| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,091,070 | 625,098 | 465,972 | 465,972 |
| 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 | |
| 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 | 1,359 | 1,284 | 1,284 |
| OPERATING RESERVE | 40,823 | 40,831 | 40,831 |
| REPLACEMENT RESERVE | 54,470 | 58,725 | 58,725 |
| TENANT SECURITY DEPOSITS | 8,556 | 8,556 | 8,556 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE RENT FREE UNIT | 1,992 | 1,992 | ||
| Amortization | 75 | 75 | ||
| BENEFITS | 472 | 472 | ||
| INSURANCE | 4,315 | 4,315 | ||
| OFFICE EXPENSE | 2,521 | 2,521 | ||
| OPERATING AND MAINTENANCE | 12,600 | 12,600 | ||
| OTHER EXPENSES | 609 | 609 | ||
| UTILITIES | 9,762 | 9,762 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING RENT | 54,210 | 54,210 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 4,013 | 4,158 |
| INTEREST PAYABLE | 359,888 | 376,414 |
| BANK OVERDRAFT | 239 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 11,062 | 0 | 11,062 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 697 | 697 |