| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,091,070 | 543,267 | 547,803 | 547,803 |
| Land | 84,000 | 84,000 | 84,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | CA DEPT OF HSNG COMM DEV |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 550,850 |
| Balance Due | 550,850 |
| Date of Note | 1995-10 |
| Maturity Date | 2048-10 |
| Repayment Terms | |
| Interest Rate | 3.0000 |
| Security Provided by Borrower | |
| Purpose of Loan | RESIDUAL RECEIPTS NOTE |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN FEES | 1,584 | 1,509 | 1,509 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINRENT FREE UNIT | 1,992 | 1,992 | ||
| Amortization | 75 | 75 | ||
| CONTRACT LABOR | 3,552 | 3,552 | ||
| MISC. ADMIN. EXPENSE | 9,928 | 9,928 | ||
| WORKERS COMPENSATION | 685 | 685 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CREDIT CHECK | 200 | 200 | |
| LAUNDRY REVENUE | 1,107 | 1,107 | |
| MOVE OUT CHARGE | 250 | 250 | |
| OTHER REVENUE | 50 | 50 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 2,975 | 3,420 |
| INTEREST PAYABLE | 310,311 | 326,837 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 506 | 506 |