’s variable rate debt. During the next 12 months, the Partnership estimates $123,000 will be reclassified as a decrease to interest expense.

As of March 31, 2024, the Partnership had one interest rate swap outstanding with a notional amount of approximately $378,000 designated as cash flow hedges of interest rate risk. As of March 31, 2024, the Partnership did not have any interest rate derivatives in a net liability position.

The table below presents the fair value of the Partnership’s derivative financial instruments as well as their classification on the consolidated balance sheets as of March 31, 2024 and December 31, 2023.

Fair Value

Asset Derivatives designated

March 31,

December 31,

as hedging instruments

    

2024

    

2023

    

Balance sheet location

Interest rate swaps

$

378,411

$

236,377

Prepaid Expenses and Other Assets

The table below presents the effect the Partnership’s derivative financial instruments on the consolidated statements of income for the quarters ended March 31, 2024 and 2023.

Derivatives in Cash Flow Hedging Relationships

Amount of Gain
or (Loss) Recognized
in OCI on Derivative

Location of Gain
or (Loss)
Reclassified
from
Accumulated
OCI Into Income

Amount of Gain
or (Loss)
Reclassified
from
Accumulated
OCI into Income

Location of Gain
or (Loss) Recognized
in Income on
Derivative

Total Amount of
Interest Expense
presented in the
consolidated statements
of operations

Quarter Ended March 31,

    

2024

    

2023

    

    

    

2024

    

2023

    

    

    

2024

    

2023

    

Interest rate swaps

$

142,034

$

(165,887)

Interest expense

$

$

Interest and other investment income (loss)

$

(3,907,016)

$

(3,899,240)

NOTE 14. TAXABLE INCOME AND TAX BASIS

Taxable income reportable by the Partnership and includable in its partners’ tax returns is different than financial statement income because of tax free exchanges, different depreciation methods, different tax lives, other items with limited tax deductibility carryovers and timing differences related to prepaid rents, allowances and intangible assets at significant acquisitions. Federal taxable income of approximately $9,989,000 was approximately $1,535,000 more than statement income for the year ended December 31, 2023. The Federal cumulative tax basis of the Partnership’s real estate at December 31, 2023 is approximately $8,000,000 less than the statement basis. The primary reasons for the difference in tax basis are tax free exchanges, accelerated depreciation, bonus depreciation, and other timing differences. The Partnership’s Federal tax basis in its joint venture investments is approximately $6,000,000 more than statement basis. State taxable income may be significantly different due to different tax treatments for certain items.

Certain entities included in the Partnership’s consolidated financial statements are subject to certain state taxes. These taxes are not significant and are recorded as operating expenses in the accompanying consolidated financial statements.

The Partnership adopted the amended provisions related to uncertain tax provisions of ASC 740, Income Taxes. As a result of the implementation of the guidance, the Partnership recognized no material adjustment regarding its tax accounting treatment. The Partnership expects to recognize interest and penalties related to uncertain tax positions, if any, as income tax expense, which would be included in general and administrative expense.

20

Table of Contents

In the normal course of business the Partnership or one of its subsidiaries is subject to examination by federal, state and local jurisdictions in which it operates, where applicable. As of March 31, 2024, the tax years that generally remain subject to examination by the major tax jurisdictions under the statute of limitations is from the year 2020 forward.

NOTE 15. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES

The Partnership has invested in seven limited partnerships and limited liability companies, the majority of which have invested in residential apartment complexes, with three Joint Ventures investing in commercial property. The Partnership has between a 40%-50% ownership interests in each investment. The other investors are the Brown Family related entities and five current and former employees of the Management Company. The Brown Family’s ownership interest was between 47.6% and 59%, with the balance owned by the others. A description of each investment is as follows:

On October 28, 2009 the Partnership invested approximately $15,925,000 in a joint venture to acquire a 40% interest in a residential property located in Brookline, Massachusetts. The property, Hamilton Park Towers LLC, referred to as Dexter Park, or Hamilton Park, is a 409 unit residential complex. The purchase price was $129,500,000. The original mortgage was $89,914,000 with an interest rate of 5.57% and was to mature in 2019. The mortgage called for interest only payments for the first two years of the loan and amortized over 30 years thereafter.

On May 31, 2018, Hamilton Park Towers, LLC , entered into a Mortgage Note with John Hancock Life Insurance Company (U.S.A.) in the principal amount of $125,000,000. Interest only payments on the Note are payable on a monthly basis at a fixed interest rate of 3.99% per annum, and the principal amount of the Note is due and payable on June 1, 2028. The Note is secured by a mortgage on the Dexter Park apartment complex located at 175 Freeman Street, Brookline, Massachusetts pursuant to a Mortgage, Assignment of Leases and Rents and Security Agreement dated May 31, 2018. The Note is guaranteed by the Partnership and HBC Holdings, LLC pursuant to a Guaranty Agreement dated May 31, 2018.

Hamilton Park used the proceeds of the loan to pay off an outstanding loan of approximately $82,000,000 and distributed approximately $41,200,000 to its owners. The Partnership’s share of the distribution was approximately $16,500,000. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will continue to account for the investment using the equity method of accounting, although the Partnership has no legal obligation to fund its’ share of any future operating deficiencies as needed. At March 31, 2024, the balance on this mortgage before unamortized deferred financing costs is $125,000,000. This investment, Hamilton Park Towers, LLC is referred to as Dexter Park.

On March 7, 2005, the Partnership invested $2,000,000 for a 50% ownership interest in a building comprising 48 apartments, one commercial space and a 50-car surface parking lot located in Boston, Massachusetts. The purchase price was $14,300,000, with a $10,750,000 mortgage. The Joint Venture planned to operate the building and initiate development of the parking lot. In June 2007, the Joint Venture separated the parcels, formed an additional limited liability company for the residential apartments and obtained a mortgage on the property. The new limited liability company formed for the residential apartments and commercial space is referred to as Hamilton Essex 81, LLC. In August 2008, the Joint Venture restructured the mortgages on both parcels at Essex 81. On September 30, 2015, Hamilton Essex 81, LLC obtained a new 10 year mortgage in the amount of $10,000,000, interest only at 2.18% plus the one month Libor rate. The proceeds of the note were used to pay off the existing mortgage of $8,040,719 and the Partnership received a distribution of $978,193 for its share of the excess proceeds. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting. Although the Partnership has no legal obligation, the Partnership intends to fund its share of any future operating deficits if needed. At March 31, 2024, the balance on this mortgage before unamortized deferred financing costs is $10,000,000. The investment in the parking lot is referred to as Hamilton Essex Development, LLC; the investment in the apartments is referred to as Hamilton Essex 81, LLC.

On March 2, 2005, the Partnership invested $2,352,000 for a 50% ownership interest in a 176-unit apartment complex with an additional small commercial building located in Quincy, Massachusetts. The purchase price was $23,750,000. The Joint Venture sold 127 of the units as condominiums and retained 49 units for long-term investment. The Joint Venture obtained a new 10-year mortgage in the amount of $5,000,000 on the units to be retained by the Joint Venture. The interest on the new loan was 5.67% fixed for the 10 year term with interest only payments for five years

21

Table of Contents

and amortized over a 30 year period for the balance of the loan term. On July 8, 2016, Hamilton 1025 LLC paid off the outstanding balance of the mortgage balance. The Partnership made a capital contribution of $2,359,500 to Hamilton 1025, LLC for its share of the funds required for the transaction. After paying off the mortgage, the Partnership began to sell off the individual units. In 2019, all residential units were sold. The Partnership still owns the commercial building. This investment is referred to as Hamilton 1025, LLC.

In September 2004, the Partnership invested approximately $5,075,000 for a 50% ownership interest in a 42-unit apartment complex located in Lexington, Massachusetts. The purchase price was $10,100,000. On September 12, 2016, the property was refinanced with a 15 year mortgage in the amount of $6,000,000, at 3.71%, interest only. The Joint Venture Partnership paid off the prior mortgage of approximately $5,158,000 with the proceeds of the new mortgage and made a distribution of $385,000 to the Partnership. The cost associated with the refinancing was approximately $123,000. In 2018, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting, although the Partnership has no legal obligation to fund its share of any future operating deficiencies, if needed. At March 31 2024, the balance on this mortgage before unamortized deferred financing costs is $6,000,000. This investment is referred to as Hamilton Minuteman, LLC.

In August 2004, the Partnership invested $8,000,000 for a 50% ownership interest in a 280-unit apartment complex located in Watertown, Massachusetts. The total purchase price was $56,000,000. The Joint Venture sold 137 units as condominiums. The assets were combined with Hamilton on Main Apartments. Hamilton on Main, LLC is known as Hamilton Place. In August 2014, the property was refinanced with a 10 year mortgage in the amount of $16,900,000 at 4.34% interest only. The Joint Venture paid off the prior mortgage of approximately $15,205,000 with the proceeds of the new mortgage and distributed $850,000 to the Partnership. The costs associated with the refinancing were approximately $161,000. In 2018, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting, although the Partnership has no legal obligation to fund its share of any future operating deficiencies, if needed. At March 31, 2024, the balance of the mortgage before unamortized deferred finance is $16,900,000. The investment is referred to as Hamilton on Main LLC.

On August 23, 2023, Hamilton on Main Apartments, LLC (the “Borrower”), a 50% owned joint venture of the Partnership, received notice from KeyBank, as servicer for the lender of a $16,900,000 loan, indicating that the Borrower failed to comply with certain terms of the loan documents pertaining to the transfer of interests in the Borrower that occurred on the occasion of Harold Brown’s death, and that such transfer constitutes an event of default under the loan documents. While the Borrower has disputed that any events of default actually exist, it worked diligently with KeyBank to obtain KeyBank’s consent to the transfer. On March 8, 2024, the Borrower received notice from KeyBank that it was providing ex-post facto consent to the transfer of interest subject to certain conditions being met by the Borrower. The Partnership’s share of costs associated with the transfer of interests in the Borrower was approximately $107,000. On April 18, 2024 the Borrower and KeyBank executed amended loan documents reflecting the transfer of interest in the Borrower. In conjunction with the execution of the amended loan documents, KeyBank provided a courtesy reduction equal to 50% of the transfer fee.

In November 2001, the Partnership invested approximately $1,533,000 for a 50% ownership interest in a 40-unit apartment building in Cambridge, Massachusetts. In June 2013, the property was refinanced with a 15 year mortgage in the amount of $10,000,000 at 3.87%, interest only for 3 years and is amortized on a 30-year schedule for the balance of the term. The Joint Venture paid off the prior mortgage of approximately $6,776,000 with the proceeds of the new mortgage. After the refinancing, the Joint Venture made a distribution of $1,610,000 to the Partnership. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting. Although the Partnership has no legal obligation, the Partnership intends to fund its share of any future operating deficits if needed. At March 31, 2024, the balance of this mortgage before unamortized deferred financing costs is approximately $8,424,000. This investment is referred to as 345 Franklin, LLC.

22

Table of Contents

Summary financial information at March 31,2024

  

  

Hamilton

  

  

  

Hamilton

  

Hamilton

  

  

Hamilton

Essex

345

Hamilton

Minuteman

on Main

Dexter

    

Essex 81

    

Development

    

Franklin

    

1025

    

Apts

    

Apts

    

Park

    

Total

ASSETS

Rental Properties

$

5,314,109

$

2,582,568

$

4,395,208

$

74,211

$

4,118,836

$

12,594,324

$

72,539,709

$

101,618,965

Cash & Cash Equivalents

 

1,226,034

58,242

118,521

19,844

267,322

1,218,033

2,566,642

 

5,474,638

Rent Receivable

 

170,515

77,243

537

3,715

254

20,744

121,564

 

394,572

Real Estate Tax Escrow

 

81,278

0

69,765

29,481

168,242

 

348,766

Prepaid Expenses & Other Assets  

 

315,092

41,185

74,126

233

42,429

222,756

2,449,104

 

3,144,925

Total Assets

$

7,107,028

$

2,759,238

$

4,658,157

$

98,003

$

4,458,322

$

14,224,099

$

77,677,019

$

110,981,866

LIABILITIES AND PARTNERS’ CAPITAL  

Mortgage Notes Payable

$

9,979,316

$

$

8,395,372

$

$

5,938,965

$

16,893,312

124,730,738

$

165,937,703

Accounts Payable & Accrued Expense

 

132,826

1,521

112,431

1,201

67,581

331,127

840,958

 

1,487,645

Advance Rental Pmts & Security Deposits

 

348,654

20,660

275,597

174,690

474,036

3,309,073

 

4,602,710

Total Liabilities

 

10,460,796

22,181

8,783,400

1,201

6,181,236

17,698,475

128,880,769

172,028,058

Partners’ Capital

 

(3,353,768)

2,737,057

(4,125,243)

96,802

(1,722,914)

(3,474,376)

(51,203,750)

 

(61,046,192)

Total Liabilities and Capital

$

7,107,028

$

2,759,238

$

4,658,157

$

98,003

$

4,458,322

$

14,224,099

$

77,677,019

$

110,981,866

Partners’ Capital %—NERA

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

40

% 

Investment in Unconsolidated Joint Ventures

$

$

1,368,529

$

$

48,401

$

$

$

1,416,930

Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures

$

(1,676,884)

$

$

(2,062,622)

$

$

(861,457)

$

(1,737,188)

$

(20,481,500)

(26,819,651)

Total Investment in Unconsolidated Joint Ventures (Net)

$

(25,402,721)

Total units/condominiums

Apartments

 

48

 

 

40

 

 

42

 

148

 

409

 

687

Commercial

 

1

 

1

 

 

1

 

 

 

 

3

Total

 

49

 

1

 

40

 

1

 

42

 

148

 

409

 

690

Financial information for the three months ended March 31, 2024

    

    

Hamilton

    

    

    

Hamilton

    

Hamilton

    

    

Hamilton

 Essex

345

Hamilton

Minuteman

on Main

Dexter

Essex 81

Development

Franklin

1025

Apts

Apts

Park

Total

Revenues

Rental Income

$

468,478

$

60,471

$

443,756

$

26,889

$

351,447

$

1,008,232

$

4,348,009

$

6,707,282

Laundry and Sundry Income

 

2,776

6

12,664

45,430

60,876

471,254

60,471

443,762

26,889

351,447

1,020,896

4,393,439

6,768,158

Expenses

Administrative

5,218

2,000

8,920

700

6,934

9,324

52,039

85,135

Depreciation and Amortization

115,844

2,927

86,398

816

82,733

261,252

913,751

1,463,721

Management Fees  

20,426

2,479

17,417

1,062

14,230

40,191

91,881

187,686

Operating

83,040

25,865

(212)

45,574

134,402

438,302

726,971

Renting

1,239

4,095

18

5,529

27,586

32,392

70,859

Repairs and Maintenance

38,457

23,046

29,285

146,331

354,190

591,309

Taxes and Insurance

69,343

17,592

49,285

4,676

39,168

101,542

642,138

923,744

 

333,567

24,998

215,026

7,060

223,453

720,628

2,524,693

4,049,425

Income Before Other Income

 

137,687

35,473

228,736

19,829

127,994

300,268

1,868,746

2,718,733

Other Income (Loss)

Interest Expense

 

(197,199)

(84,867)

(59,151)

(193,115)

(1,296,807)

(1,831,139)

Interest Income

 

10,421

772

2,361

205

2,483

12,850

20,674

49,766

Other Income

 

63,745

63,745

(186,778)

772

(82,506)

205

(56,668)

(116,520)

(1,276,133)

(1,717,628)

Net (Loss) Income

$

(49,091)

$

36,245

$

146,230

$

20,034

$

71,326

$

183,748

$

592,613

$

1,001,105

Net (Loss) Income —NERA 50%

    

$

(24,546)

$

18,123

$

73,115

$

10,017

$

35,663

$

91,874

204,246

Net Income —NERA 40%

    

$

237,045

237,045

$

441,291

23

Table of Contents

Future annual mortgage maturities at March 31, 2024 are as follows:

Hamilton

345

Hamilton

Hamilton on

Dexter

 

Period End

    

Essex 81

    

Franklin

    

Minuteman

    

Main Apts

    

Park

    

Total

 

3/31/2025

$

$

242,212

$

$

16,900,000

$

$

17,142,212

3/31/2026

 

10,000,000

251,753

10,251,753

3/31/2027

 

261,671

261,671

3/31/2028

271,979

271,979

3/31/2029

7,396,056

125,000,000

132,396,056

Thereafter

6,000,000

6,000,000

10,000,000

8,423,671

6,000,000

16,900,000

125,000,000

166,323,671

Less: unamortized deferred financing costs

(20,684)

(28,298)

(61,035)

(6,688)

(269,263)

(385,968)

$

9,979,316

$

8,395,373

$

5,938,965

$

16,893,312

$

124,730,737

$

165,937,703

At March 31, 2024, the weighted average interest rate on the above mortgages was 4.23%. The effective rate was 4.29% including the amortization expense of deferred financing costs.

Summary financial information at March 31, 2023

  

  

Hamilton

  

  

  

Hamilton

  

Hamilton

  

  

Hamilton

Essex

345

Hamilton

Minuteman

on Main

Dexter

    

Essex 81

    

Development

    

Franklin

    

1025

    

Apts

    

Apts

    

Park

    

Total

ASSETS

Rental Properties

$

5,721,864

$

2,585,058

$

4,727,451

$

77,475

$

4,402,156

$

13,223,620

$

75,278,758

$

106,016,382

Cash & Cash Equivalents

 

1,032,885

 

132,374

 

553,282

 

28,558

 

377,286

 

1,201,715

 

3,827,354

 

7,153,454

Rent Receivable

 

209,427

 

79,310

 

 

4,923

 

 

21,329

 

71,071

 

386,060

Real Estate Tax Escrow

 

70,066

 

 

62,888

 

 

39,192

 

135,371

 

 

307,517

Prepaid Expenses & Other Assets

 

301,295

 

50,371

 

70,323

 

229

 

22,867

 

213,731

 

2,283,781

 

2,942,597

Total Assets

$

7,335,537

$

2,847,113

$

5,413,944

$

111,185

$

4,841,501

$

14,795,766

$

81,460,964

$

116,806,010

LIABILITIES AND PARTNERS’ CAPITAL

Mortgage Notes Payable

$

9,965,527

$

$

8,621,745

$

$

5,930,781

$

16,877,261

$

124,666,115

$

166,061,429

Accounts Payable & Accrued Expense

 

141,973

 

43,750

 

337,102

 

22,181

 

266,363

 

785,701

 

2,161,658

 

3,758,728

Advance Rental Pmts& Security Deposits

 

335,457

 

19,866

 

283,654

 

 

178,024

 

455,924

 

3,002,957

 

4,275,882

Total Liabilities

 

10,442,957

63,616

9,242,501

22,181

6,375,168

18,118,886

129,830,730

174,096,039

Partners’ Capital

 

(3,107,420)

2,783,497

(3,828,557)

89,004

(1,533,667)

(3,323,120)

(48,369,766)

 

(57,290,029)

Total Liabilities and Capital

$

7,335,537

$

2,847,113

$

5,413,944

$

111,185

4,841,501

$

14,795,766

$

81,460,964

$

116,806,010

Partners’ Capital %—NERA

 

50

% 

50

% 

 

50

% 

 

50

 

50

% 

 

50

% 

 

40

% 

Investment in Unconsolidated Joint Ventures

$

$

1,391,750

$

$

44,502

$

$

$

$

1,436,252

Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures

$

(1,553,710)

$

$

(1,914,279)

$

$

(766,834)

$

(1,661,560)

$

(19,347,906)

 

(25,244,289)

Total Investment in Unconsolidated Joint Ventures (Net)

$

(23,808,037)

Total units/condominiums

Apartments

48

40

0

42

148

409

687

Commercial

1

1

1

3

Total

49

1

40

1

42

148

409

690

24

Table of Contents

Financial information for the three months ended March 31, 2023

    

    

Hamilton

    

    

Hamilton

    

Hamilton

    

    

Hamilton

Essex

345

Hamilton

    

Minuteman

on Main

Dexter

  

Essex 81

Development

Franklin

1025

Apts

Apts

Park

Total

Revenues

Rental Income

$

438,988

$

60,471

$

411,890

$

24,867

$

313,502

$

924,814

$

3,997,298

$

6,171,830

Laundry and Sundry Income

 

2,703

13,167

36,000

51,870

 

441,691

60,471

411,890

24,867

313,502

937,981

4,033,298

6,223,700

Expenses

Administrative

 

4,740

750

3,469

921

3,875

12,705

48,007

74,467

Depreciation and Amortization

 

116,987

2,927

86,306

816

83,717

264,509

905,747

1,461,009

Management Fees

 

19,092

3,179

16,137

994

12,806

37,196

81,609

171,013

Operating

 

83,347

25,379

67

37,516

128,942

376,999

652,250

Renting

 

3,175

8,256

1,367

11,946

40,623

65,367

Repairs and Maintenance

 

54,468

24,210

20,934

153,454

317,975

571,041

Taxes and Insurance

 

70,934

15,457

47,175

4,500

35,358

132,372

623,574

929,370

 

352,743

22,313

210,932

7,298

195,573

741,124

2,394,534

3,924,517

Income Before Other Income

 

88,948

38,158

200,958

17,569

117,929

196,857

1,638,764

2,299,183

Other Income (Loss)

Interest Expense

 

(172,313)

(86,958)

(58,750)

(187,378)

(1,263,273)

(1,768,672)

 

(172,313)

(86,958)

(58,750)

(187,378)

(1,263,273)

(1,768,672)

Net Income (Loss)

$

(83,365)

$

38,158

$

114,000

$

17,569

$

59,179

$

9,479

$

375,491

$

530,511

Net Income (Loss)—NERA 50%

    

$

(41,683)

$

19,078

$

56,999

$

8,785

$

29,590

$

4,740

77,508

Net Income —NERA 40%

    

$

150,196

150,196

$

227,704

NOTE 16. EMPLOYEE BENEFIT 401(k) PLANS

Employees of the Partnership, who meet certain minimum age and service requirements, are eligible to participate in the Management Company’s 401(k) Plan (the “401(k) Plan”). Eligible employees may elect to defer up to 90 percent of their eligible compensation on a pre-tax basis to the 401(k) Plan, subject to certain limitations imposed by federal law. 

The amounts contributed by employees are immediately vested and non-forfeitable. The Partnership matches 50% up to 6% of compensation deferred by each employee in the 401(k) plan. The Partnership may make discretionary matching or profit-sharing contributions to the 401(k) Plan on behalf of eligible participants in any plan year. Participants are always 100 percent vested in their pre-tax contributions and will begin vesting in any matching or profit-sharing contributions made on their behalf after two years of service with the Partnership at a rate of 20 percent per year, becoming 100 percent vested after a total of six years of service with the Partnership. Total expense recognized by the Partnership for the 401(k) Plan for the three months ended March 31, 2024 was $16,000.

NOTE 17. IMPACT OF RECENTLY-ISSUED ACCOUNTING STANDARDS

In November 2023, the FASB issued ASU 2023-07, Segment Reporting—Improvements to Reportable Segment Disclosures ("ASU 2023-07"). The guidance requires incremental disclosures related to a public entity’s reportable segments. ASU 2023-07 is effective for public entities for fiscal years beginning after December 15, 2023, and interim periods in fiscal years beginning after December 15, 2024, with early adoption permitted. The Partnership is currently evaluating the impact of adopting ASU 2023-07 will have on the Partnership's consolidated financial statements.

25

Table of Contents

NOTE 18. SUBSEQUENT EVENTS

From April 1, 2024, through May 8, 2024, the Partnership has purchased 1,764 Depository Receipts. The average price was $70.51 per receipt, or $2,115.30 per unit. The total cost was $124,887. The Partnership is required to purchase 14 Class B units and 0.7 General Partnership units at a cost of $29,016 and $1,527, respectively.

On May 8, 2024, the Partnership approved a quarterly distribution of $12.00 per Unit ($0.40 per Receipt), payable on June 28, 2024.

On August 23, 2023, Hamilton on Main Apartments, LLC (the “Borrower”), a 50% owned joint venture of the Partnership, received notice from KeyBank, as servicer for the lender of a $16,900,000 loan, indicating that the Borrower failed to comply with certain terms of the loan documents pertaining to the transfer of interests in the Borrower that occurred on the occasion of Harold Brown’s death, and that such transfer constitutes an event of default under the loan documents. While the Borrower has disputed that any events of default actually exist, it worked diligently with KeyBank to obtain KeyBank’s consent to the transfer. On March 8, 2024, the Borrower received notice from KeyBank that it was providing ex-post facto consent to the transfer of interest subject to certain conditions being met by the Borrower. The Partnership’s share of costs associated with the transfer of interests in the Borrower was approximately $107,000. On April 18, 2024, the Borrower and KeyBank executed amended loan documents reflecting the transfer of interest in the Borrower. In conjunction with the execution of the amended loan documents, KeyBank provided a courtesy reduction equal to 50% of the transfer fee.

26

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

delete

Forward Looking Statements

Certain information contained herein includes forward looking statements, which are made pursuant to the safe harbor provisions of the Private Securities Liquidation Reform Act of 1995 (the “Act”). Forward looking statements in this report, or which management may make orally or in written form from time to time, reflect management’s good faith belief when those statements are made, and are based on information currently available to management. Caution should be exercised in interpreting and relying on such forward looking statements, the realization of which may be impacted by known and unknown risks and uncertainties, events that may occur subsequent to the forward looking statements, and other factors which may be beyond the Partnership’s control and which can materially affect the Partnership’s actual results, performance or achievements for 2024 and beyond. Should one or more of the risks or uncertainties mentioned below materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. We expressly disclaim any responsibility to update our forward looking statements, whether as a result of new information, future events or otherwise. Accordingly, investors should use caution in relying on past forward looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends. For an additional discussion of factors that may affect the Partnership’s business and results of operations, see Item1A-Risk Factors in the Company’s Annual Report on Form 10-K for the fiscal year ended December31,2023.

Over a period of time both in 2021 and 2022, the Partnership took advantage of the low interest rate environment and refinanced fifteen properties, increased their loan balances, and raised approximately $130,000,000. With interest rates rising, and a threat of an economic slowdown, the Partnership increased the debt level and built cash reserves to acquire additional properties when opportunities become available. Currently, $69,445,000 of these reserves are invested in short-term US Treasury bills maturing in 6 months or less with interest rates between 5.08% and 5.45%.

Since the Partnership’s long-term goals include the acquisition of additional properties, a portion of the proceeds from the refinancing and sale of properties is reserved for this purpose. If available acquisitions do not meet the Partnership’s investment criteria, the Partnership may purchase additional depositary receipts. The Partnership will consider refinancing existing properties if the Partnership’s cash reserves are insufficient to repay existing mortgages or if the Partnership needs additional funds for future acquisitions.

On July 14, 2023, the Partnership purchased a mixed use property in the South End neighborhood of Boston, Massachusetts comprised of three buildings at 26-30 Rutland Street, 105-117 West Concord Street and 475 Shawmut Avenue, and approximately 3,400 square feet of commercial space for a purchase price of $27,500,000 with Partnership cash reserves.

The vacancy rate for the Partnership’s residential properties as of May 2, 2024 was 1.2% as compared with a vacancy rate of 2.1% as of May 2, 2023. The vacancy rate for the Joint Venture properties as of May 2, 2024 was 1.3 %, as compared to 2.5% for the same period last year.

Residential tenants generally have lease terms of 12 months. The majority of these leases will mature during the second and third quarters of the year.

During the first quarter of 2024, rents increased an average of 5.8% for renewals and increased an average of 5.4% for new leases. For the balance of 2024, management expects a strong rental market with continued rent growth.

For the first quarter of 2024, excluding the increase in income and expense from 653 Worcester Road and the Shawmut Apartments, consolidated revenue increased by 8.7%, operating expenses increased by 3.2% and Income before Other Income (Expense) increased by 25.0%, as compared to the first quarter of 2023.

On July 31, 2014, the Partnership entered into an agreement for a $25,000,000 revolving line of credit. The term of the line was for three years with a floating interest rate equal to a base rate of the greater of (a) the Prime Rate (b) the Federal Funds Rate plus one-half of one percent per annum, or (c) the LIBOR Rate for a period of one month plus 1% per annum, plus the applicable margin of 2.5%. The agreement originally expired on July 31, 2017, and was extended until October 31, 2020. The costs associated with the line of credit extension were approximately $128,000. Prior to the

27

Table of Contents

line’s expiration in 2020, the Partnership exercised its option for a one-year extension until October 31, 2021. The Partnership paid an extension fee of approximately $37,500 in association with the extension.

On October 29, 2021, the Partnership closed on the modification of its existing line of credit. The agreement extends the credit line for three years until October 29, 2024. The commitment amount is for $25 million but is restricted to $17 million during the modification period. The modification period was phased out by December 31, 2022. During the modification period, the loan covenants were modified from a minimum consolidated debt service ratio of 1.60 to a ratio of 1.35 until September 30, 2022; from a minimum tangible net worth requirement of $200 million to a net worth of $175 million until September 30, 2022; from a maximum consolidated leverage ratio of 65% to a ratio of 70% until September 30, 2022 and from a minimum debt yield of 9.5% to a yield of 8.5% until September 30, 2022 and a yield of 9.0% until December 31, 2022. Once the financial performance of the Partnership meets the original covenant tests for the trailing 12-month period, the commitment amount will return to $25 million. As of March 31, 2024, the portfolio’s debt yield fell below the minimum of 9.5% to 9.0%, thus the Partnership did not comply with the debt yield financial covenant. As such, the Partnership is restricted to draw down any amount from the line of credit until the Partnership meets the required financial covenants. The Partnership is currently in discussions with a lender for a replacement line of credit.

From the start of the Stock Repurchase Program in 2007 through March 31, 2024, the Partnership has purchased 1,535,092 Depositary Receipts. During the three months ended March 31, 2024, the Partnership purchased a total of 2,858 Depositary Receipts.

On August 23, 2023, Hamilton on Main Apartments, LLC (the “Borrower”), a 50% owned joint venture of the Partnership, received notice from KeyBank, as servicer for the lender of a $16,900,000 loan, indicating that the Borrower failed to comply with certain terms of the loan documents pertaining to the transfer of interests in the Borrower that occurred on the occasion of Harold Brown’s death, and that such transfer constitutes an event of default under the loan documents. While the Borrower has disputed that any events of default actually exist, it worked diligently with KeyBank to obtain KeyBank’s consent to the transfer. On March 8, 2024, the Borrower received notice from KeyBank that it was providing ex-post facto consent to the transfer of interest subject to certain conditions being met by the Borrower. The Partnership’s share of costs associated with the transfer of interests in the Borrower was approximately $107,000. On April 18, 2024 the Borrower and KeyBank executed amended loan documents reflecting the transfer of interest in the Borrower. In conjunction with the execution of the amended loan documents, KeyBank provided a courtesy reduction equal to 50% of the transfer fee.

On February 24, 2019, Harold Brown, the owner of 75% of the outstanding voting securities of NewReal, Inc. (“NewReal”), the general partner of New England Realty Associates Limited Partnership, passed away. As a result, the estate of Harold Brown held voting control over the capital stock of NewReal. On January 2, 2024, the estate was settled, with Jameson Brown and Harley Brown each assuming 37.5% ownership in NewReal. As of May 1, 2024, the Brown family related entities and Ronald Brown collectively own approximately 32.4% of the Depositary Receipts representing the Partnership Class A Units (including Depositary Receipts held by trusts for the benefit of such persons’ family members). Brown family related entities also control 75% of the Partnership’s Class B Units, and 75% of the capital stock of NewReal, the Partnership’s sole general partner. Ronald Brown also owns 25% of the Partnership’s Class B Units and 25% of the capital stock of NewReal. In addition, Ronald Brown is the President and a director of NewReal and Jameson Brown is Treasurer and a director of NewReal. Moreover, 75% of the issued and outstanding Class B units of the Partnership are owned by HBC Holdings LLC, an entity of which Jameson Brown is the manager. The outstanding stock of The Hamilton Company, Inc. is controlled by Jameson Brown and Harley Brown.

In addition to the Management Fee, the Partnership Agreement further provides for the employment of outside professionals to provide services to the Partnership and allows NewReal to charge the Partnership for the cost of employing professionals to assist with the administration of the Partnership’s properties. Additionally, from time to time, the Partnership pays Hamilton for repairs and maintenance services, legal services, construction services and accounting services. The costs charged by Hamilton for these services are at the same hourly rate charged to all entities managed by Hamilton, and management believes such rates are competitive in the marketplace.

Residential tenants sign a one year lease. During the three months ended March 31, 2024, tenant renewals were approximately 65% with an average rental increase of approximately 5.8%, new leases accounted for approximately 35% with rental rate increases of approximately 5.4%. During the three months ended March 31, 2024, leasing commissions were approximately $118,000 compared to approximately $59,000 for the three months ended March 31, 2023, an

28

Table of Contents

increase of approximately $59,000 (100.0%). Tenant concessions were approximately $76,000 for the three months ended March 31, 2024, compared to approximately $20,000 for the three months ended March 31, 2023, an increase of approximately $56,000 (280.0%). Tenant improvements were approximately $765,000 for the three months ended March 31, 2024, compared to approximately $650,000 for the three months ended March 31, 2023, an increase of approximately $115,000 (17.7%).

Hamilton accounted for approximately 0.8% of the repair and maintenance expenses paid for by the Partnership during the three months ended March 31, 2024 and 1.7% during the three months ended March 31, 2023. Of the funds paid to Hamilton for this purpose, the great majority was to cover the cost of services provided by the Hamilton maintenance department, including plumbing, electrical, carpentry services, and snow removal for those properties close to Hamilton’s headquarters. Several of the larger Partnership properties have their own maintenance staff. Those properties that do not have their own maintenance staff and are located more than a reasonable distance from Hamilton’s headquarters in Allston, Massachusetts are generally serviced by local, independent companies.

Hamilton’s legal department handles most of the Partnership’s eviction and collection matters. Additionally, it prepares most long-term commercial lease agreements and represents the Partnership in selected purchase and sale transactions. Overall, Hamilton provided approximately $50,000 (61.6%) and approximately $68,000 (82.6%) of the legal services paid for by the Partnership during the three months ended March 31, 2024 and 2023 respectively.

Additionally, as described in Note 3 to the consolidated financial statements, The Hamilton Company receives similar fees from the Investment Properties.

The Partnership requires that three bids be obtained for construction contracts in excess of $15,000. Hamilton may be one of the three bidders on a particular project and may be awarded the contract if its bid and its ability to successfully complete the project are deemed appropriate. For contracts that are not awarded to Hamilton, Hamilton charges the Partnership a construction supervision fee equal to 5% of the contract amount. Hamilton’s architectural department also provides services to the Partnership on an as-needed basis. During the three months ended March 31, 2024, Hamilton provided the Partnership approximately $105,000 in construction and architectural services, compared to approximately $288,000 for the three months ended March 31, 2023.

Hamilton’s accounting staff perform bookkeeping and accounting functions for the Partnership. During the three months ended March 31, 2024 and 2023, Hamilton charged the Partnership $31,250 for bookkeeping and accounting services. For more information on related party transactions, see Note 3 to the Consolidated Financial Statements.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of the consolidated financial statements, in accordance with accounting principles generally accepted in the United States of America, requires the Partnership to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosures of contingent assets and liabilities. The Partnership regularly and continually evaluates its estimates, including those related to acquiring, developing and assessing the carrying values of its real estate properties and its investments in and advances to joint ventures. The Partnership bases its estimates on historical experience, current market conditions, and on various other assumptions that are believed to be reasonable under the circumstances. However, because future events and their effects cannot be determined with certainty, the determination of estimates requires the exercise of judgment. The Partnership’s critical accounting policies are those which require assumptions to be made about such matters that are highly uncertain. Different estimates could have a material effect on the Partnership’s financial results. Judgments and uncertainties affecting the application of these policies and estimates may result in materially different amounts being reported under different conditions and circumstances. See Note 1 to the Consolidated Financial Statements, Principles of Consolidation.

Revenue Recognition: Rental income from residential and commercial properties is recognized over the term of the related lease. For residential tenants, amounts 60 days in arrears are charged against income. The commercial tenants are evaluated on a case by case basis. Certain leases of the commercial properties provide for increasing stepped minimum rents, which are accounted for on a straight-line basis over the term of the lease. Revenue from commercial leases also include reimbursements and recoveries received from tenants for certain costs as provided in the lease

29

Table of Contents

agreement. The costs generally include real estate taxes, utilities, insurance, common area maintenance and recoverable costs. Rental concessions are also accounted for on the straight-line basis.

Above-market and below-market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the differences between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed-rate renewal options for below-market leases. The capitalized above-market lease amounts are accounted for as a reduction of base rental revenue over the remaining term of the respective leases, and the capitalized below-market lease values are amortized as an increase to base rental revenue over the remaining initial terms plus the terms of any below-market fixed-rate renewal options of the respective leases.

The Partnership evaluates the non-lease components (lease arrangements that include common area maintenance services) with related lease components (lease revenues). If both the timing and pattern of transfer are the same for the non-lease component and related lease component, the lease component is the predominant component. The Partnership elected an allowed practical expedient. For (i) operating lease arrangements involving real estate that include common area maintenance services and (ii) all real estate arrangements that include real estate taxes and insurance costs, we present these amounts within lease revenues in our consolidated statements of income. We record amounts reimbursed by the lessee in the period in which the applicable expenses are incurred.

Rental Property Held for Sale: When assets are identified by management as held for sale, the Partnership discontinues depreciating the assets and estimates the sales price, net of selling costs, of such assets. The Partnership generally considers assets to be held for sale when the transaction has received appropriate corporate authority, and there are no significant contingencies relating to the sale. If, in management’s opinion, the estimated net sales price, net of selling costs, of the assets which have been identified as held for sale is less than the carrying value of the assets, a valuation allowance is established.

If circumstances arise that previously were considered unlikely and, as a result, the Partnership decides not to sell a property previously classified as held for sale, the property is reclassified as held and used. A property that is reclassified is measured and recorded individually at the lower of (a) its carrying value before the property was classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the property been continuously classified as held and used, or (b) the fair value at the date of the subsequent decision not to sell.

Rental Properties: Rental properties are stated at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred; improvements and additions are capitalized. When assets are retired or otherwise disposed of, the cost of the asset and related accumulated depreciation is eliminated from the accounts, and any gain or loss on such disposition is included in income. Fully depreciated assets are removed from the accounts. Rental properties are depreciated by both straight-line and accelerated methods over their estimated useful lives. Upon acquisition of rental property, the Partnership estimates the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below market leases, (ii) in-place leases and (iii) tenant relationships. The Partnership allocated the purchase price to the assets acquired and liabilities assumed based on their fair values. The Partnership records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed exceed the purchase consideration of a transaction. In estimating the fair value of the tangible and intangible assets acquired, the Partnership considers information obtained about each property as a result of its due diligence and marketing and leasing activities, and utilizes various valuation methods, such as estimated cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant.

Intangible assets acquired include amounts for in-place lease values above and below market leases and tenant relationship values, which are based on management’s evaluation of the specific characteristics of each tenant’s lease and the Partnership’s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in-place lease values include an estimate of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant

30

Table of Contents

relationships include the nature and extent of the Partnership’s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals. The value of in-place leases are amortized to expense over the remaining initial terms of the respective leases. The value of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships.

In the event that facts and circumstances indicate that the carrying value of a rental property may be impaired, an analysis of the value is prepared. The estimated future undiscounted cash flows are compared to the asset’s carrying value to determine if a write-down to fair value is required.

Impairment: On an annual basis management assesses whether there are any indicators that the value of the Partnership’s rental properties may be impaired. A property’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property is less than the carrying value of the property. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the property over the fair value of the property. The Partnership’s estimates of aggregate future cash flows expected to be generated by each property are based on a number of assumptions that are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and costs to operate each property. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the future cash flows estimated by management in its impairment analyses may not be achieved.

Investments in Treasury Bills: Investments in Treasury Bills are recorded at amortized cost and classified as held to maturity as the Partnership has the intent and the ability to hold them until they mature. The carrying value of the Treasury Bills are adjusted for accretion of discounts over the remaining life of the investment. Income related to the Treasury Bills is recognized in interest income in the Partnership’s consolidated statement of income.

Investments in Joint Ventures: The Partnership accounts for its 40%-50% ownership in the Investment Properties under the equity method of accounting, as it exercises significant influence over, but does not control these entities. These investments are recorded initially at cost, as Investments in Joint Ventures, and subsequently adjusted for the Partnership’s share in earnings, cash contributions and distributions. Under the equity method of accounting, our net equity is reflected on the consolidated balance sheets, and our share of net income or loss from the Partnership is included on the consolidated statements of income. Generally, the Partnership would discontinue applying the equity method when the investment (and any advances) is reduced to zero and would not provide for additional losses unless the Partnership has guaranteed obligations of the venture or is otherwise committed to providing further financial support for the investee. If the venture subsequently generates income, the Partnership only recognizes its share of such income to the extent it exceeds its share of previously unrecognized losses. We intend to fund our share of the investments’ future operating deficits should the need arise. However, we have no legal obligation to pay for any of the liabilities of such investments nor do we have any legal obligation to fund operating deficits.

The authoritative guidance on consolidation provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIE (the “primary beneficiary”). Generally, the consideration of whether an entity is a VIE applies when either (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest, (2) the equity investment at risk is insufficient to finance that equity’s activities without additional subordinated financial support or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the variable interest entity’s performance; and (2) the obligation to absorb losses and rights to receive the returns from VIE that would be significant to the VIE.

With respect to investments in and advances to the Investment Properties, the Partnership looks to the underlying properties to assess performance and the recoverability of carrying amounts for those investments in a manner similar to direct investments in real estate properties. An impairment charge is recorded if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property is less than the carrying value of the property.

31

Table of Contents

Legal Proceedings: The Partnership is subject to various legal proceedings and claims that arise, from time to time, in the ordinary course of business. These matters are frequently covered by insurance. If it is determined that a loss is likely to occur, the estimated amount of the loss is recorded in the financial statements. Both the amount of the loss and the point at which its occurrence is considered likely can be difficult to determine.

RESULTS OF OPERATIONS

Three Months Ended March 31, 2024 and March 31, 2023

The Partnership and its Subsidiary Partnerships earned income before interest expense, income from investments in unconsolidated joint ventures, other expense of approximately $5,751,000 during the three months ended March 31, 2024, compared to approximately $4,451,000 for the three months ended March 31, 2023, an increase of approximately $1,300,000 (29.2%).

The rental activity is summarized as follows:

Occupancy Date

 

    

May 1, 2024

    

May 1, 2023

 

Residential

Units

 

2,962

2,911

Vacancies

 

34

60

Vacancy rate

 

1.2

%  

2.1

%

Commercial

Total square feet

 

131,159

128,096

Vacancy

 

1,273

Vacancy rate

 

1.0

%  

0.0

%

    

    

Rental Income (in thousands)

    

Three Months Ended March 31,

2024

2023

Total

Continuing

Total

Continuing

Operations

Operations

Operations

Operations

Total rents

    

$

19,710

    

19,710

    

$

17,569

    

$

17,569

    

Residential percentage

 

94

%  

94

%  

 

94

%  

 

94

%

Commercial percentage

 

6

%  

6

%  

 

6

%  

 

6

%

Contingent rentals

$

211

211

$

147

$

147

32

Table of Contents

Three Months Ended March 31, 2024 Compared to Three Months Ended March 31, 2023:

Three Months Ended March 31,

Dollar

Percent

  

    

2024

    

2023

    

Change

    

Change

  

Revenues

  

Rental income

    

$

19,710,432

    

$

17,568,727

    

$

2,141,705

    

12.2%

  

Laundry and sundry income

182,967

122,959

60,008

48.8%

19,893,399

17,691,686

2,201,713

12.4%

Expenses

Administrative

762,019

737,101

24,918

3.4%

Depreciation and amortization

4,227,582

3,846,260

381,322

9.9%

Management fee

788,607

697,764

90,843

13.0%

Operating

2,645,493

2,533,796

111,697

4.4%

Renting

387,599

191,585

196,014

102.3%

Repairs and maintenance

2,847,957

2,763,136

84,821

3.1%

Taxes and insurance

2,482,368

2,470,679

11,689

0.5%

14,141,625

13,240,321

901,304

6.8%

Income Before Other Income (Expense)

5,751,774

4,451,365

1,300,409

29.2%

Other Income (Expense)

Interest income

1,177,547

974,546

203,001

20.8%

Interest expense

(3,907,016)

(3,899,240)

(7,776)

0.2%

Income from investments in unconsolidated joint ventures

441,291

227,704

213,587

93.8%

(2,288,178)

(2,696,990)

408,812

15.2%

Net Income

$

3,463,596

$

1,754,375

$

1,709,221

97.4%

Rental income for the three months ended March 31, 2024 was approximately $19,710,000, compared to approximately $17,568,000 for the three months ended March 31, 2023, an increase of approximately $2,142,000 (12.2%). Excluding revenue increases from Walgreen’s and Shawmut’s of approximately $624,000, there was an increase of approximately $1,518,000 (8.7%).

The Partnership properties with the largest increases in rental income include 1144 Commonwealth, Hamilton Oaks, Mill Street Gardens, 659 Worcester Road, Hamilton Green, and 62 Boylston Street, with increases of $182,000, $169,000, $130,000, $106,000, $96,000 and $88,000 respectively. Included in rental income is contingent rentals collected on commercial properties. Contingent rentals include such charges as bill backs of common area maintenance charges, real estate taxes, and utility charges.

Operating expenses for the three months ended March 31, 2024 were approximately $14,141,000 compared to approximately $13,240,000 for the three months ended March 31, 2023, an increase of approximately $901,000 (6.8%). Excluding 653 Worcester Road and Shawmut Apartments for the comparable period, operating expenses were approximately $13,375,000, an increase of approximately $445,000 (3.4%). The factors contributing to the increase are an increase in renting expense of approximately $196,000 (102.3%), due to tenant concessions for disruptions associated with construction projects, an increase in operating costs of approximately $68,000 (2.7%), and an increase in repairs and maintenance of approximately $61,000 (2.2%).

Interest expense for the three months ended March 31, 2024 was approximately $3,907,000 compared to approximately $3,899,000 for the three months ended March 31, 2023, an increase of approximately $8,000 (0.2%).

Interest income for the three months ended March 31, 2024 was approximately $1,165,000 compared to approximately $974,000 for the three months ended March 31, 2023, an increase of approximately $191,000 (19.6%). Interest income is from investments in Treasury Bills which mature over a period less than 180 days, with interest rates between 5.08% to 5.45%.

At March 31, 2024, the Partnership has between a 40% and 50% ownership interests in seven different Investment Properties. See a description of these properties included in the section titled Investment Properties as well as Note 15 to the Consolidated Financial Statements for a detail of the financial information of each Investment Property.

33

Table of Contents

As described in Note 15 to the Consolidated Financial Statements, the Partnership’s share of the net income from the Investment Properties was approximately $441,000 for the three months ended March 31, 2024, compared to net income of approximately $228,000 for the three months ended March 31, 2023, an increase in income of approximately $213,000 (93.8%). This increase is primarily due to an increase in rental revenue to approximately $2,919,000 from $2,686,000, an increase of approximately $233,000 (8.7%) for the three months ended March 31, 2024 compared to the three months ended March 31, 2023. Included in the income for the three months ended March 31, 2023 is depreciation and amortization expense of approximately $646,000.

As a result of the changes discussed above, net income for the three months ended March 31, 2024 was approximately $3,463,000 compared to net income of approximately $1,754,000 for the three months ended March 31, 2023, an increase in income of approximately $1,709,000 (97.4%).

LIQUIDITY AND CAPITAL RESOURCES

The Partnership’s principal source of cash during the first three months of 2024 and 2023 was the collection of rents and a reduction in U.S. Treasury bills. The Partnership’s principal use of cash during the first three months of 2024 was the construction of the Mill Street Development, improvements to rental properties, mortgage principal payments, and distributions to partners. The Partnership’s principal use of cash during the first three months of 2023 was the purchase of U.S.Treasury bills, and the purchase of two properties: a commercial property at 653 Worcester Road for approximately $10,000,000, and the purchase of a mixed use property in the South End neighborhood of Boston, Massachusetts for a purchase price of approximately $27,500,000.

The majority of cash and cash equivalents of $28,801,744 at March 31, 2024 and $18,230,463 at December 31, 2023 were held in interest bearing accounts at creditworthy financial institutions.

The increase in cash of $10,571,281 for the three months ended March 31, 2024 is summarized as follows:

Three Months Ended March 31,

  

    

2024

    

2023

  

Cash provided by operating activities

$

6,123,747

$

1,665,543

Cash provided by (used in) investing activities

12,434,824

(19,310,875)

Principal payments of mortgage notes payable

(694,945)

(611,861)

Repurchase of Depositary Receipts, Class B and General Partner Units

(253,390)

(944,520)

Distributions paid

(7,038,955)

(5,704,385)

Net increase (decrease) in cash and cash equivalents

$

10,571,281

$

(24,906,098)

The net increase in cash provided by operating activities is due to various factors, including a change in depreciation expense, a change in income and distribution from joint ventures, and other factors. The net increase in cash provided by investing activities is primarily due to cash proceeds from the sale of Treasury bills held in a money market account for the improvement of rental properties, including the Mill Street Development project. Financing activities include mortgage principal payments and distributions to partners, and repurchase of depositary receipts.

During 2024, the Partnership and its Subsidiary Partnerships have completed improvements to certain of the Properties at a total cost of approximately $2,395,000. These improvements were funded from cash reserves. Cash reserves have been adequate to fully fund improvements. The most significant improvements were made at 1144 Commonwealth, Executive Apartments, River Drive Apartments, Hamilton Oaks, Westside Colonial, and Dean Street Associates, at a cost of approximately $583,000, $499,000, $288,000, $219,000, $115,000 and $87,000 respectively.

During the three months ended March 31, 2024, the Partnership received distributions of approximately $577,000 from the investment properties. For the three months ended March 31, 2023, the Partnership received $580,000 in distributions from the investment properties. Included in these net distributions is the amount from Dexter Park of approximately $400,000 for the three months ended March 31, 2024 and 2023, respectively.

In March 2024, the Partnership approved a quarterly distribution of $12.00 per Unit ($0.40 per Receipt), which was paid on March 28, 2024. In addition to the quarterly distribution, there was a special distribution of $48.00 per Class A unit ($1.60 per Receipt) payable on March 28, 2024.

34

Table of Contents

In March 2023, the Partnership approved a quarterly distribution of $9.60 per Unit ($0.32 per Receipt), which was paid on March 31, 2023. In addition to the quarterly distribution, there was a special distribution of $38.40 per Class A unit ($1.28 per Receipt) payable on March 31, 2023.

The Partnership anticipates that cash from operations will be sufficient to fund its current operations, pay distributions, and make required debt payments. The Partnership anticipates that the Mill Street Development project will require approximately $30 million in spending over the next two years, with approximately $10 million to be spent in 2024 and approximately $20 million to be spent in 2025. Construction is expected to be completed during the fourth quarter of 2025.

Off-Balance Sheet Arrangements—Joint Venture Indebtedness

As of March 31, 2024, the Partnership had a 40%-50% ownership interest in seven Joint Ventures, five of which have mortgage indebtedness. We do not have control of these partnerships and therefore we account for them using the equity method of consolidation. At March 31, 2024, our proportionate share of the non-recourse debt related to these investments was approximately $70,662,000. See Note 15 to the Consolidated Financial Statements.

Contractual Obligations

As of March 31, 2024, we are subject to contractual payment obligations as described in the table below.

Payments due by period

    

2025

    

2026

    

2027

    

2028

    

2029

    

Thereafter

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual Obligations

Long -term debt

Mortgage debt

$

3,013,635

22,042,766

6,624,824

23,179,774

58,851,200

297,032,397

$

410,744,596

Total Contractual Obligations

$

3,013,635

$

22,042,766

$

6,624,824

$

23,179,774

$

58,851,200

$

297,032,397

$

410,744,596

*Excluding unamortized deferred financing costs

We have various standing or renewable service contracts with vendors related to our property management. In addition, we have certain other contracts we enter into in the ordinary course of business that may extend beyond one year. These contracts are not included as part of our contractual obligations because they include terms that provide for cancellation with insignificant or no cancellation penalties.

See Notes 5 and 15 to the Consolidated Financial Statements for a description of mortgage notes payable. The Partnerships has no other material contractual obligations to be disclosed.

Factors That May Affect Future Results

Along with risks detailed in Item 1A of the Partnership’s Form 10-K for the fiscal year ended December 31, 2023 filed with the Securities and Exchange Commission on March 14, 2024 and from time to time in the Partnership’s other filings with the Securities and Exchange Commission, some factors that could cause the Partnership’s actual results, performance or achievements to differ materially from those expressed or implied by forward looking statements include but are not limited to the following:

The Partnership depends on the real estate markets where its properties are located, primarily in Eastern Massachusetts, and these markets may be adversely affected by local economic market conditions, which are beyond the Partnership’s control.
The Partnership is subject to the general economic risks affecting the real estate industry, such as dependence on tenants’ financial condition, the need to enter into new leases or renew leases on terms favorable to tenants in order to generate rental revenues and our ability to collect rents from our tenants.
The Partnership is also impacted by changing economic conditions making alternative housing arrangements more or less attractive to the Partnership’s tenants, such as the interest rates on single family

35

Table of Contents

home mortgages and the availability and purchase price of single family homes in the Greater Boston metropolitan area.
The Partnership is subject to significant expenditures associated with each investment, such as debt service payments, real estate taxes, insurance and maintenance costs, which are generally not reduced when circumstances cause a reduction in revenues from a property.
Our actual costs to develop properties may exceed our budgeted costs.
The Partnership is subject to increases in heating and utility costs that may arise as a result of economic and market conditions and fluctuations in seasonal weather conditions.
Civil disturbances, earthquakes and other natural disasters may result in uninsured or underinsured losses.
Actual or threatened terrorist attacks may adversely affect our ability to generate revenues and the value of our properties.
Financing or refinancing of Partnership properties may not be available to the extent necessary or desirable, or may not be available on favorable terms.
The Partnership properties face competition from similar properties in the same market. This competition may affect the Partnership’s ability to attract and retain tenants and may reduce the rents that can be charged.
Given the nature of the real estate business, the Partnership is subject to potential environmental liabilities. These include environmental contamination in the soil at the Partnership’s or neighboring real estate, whether caused by the Partnership, previous owners of the subject property or neighbors of the subject property, and the presence of hazardous materials in the Partnership’s buildings, such as asbestos, lead, mold and radon gas. Management is not aware of any material environmental liabilities at this time.
Insurance coverage for and relating to commercial properties is increasingly costly and difficult to obtain. In addition, insurance carriers have excluded certain specific items from standard insurance policies, which have resulted in increased risk exposure for the Partnership. These include insurance coverage for acts of terrorism and war, and coverage for mold and other environmental conditions. Coverage for these items is either unavailable or prohibitively expensive.
Market interest rates could adversely affect market prices for Class A Partnership Units and Depositary Receipts as well as performance and cash flow.
Changes in income tax laws and regulations may affect the income taxable to owners of the Partnership. These changes may affect the after-tax value of future distributions.
The Partnership may fail to identify, acquire, construct or develop additional properties; may develop or acquire properties that do not produce a desired or expected yield on invested capital; may be unable to sell poorly-performing or otherwise undesirable properties quickly; or may fail to effectively integrate acquisitions of properties or portfolios of properties.
Risk associated with the use of debt to fund acquisitions and developments.
Competition for acquisitions may result in increased prices for properties.
Any weakness identified in the Partnership’s internal controls as part of the evaluation being undertaken could have an adverse effect on the Partnership’s business.
Ongoing compliance with Sarbanes-Oxley Act of 2002 may require additional personnel or systems changes.

The foregoing factors should not be construed as exhaustive or as an admission regarding the adequacy of disclosures made by the Partnership prior to the date hereof or the effectiveness of said Act. The Partnership expressly disclaims any obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

36

Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

delete

Market risk is the exposure to loss resulting from changes in interest rates and equity prices. In pursuing its business plan, the primary market risk to which the Partnership is exposed is interest rate risk. Changes in the general level of interest rates prevailing in the financial markets may affect the spread between the Partnership’s yield on invested assets and cost of funds and, in turn, its ability to make distributions or payments to its investors.

As of March 31, 2024, the Partnership, its Subsidiary Partnerships and the Investment Properties collectively have approximately $577,068,000 in long-term debt, substantially all of which require payment of interest at fixed rates. Accordingly, the fair value of these debt instruments is affected by changes in market interest rates. This long term debt matures through 2035. The Partnership, its Subsidiary Partnerships and the Investment Properties collectively have variable rate debt of $10,000,000 (without taking out unamortized deferred financing costs) as of March 31, 2024. Interest rates ranged from SOFR plus 170 basis points to SOFR plus 310 basis points. Assuming interest-rate caps are not in effect, if market rates of interest on the Partnership’s variable rate debt increased or decreased by 100 basis points, then the increase or decrease in interest costs on the Partnership’s variable rate debt would be approximately $50,000 annually and the increase or decrease in the fair value of the Partnership’s fixed rate debt as of March 31, 2024 would be approximately $21,473,000. For information regarding the fair value and maturity dates of these debt obligations, See Note 5 to the Consolidated Financial Statements — “Mortgage Notes Payable,” Note 12 to the Consolidated Financial Statements — “Fair Value Measurements” and Note 15 to the Consolidated Financial Statements — “Investment in Unconsolidated Joint Ventures”.

For additional disclosure about market risk, see “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Factors That May Affect Future Results”

ITEM 4. CONTROLS AND PROCEDURES

delete

Disclosure Controls and Procedures. The Partnership’s management, with the participation of the Partnership’s principal executive officer and principal financial officer, has evaluated the effectiveness of the Partnership’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. Based on such evaluation, the Partnership’s principal executive officer and principal financial officer have concluded that, as of the end of such period, the Partnership’s disclosure controls and procedures were effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the Partnership in the reports that it files or submits under the Exchange Act.

Changes in Internal Control over Financial Reporting. There were no other changes in the Management Company’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rule 13a-15 that occurred during the quarter ended March 31, 2024 that have materially affected or are reasonably likely to materially affect, the Management Company’s internal control over financial reporting.

PART II — OTHER INFORMATION

Item 1. Legal Proceedings

There are no material legal proceedings, other than ordinary routine litigation incidental to its business, to which the Partnership is a party to or to which any of the Properties is subject.

Item 1A. Risk Factors

There have been no material changes to the Risk Factors in Item 1A, “Risk Factors” in our annual report on Form 10K for the year ended December 31, 2023.

37

Table of Contents

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a)

None

(b)

None

(c)

Issuer Purchase of Equity Securities during the first quarter of 2024:

    

    

    

Remaining number

  

    

    

Depositary Receipts

    

of Depositary Receipts

  

Purchased as Part

that may be purchased

Average

of Publicly

Under the Plan

Period

    

Price Paid

    

Announced Plan

    

(as Amended)

  

January 1-31, 2024

$

70.35

870

466,894

February 1-29,2024

$

70.80

1,883

465,011

March 1-31, 2024

$

71.47

105

464,906

Total

2,858

On August 20, 2007, NewReal, Inc., the General Partner authorized an equity repurchase program (“Repurchase Program”) under which the Partnership was permitted to purchase, over a period of twelve months, up to 300,000 Depositary Receipts (each of which is one-tenth of a Class A Unit). Over time, the General Partner has authorized increases in the equity repurchase program. On March 10, 2015, the General Partner authorized an increase in the Repurchase Program from 1,500,000 to 2,000,000 Depository Receipts and extended the Program for an additional five years from March 31, 2015 until March 31, 2020. On March 9, 2020, the General Partner extended the program for an additional five years from March 31, 2020 to March 31, 2025. The Repurchase Program requires the Partnership to repurchase a proportionate number of Class B Units and General Partner Units in connection with any repurchases of any Depositary Receipts by the Partnership based upon the 80%,19% and 1% fixed distribution percentages of the holders of the Class A, Class B and General Partner Units under the Partnership’s Second Amended and Restated Contract of Limited Partnership. Repurchases of Depositary Receipts or Partnership Units pursuant to the Repurchase Program may be made by the Partnership from time to time in its sole discretion in open market transactions or in privately negotiated transactions. From August 20, 2007 through March 31, 2024, the Partnership has repurchased 1,535,092 Depositary Receipts at an average price of $31.40 per receipt (or $942.04 per underlying Class A Unit), 4,416 Class B Units and 233 General Partnership Units, both at an average price of $1,263.00 per Unit, totaling approximately $54,674,000 including brokerage fees paid by the Partnership.

During the three months ended March 31, 2024, the Partnership purchased a total of 2,858 Depositary Receipts. The average price was $70.69 per receipt or $2,120.70 per unit. The cost including commission was $202,882. The Partnership was required to repurchase 22.6 Class B Units and 1.2 General Partnership units at a cost of $47,983 and $2,525 respectively.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosure

Not applicable.

Item 5. Other Information

delete

None.

38

Table of Contents

Item 6. Exhibits

delete

See the exhibit index below.

EXHIBIT INDEX

Exhibit No.

    

Description of Exhibit

(31.1)

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Ronald Brown, Principal Executive Officer of the Partnership (President and a Director of NewReal, Inc., sole General Partner of the Partnership).

(31.2)

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Jameson Brown, Principal Financial Officer of the Partnership (Treasurer and a Director of NewReal, Inc., sole General Partner of the Partnership).

(32.1)

Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Ronald Brown, Principal Executive Officer of the Partnership (President and a Director of NewReal, Inc., sole General Partner of the Partnership) and Jameson Brown, Principal Financial Officer of the Partnership (Treasurer and a Director of NewReal, Inc., sole General Partner of the Partnership).

(101.1)

The following financial statements from New England Realty Associates Limited Partnership Quarterly Report on Form 10-Q for the quarter ended March 31, 2024, formatted in Inline XBRL (eXtensible Business Property Language: (i) Consolidated Balance Sheets, (unaudited) (ii) Consolidated Statements of Income, (unaudited) (iii) Consolidated Statements of Changes in Partners’ Capital, (unaudited) (iv) Consolidated Statements of Cash Flows, (unaudited) and (v) Notes to Consolidated Financial Statements, (unaudited) (filed herewith).

(104)

Cover Page Interactive Data File – The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

39

Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP

By:

/s/ NEWREAL, INC.

Its General Partner

By:

/s/ RONALD BROWN

Ronald Brown, President

Dated: May 9, 2024

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Signature

Title

Date

/s/ RONALD BROWN

President and Director of the General Partner

May 9, 2024

Ronald Brown

(Principal Executive Officer)

/s/ JAMESON BROWN

Treasurer and Director of the General Partner

May 9, 2024

Jameson Brown

(Principal Financial Officer and Principal Accounting Officer)

/s/ MARTINA ALIBRANDI

Director of the General Partner

May 9, 2024

Martina Alibrandi

/s/ DAVID ALOISE

Director of the General Partner

May 9, 2024

David Aloise

/s/ ANDREW BLOCH

Director of the General Partner

May 9, 2024

Andrew Bloch

/s/ SALLY MICHAEL

Director of the General Partner

May 9, 2024

Sally Michael

/s/ DAVID REIER

Director of the General Partner

May 9, 2024

David Reier

40