| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,091,070 | 679,651 | 411,419 | 495,419 |
| Land | 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 | 1,209 | 1,134 | 1,134 |
| OPERATING RESERVE | 40,839 | 40,843 | 40,843 |
| REPLACEMENT RESERVE | 62,980 | 62,987 | 62,987 |
| TENANT SECURITY DEPOSITS | 8,957 | 4,358 | 4,358 |
| 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 | 971 | 971 | ||
| INSURANCE | 5,410 | 5,410 | ||
| MANAGEMENT FEE | 1,500 | 1,500 | ||
| OFFICE EXPENSE | 2,938 | 2,938 | ||
| OPERATING AND MAINTENANCE | 10,570 | 10,570 | ||
| OTHER EXPENSES | 1,679 | 1,679 | ||
| UTILITIES | 12,365 | 12,365 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING RENT | 58,488 | 58,488 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 3,853 | 4,487 |
| INTEREST PAYABLE | 392,940 | 409,464 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 7,970 | 0 | 7,970 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 763 | 763 |