| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| STRUCTURES | 1996-08-01 | 1,091,070 | 679,652 | SL | 40.0000 | 27,277 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 1,091,070 | 706,928 | 384,142 | 384,142 |
| 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 |
|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 15,000 | 15,000 | |
| LOAN FEES | 1,134 | 1,059 | 1,059 |
| OPERATING RESERVE | 40,843 | 40,847 | 40,847 |
| REPLACEMENT RESERVE | 62,987 | 52,231 | 52,231 |
| TENANT SECURITY DEPOSITS | 4,358 | 4,589 | 4,589 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE RENT FREE UNIT | 1,992 | 717 | 1,275 | |
| BENEFITS | 1,988 | 716 | 1,272 | |
| INSURANCE | 6,308 | 2,271 | 4,037 | |
| MANAGEMENT FEE | 3,000 | 1,080 | 1,920 | |
| OFFICE EXPENSE | 3,218 | 1,158 | 2,060 | |
| OPERATING AND MAINTENANCE | 19,332 | 6,960 | 12,372 | |
| OTHER EXPENSES | 2,441 | 879 | 1,562 | |
| UTILITIES | 13,175 | 4,743 | 8,432 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| LOW INCOME HOUSING RENT | 58,893 | 58,893 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSITS | 4,487 | 4,483 |
| INTEREST PAYABLE | 409,464 | 425,889 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 8,369 | 0 | 3,013 | 5,356 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 1,293 | 465 | 828 |