TMP INLAND EMPIRE V LTD
10-K/A, 1998-08-19
REAL ESTATE
Previous: TMP INLAND EMPIRE V LTD, 10QSB, 1998-08-19
Next: TMP INLAND EMPIRE V LTD, 10-Q/A, 1998-08-19




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K
                                   (Mark One)

  [X]   Annual report pursuant toSection 13 or 15 (d) of the Securities 
        Exchange Act of 1934 (Fee Required) For the fiscal year ended 
        December 31, 1996

 [ ]    Transition report pursuant to Section 13 or 15 (d) of the Securities
        Exchange act of 1934 (No Fee Required). For the transition from
        _________to____________

                                 ---------------

                           COMMISSION FILE NO. 0-19916

                           TMP INLAND EMPIRE V, LTD.,
                        A CALIFORNIA LIMITED PARTNERSHIP
             (Exact name of registrant as specified in its charter)



      CALIFORNIA                                                   33-0368324
(State or other jurisdiction of                                (I.R.S. Employer
Identification No.)
incorporation or organization)

 801 N. PARKCENTER DRIVE, SUITE 235                                  92705
 SANTA ANA, CALIFORNIA                                             (Zip Code)
(Address of principal executive office)



                                 (714) 836-5503
              (Registrant's telephone number, including area code)
                                  -------------

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

         Title of each class               Name of each exchange on which
         to be so registered               each class is to be registered
         -------------------               ------------------------------

                 N/A                                   N/A


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


                     UNITS OF LIMITED PARTNERSHIP INTEREST
                     -------------------------------------
                                (Title of Class)
         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 X No







<PAGE>












                                Table of Contents





Independent Auditor's Report....................................            1

Balance Sheet...................................................            2

Statement of Income.............................................            3

Statement of Partners' Capital..................................            4

Statement of Cash Flows.........................................            5

Notes to FinancialStatements....................................           6-9

Supplementary Information.......................................          10-12



<PAGE>


                                               Independent Auditor's Report


To the Partners
TMP Inland Empire V, Ltd.
(A California Limited Partnership)


We have audited the accompanying  balance sheet of TMP Inland Empire V, Ltd.  (A
California  Limited  Partnership)  as of  December  31,  1997  and  the  related
statements of income, partners' capital, and cash flows for the year then ended.
These  financial   statements  are  the   responsibility  of  the  Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of TMP Inland Empire V, Ltd. (A
California  Limited  Partnership) as of December 31, 1997 and the results of its
operations  and its cash  flows  for the year then  ended,  in  conformity  with
generally accepted accounting principles.

Our audit was made for the purpose of forming an opinion on the basic  financial
statements taken as a whole. The supplementary information contained in Schedule
I is presented for purposes of additional analysis and is not a required part of
the basic  financial  statements.  Such  information  has been  subjected to the
auditing procedures applied in the audit of the basic financial  statements and,
in our opinion,  is stated  fairly in all  material  respects in relation to the
basic financial statements taken as a whole.

Balser, Horowitz, Frank & Wakeling

BALSER, HOROWITZ, FRANK & WAKELING
                 An Accountancy Corporation

Santa Ana,  California  January 26, 1998 except for Note 6, as to which the date
is August 3, 1998


<PAGE>

<TABLE>
<CAPTION>

                           TMP INLAND EMPIRE V, LTD.
                       (A California Limited Partnership)
                                  Balance Sheet
                                December 31, 1997



                                     Assets


                                                                    1997
<S>                                                            <C>    


Cash                                                           $     32,509
Notes receivable                                                     92,010
Investment in unimproved land,
    at lower of cost or fair value                                4,675,102

                                                                -----------

       Total assets                                            $  4,799,621
                                                               ============




                        Liabilities and Partners' Capital
                        ---------------------------------


Property taxes payable                                        $     180,150
Interest payable                                                      1,563
Commissions payable                                                   5,400
Due to affiliates                                                       932
Franchise tax payable                                                   800
Notes payable                                                       125,000
                                                               ------------

       Total liabilities                                           313,845
                                                              ============
                                 
Partners' capital (deficit)
    General partners                                               (44,323)
    Limited partners; 10,000 equity 
       units authorized and outstanding                          4,530,099
                                                                 ---------

       Total partners' capital                                   4,485,776

                                                                 ---------

       Total liabilities and partners' capital                  $4,799,621
                                                                ==========
</TABLE>







             See Accompanying Notes and Independent Auditor's Report
                                                       


<PAGE>


                           TMP INLAND EMPIRE V, LTD.
                       (A California Limited Partnership)
                               Statement of Income
                      For the Year Ended December 31, 1997



                                                                 1997
                                                                 ----
Income
- ------

    Interest income                                        $       8,417
                                                           -------------

       Total income                                                8,417


Expenses
- --------

    Accounting                                                     7,705
    General partner fees                                          17,491
    Expense reimbursements                                        16,341
                                                            ------------

       Total expenses                                             41,537
                                                            ------------



    Income or (loss) before income taxes                         (33,120)

    State franchise tax                                              800
                                                            ------------
    Net income or (loss)                                   $     (33,920)
                                                            =============


Allocation of net income or (loss):

    General partners, in the aggregate                     $        (339)
                                                            =============

    Limited partners, in the aggregate                     $     (33,581)
                                                            =============

    Limited partners, per equity unit
                                                           $       (3.36)
                                                           ============== 











             See Accompanying Notes and Independent Auditor's Report



<PAGE>


                           TMP INLAND EMPIRE V, LTD.
                       (A California Limited Partnership)
                         Statement of Partners' Capital
                      For the Year Ended December 31, 1997



<TABLE>
<CAPTION>




                                        General       Limited
                                       Partners       Partners          Total
<S>                                    <C>            <C>             <C>    


Partners' capital (deficit),
    December 31, 1996                  (43,984)       4,563,680       4,519,696


Net (loss) for 1997                       (339)         (33,581)        (33,920)
                                     -----------      ----------     ----------

Partners' capital (deficit),
    December 31, 1997                 $(44,323)       $4,530,099     $4,485,776

                                       =========       =========      =========

</TABLE>



























             See Accompanying Notes and Independent Auditor's Report


<PAGE>

<TABLE>
<CAPTION>

                           TMP INLAND EMPIRE V, LTD.
                       (A California Limited Partnership)
                             Statement of Cash Flows
                      For the Year Ended December 31, 1997

<S>                                                                <C>    

                                                                                                                  1997
Cash flow from operating activities
    Net income or (loss)                                           $ (33,920)
    Adjustments to reconcile net income or
    (loss) to net cash used in operating activities:
       Increase in carrying costs                                    (75,102)
       Increase in property taxes payable                             45,812
       Increase in interest payable                                  (43,495)
       Increase or (decrease) in property tax payable                  1,563
       Increase or (decrease) in due to affiliates                       371
                                                                   ----------
          Net cash (used in) operating activities                    (61,276)

                                                                  -----------

Cash flows from investing activities
    (Increase) or decrease in notes receivable                        24,990
     Proceeds from sale of property                                        0
                                                                    --------
          Net cash provided by investing activities                  (24,990)
                                                                    --------

Cash flow from financing activities
    Proceeds from notes payable                                            0
                                                                     -------

          Net cash provided by financing activities                        0
                                                                     -------

          Net increase or (decrease) in cash                         (36,286)
Cash, beginning of year                                               68,795
                                                                     -------

Cash, end of year                                                   $ 32,509
                                                                     =======


Supplemental disclosures of cash flow information

Income taxes paid                                                  $    800
                                                                   ========

Interest paid                                                      $ 18,750
                                                                   ========
</TABLE>



Other Disclosures

For the year ended December 31, 1997, the  Partnership  did  not  enter into any
non-cash  investing  or  financing activities.  The Partnership did not have any
short-term highly liquid investments for the year ended December 31, 1997.






             See Accompanying Notes and Independent Auditor's Report

<PAGE>



                            TMP INLAND EMPIRE V, LTD.
                       (A California Limited Partnership)
                          Notes to Financial Statements
                                December 31, 1997



Note 1 - Summary of significant accounting policies

           Accounting  Method  - The  Partnership's  policy  is to  prepare  its
           financial statements on the accrual basis of accounting.

           Organization  Costs - Organization costs include expenses incurred in
           the formation of the  Partnership.  These costs were  capitalized and
           amortized over a period of 40 years prior to 1992 and were changed to
           a 5-year amortization schedule in 1992. Organization costs were fully
           amortized in 1996.

           Investment  in Unimproved  Land - Investment  in  unimproved  land is
           stated at lower of cost or fair value.  All costs associated with the
           acquisition  of  a  property  are  capitalized.   Additionally,   the
           Partnership  capitalizes  direct  carrying  costs  (such as  interest
           expense and property taxes). These costs are added to the cost of the
           properties and are deducted from the sales prices to determine  gains
           when properties are sold.

           Syndication Costs - Syndication costs (such as commissions, printing,
           and legal fees) totaling $1,081,818 represent costs incurred to raise
           capital  and,  accordingly,  are recorded as a reduction in partners'
           capital (see Note 3).

           Income Taxes - The entity is treated as a partnership  for income tax
           purposes and any income or loss is passed  through and taxable to the
           individual partners.  Accordingly,  there is no provision for federal
           income taxes in the accompanying  financial statements.  However, the
           minimum  California  Franchise tax due by the Partnership at December
           31, 1997 is $800.

           Cash and Cash  Equivalents  - For purposes of the  statements of cash
           flows,  the Partnership  considers all highly liquid debt instruments
           purchased  with a  maturity  of  three  months  or  less  to be  cash
           equivalents.

           Estimates - In preparing  financial  statements  in  conformity  with
           generally accepted accounting  principles,  management is required to
           make estimates and  assumptions  that affect the reported  amounts of
           assets and  liabilities  and the disclosure of contingent  assets and
           liabilities at the date of the financial  statements and revenues and
           expenses  during the reporting  period.  Actual  results could differ
           from these estimates.

           Concentration  - All unimproved  land parcels held for investment are
           located  in the  Inland  Empire  area  of  Southern  California.  The
           eventual  sales price of all parcels is highly  dependent on the real
           estate market  condition.  The  Partnership  attempts to mitigate any
           potential  risk by  monitoring  the market  condition and holding the
           land parcels until the real estate market recovers.






<PAGE>


                            TMP INLAND EMPIRE V, LTD.
                       (A California Limited Partnership)
                          Notes to Financial Statements
                                December 31, 1997


Note 2 - Organization of the Partnership

           On November 16, 1989, the  Partnership was formed with TMP Properties
           (A  California  General  Partnership)  and TMP  Investments,  Inc. (A
           California  Corporation) as the general partners. The partners of TMP
           Properties  are William O. Passo,  Anthony W.  Thompson  and Scott E.
           McDaniel.   William  O.  Passo  and  Anthony  W.  Thompson  were  the
           shareholders  of TMP  Investments,  Inc. until October 1, 1995,  when
           they sold  their  shares to TMP  Group,  Inc.,  and then  became  the
           shareholders of TMP Group, Inc.

           The Partnership  originally  acquired  thirteen  separate  parcels of
           unimproved  real property in Riverside and San  Bernardino  Counties,
           California.   The  properties   were  to  be  held  for   investment,
           appreciation,  and  ultimate  sale  and/or  improvement  of  all or a
           portion thereof,  either alone or in conjunction with a joint venture
           partner.  A portion of one  parcel was sold in 1992 and the  proceeds
           were  retained  for working  capital.  During 1993,  the  Partnership
           foreclosed on property  underlying a note receivable and subsequently
           sold the property. During 1995, the Partnership sold a portion of one
           parcel.

           The  partnership  agreement  provides  for two types of  investments:
           Individual  Retirement  Accounts  (IRA) and  others.  The IRA minimum
           purchase  requirement  was  $2,000  and  all  others  were a  minimum
           purchase  requirement of $5,000. The maximum liability of the limited
           partners is the amount of their capital contribution.


Note 3 -Partners' contributions

           The  Partnership  offered  for sale  10,000  units at $1,000  each to
           qualified investors.  By December 31, 1990, all 10,000 units had been
           sold for total limited partner  contributions  of $10,000,000.  There
           have been no contributions made by the general partners. As described
           in Note 1,  syndication  costs have been  recorded as a reduction  in
           partners' capital.


Note 4 - Allocation of profits, losses and cash distributions

           Profits,  losses  and cash  distributions  are  allocated  99% to the
           limited  partners  and 1% to the general  partners  until the limited
           partners have received an amount equal to their capital contributions
           plus a  cumulative,  non-compounded  return  of 6% per annum on their
           adjusted capital  contributions.  At that point, the limited partners
           are allocated 83.5% and the general partners 16.5% of profits, losses
           and cash distributions. There were no distributions in 1997.










<PAGE>


                            TMP INLAND EMPIRE V, LTD.
                       (A California Limited Partnership)
                          Notes to Financial Statements
                                December 31, 1997


Note 5 - Related party transactions

           Syndication  costs  (see Note 1)  netted  against  partners'  capital
           contributions include $1,000,000 in selling commissions paid in prior
           years to TMP Capital Corp. for the sale of partnership units of which
           a portion  was then  paid to  unrelated  registered  representatives.
           William O. Passo and Anthony W. Thompson were the shareholders of TMP
           Capital Corp.  until October 1, 1995,  when they sold their shares to
           TMP Group, Inc.

           Investment  in  unimproved   land   includes   acquisition   fees  of
           approximately  $617,562 paid in prior years to TMP Properties and TMP
           Investments,  Inc., the general  partners,  for services  rendered in
           connection with the acquisition of the properties.

           The Partnership  paid $17,491 in partnership  management fees to  the
           general partners for the year ended December  31, 1997.  Sales  comm-
           issions  payable  to Regal  Realty, which is wholly owned by Scott E.
           McDaniel,  total $5,400 at December 31, 1997.  Mr.  McDaniel is a 
           partner of TMP Properties and he was a shareholder of TMP Investments
           , Inc. until  September 1993 when he sold his shares to Mr. Passo and
           Mr. Thompson.

          The Partnership was also charged $9,505 during the year ended December
           31, 1997 by the  general  partner  and an  affiliated  company of the
           general partner for office,  secretarial and advertising expenses. At
           December  31,  1997  the  Partnership  had a  payable  of $932 to the
           general partner and the affiliated company.

Note 6 - Re-statement and re-issuance of 1997 financial statements

         In compliance with Statement of Financial  Accounting Standards No. 121
         Accounting for the  Impairment of Long-Lived  Assets and for Long-Lived
         Assets to Be  Disposed  Of (SFAS 121),  the 1996  financial  statements
         reported an expense for the decline in fair value of unimproved land of
         $3,922,730.  The 1997 financial  statements  originally issued with the
         auditor's  report dated January 28, 1998 reported  $1,782,361of  income
         due to  appreciation  in fair  value  of  land.  Current  clarification
         reveals that SFAS 121 does not provide for  recording  appreciation  in
         fair value of an asset even in view of  previously  recording a decline
         in value. Therefore,  these financial statements have been re-stated to
         remove the appreciation in fair value of land.

         In  addition,  certain  carrying  costs of land  that  were  previously
         capitalized  have been  re-stated as current  expenses in the amount of
         $41,537.









 


<PAGE>


                            TMP INLAND EMPIRE V, LTD.
                       (A California Limited Partnership)
                          Notes to Financial Statements
                                December 31, 1997



Note 7 - Notes receivable

           The  Partnership  sold a  parcel  of land  and as a part of the  sale
           proceeds received a note for $141,000.  The note is secured by a deed
           of trust and is due on September 1, 2002.  Interest accrues at 7% per
           annum,  and  the  borrower  is to make  monthly  payments  of  $3,000
           starting August 6, 1996,  however,  interest begins accruing December
           29,  1996.  As of December  31,  1997,  $7,280 of  interest  has been
           received.


Note 8 - Notes payable

          The Partnership borrowed $125,000 from a private mortgage company. The
          note is  secured  by a deed of trust on a parcel of land  owned by the
          Partnership in Victorville,  California.  The note is due on August 1,
          1998.   Interest   accrues  at  15%  per  annum   payable  in  monthly
          installments of $1,562.50  starting  September 1, 1996. As of December
          31, 1997, $27,344 of interest has been paid and is capitalized to land
          carrying cost.


Note 9 - Property taxes payable
<TABLE>
<CAPTION>

          Property taxes payable at December 31, 1997 are as follows:

<S>      <C>                                 <C>

         1994                                 $    48,201
         1995                                      56,269
         1996                                      29,868
         1997                                      45,812
                                              -----------

                                              $   180,150

</TABLE>

           If the property  taxes  remain  delinquent  for five years,  then the
           County  can  foreclose  on the  property.  Management  plans  to take
           necessary actions to prevent foreclosures.















<PAGE>
<TABLE>


                            SUPPLEMENTARY INFORMATION
                           TMP INLAND EMPIRE V, LTD.
                       (A California Limited Partnership)
              Schedule I - Real Estate and Accumulated Depreciation
              (Schedule XI, Rule 12-28, For SEC Reporting Purposes)
                      For the Year Ended December 31, 1997

<CAPTION>

                                                      TMP INLAND EMPIRE V, LTD.
                                                 (A California Limited Partnership)
                                        Schedule I - Real Estate and Accumulated Depreciation
                                        (Schedule XI, Rule 12-28, For SEC Reporting Purposes)
                                                For the Year Ended December 31, 1997


 
                                                  COSTS CAPITALIZED     Gross
                                                    SUBSEQUENT          amount
                                                  TO ACQUISITION        at which                                          Estimated
                                              ----------------------                                                             
                                      Initial               Carrying   Carried at Accumulated     Date of         Date   Depreciable
escription of Assets  Encumbrances     Costs  Improvements   Costs      Year-End  Depreciation   Construction   Acquired   Life
<S>                       <C>      <C>           <C>        <C>        <C>          <C>           <C>            <C>        <C>

Unimproved land - 
Perris, CA                -0-      $   95,786     -0-       $ 10,189   $  105,975    -0-          n/a            10/3/89     n/a
Unimproved land -
Perris, CA                -0-          93,088     -0-         10,687      103,775    -0-          n/a            10/3/89     n/a
Unimproved land - 
Rialto, CA                -0-         490,180     -0-         65,496      555,676    -0-          n/a             6/8/90     n/a
Unimproved land - 
Adelanto, CA              -0-         287,351     -0-         30,518      317,869    -0-          n/a            5/25/90     n/a
Unimproved land - 
Adelanto, CA              -0-         490,593     -0-         61,195      551,788    -0-          n/a             3/8/90     n/a
Unimproved land - 
Mojave, CA                -0-         591,209     -0-         80,348      671,557    -0-          n/a            7/10/90     n/a
Unimproved land -
Mojave, CA                -0-       1,090,017     -0-        117,142    1,207,159    -0-          n/a            3/12/90     n/a
Unimproved land -
Victorville, CA           -0-         272,140     -0-         28,205      300,345    -0-          n/a            1/12/90     n/a
Unimproved land - 
Victorville, CA           -0-       1,204,302     -0-        157,331    1,361,633    -0-          n/a            2/20/90     n/a
Unimproved land -
Victorville, CA           -0-         859,635    722          97,313      956,948    -0-          n/a            4/23/90     n/a
Unimproved land - 
Victorville, CA           -0-       1,107,264     -0-        124,765    1,232,029    -0-          n/a            4/16/90     n/a
Unimproved land -
Victorville, CA           -0-         958,623     -0-        106,345    1,064,968    -0-          n/a            4/10/90     n/a
Unimproved land -
Victorville, CA           -0-         138,751     -0-         29,359      168,110    -0-          n/a           11/26/91     n/a
                          ---       ---------     ---        -------    ---------    ---   

                          -0-      $7,678,939     722       $918,893   $8,597,832    -0-
                          ===       ==========    ===       ========   ==========    ===


Reconciliation of carrying amount

Beginning balance                  $8,522,730

Additions
  Improvements            $  -0-
  Carrying costs          75,102

  Total additions                      75,102
                                       ------

                                    8,597,832

Allowance for decline in fair
 value of unimproved land          (3,922,730)
                                   ---------- 


Ending balance                      $4,675,102
                                    ==========



                                              See Accompanying Notes and Independent Auditor's Report
</TABLE>




<PAGE>

<TABLE>

                                                      TMP INLAND EMPIRE V, LTD.
                                                 (A California Limited Partnership)
                                        Schedule I - Real Estate and Accumulated Depreciation
                                        (Schedule XI, Rule 12-28, For SEC Reporting Purposes)
                                                For the Year Ended December 31, 1995




<CAPTION>

                                                 COSTS CAPITALIZED     Gross
                                                    SUBSEQUENT         amount
                                                  TO ACQUISITION       at which                                            Estimated
                                            ------------------------                                                           
                                   Initial                  Carrying  Carried a     Accumulated   Date of         Date   Depreciable
Description of Assets Encumbrances Costs    Improvements     Costs     Year-End     Depreciation  Construction   Acquired   Life
- --------------------- ------------ -------  ------------     -----     --------     ------------  ------------   -------- ----------
<S>                       <C>      <C>           <C>        <C>        <C>          <C>            <C>           <C>        <C>

Unimproved land - 
Perris, CA                -0-      $   95,786     -0-       $  8,140   $ 103,926    -0-            n/a           10/3/89    n/a
Unimproved land -
Perris, CA                -0-          93,088     -0-          8,479      101,567   -0-            n/a           10/3/89    n/a
Unimproved land - 
Rialto, CA                -0-         490,180     -0-         46,997      537,177   -0-            n/a            6/8/90    n/a
Unimproved land - 
Adelanto, CA              -0-         287,351     -0-         22,990      310,341   -0-            n/a           5/25/90    n/a
Unimproved land -
Adelanto, CA              -0-         490,593     -0-         49,034      539,627   -0-            n/a            3/8/90    n/a
Unimproved land - 
Mojave, CA                -0-         591,209     -0-         69,479      660,688   -0-            n/a           7/10/90    n/a
Unimproved land - 
Mojave, CA                -0-       1,090,017     -0-         87,767    1,177,784   -0-            n/a           3/12/90    n/a
Unimproved land - 
Victorville, CA           -0-         272,140     -0-         23,848      295,988   -0-            n/a           1/12/90    n/a
Unimproved land - 
Victorville, CA           -0-       1,204,302     -0-        124,168    1,328,470   -0-            n/a           2/20/90    n/a
Unimproved land - 
Victorville, CA           -0-         859,635     722         72,100      932,457   -0-            n/a           4/23/90    n/a
Unimproved land - 
Victorville, CA           -0-       1,107,264     -0-         93,005     ,200,269   -0-            n/a           4/16/90    n/a
Unimproved land - 
Victorville, CA           -0-         958,623     -0-         81,120    1,039,743   -0-            n/a           4/10/90    n/a
Unimproved land - 
Victorville, CA           -0-         138,751     -0-         26,178      164,929   -0-            n/a          11/26/91    n/a
                          ---       ---------     ---        -------    ---------   ---   


                          -0-      $7,678,939    $722       $713,305   $8,392,966   -0-
                          ===       ==========    ===       ========   ==========   ===

Reconciliation of carrying amount

Beginning balance                  $9,062,972

Additions
  Improvements            $    722
  Carrying costs           132,113
                           -------

  Total additions                     132,835

Reductions
  Initial costs           (717,461)
  Carrying costs           (85,380)
                           ------- 

  Total reductions                   (802,841)
                                     -------- 

Ending balance                      $8,392,966
                                    ==========



                                                          See Accompanying Notes and Independent Auditor's Report
                                                                                
</TABLE>


<PAGE>


<TABLE>

                                                      TMP INLAND EMPIRE V, LTD.
                                                 (A California Limited Partnership)
                                        Schedule I - Real Estate and Accumulated Depreciation
                                        (Schedule XI, Rule 12-28, For SEC Reporting Purposes)
                                                For the Year Ended December 31, 1996




<CAPTION>

                                                     COSTS CAPITALIZED   Gross
                                                         SUBSEQUENT      amount
                                                       TO ACQUISITION    at which                                          Estimated
                                                  ---------------------
                                    Initial                    Carrying  Carried at Accumulated   Date of       Date     Depreciable
Description of Assets Encumbrances   Costs        Improvements  Costs    Year-End   Depreciation  Construction  Acquired      Life
- --------------------- ------------- -------       ------------ --------  --------   ------------  ------------  --------  --------

<S>                       <C>      <C>           <C>        <C>        <C>          <C>             <C>          <C>          <C>

Unimproved land - 
Perris, CA                -0-      $   95,786     -0-       $  9,316   $  105,102    -0-            n/a          10/3/89      n/a
Unimproved land - 
Perris, CA                -0-          93,088     -0-          9,666      102,754    -0-            n/a          10/3/89      n/a
Unimproved land - 
Rialto, CA                -0-         490,180     -0-         59,288      549,468    -0-            n/a           6/8/90      n/a
Unimproved land - 
Adelanto, CA              -0-         287,351     -0-         28,138      315,489    -0-            n/a          5/25/90      n/a
Unimproved land - 
Adelanto, CA              -0-         490,593     -0-         57,152      547,745    -0-            n/a           3/8/90      n/a
Unimproved land - 
Mojave, CA                -0-         591,209     -0-         77,015      668,224    -0-            n/a          7/10/90      n/a
Unimproved land - 
Mojave, CA                -0-       1,090,017     -0-        106,106    1,196,123    -0-            n/a          3/12/90      n/a
Unimproved land -
Victorville, CA           -0-         272,140     -0-         27,432      299,572    -0-            n/a          1/12/90      n/a
Unimproved land - 
Victorville, CA           -0-       1,204,302     -0-        143,563    1,347,865    -0-            n/a          2/20/90      n/a
Unimproved land - 
Victorville, CA           -0-         859,635     722         87,890      948,247    -0-            n/a          4/23/90      n/a
Unimproved land - 
Victorville, CA           -0-       1,107,264     -0-        112,792    1,220,056    -0-            n/a          4/16/90      n/a
Unimproved land -
Victorville, CA           -0-         958,623     -0-         96,208    1,054,831    -0-            n/a          4/10/90      n/a
Unimproved land - 
Victorville, CA           -0-         138,751     -0-         28,503      167,254    -0-            n/a         11/26/91      n/a
                          ---       ---------     ---        -------    ---------    ---   


                          -0-       $7,678,939   $722       $843,069   $8,522,730    -0-
                          ===       ==========    ===       ========   ==========    ===


Reconciliation of carrying amount

Beginning balance                  $8,392,966

Additions
  Improvements            $     0
  Carrying costs          129,764
                          -------

  Total additions                     129,764
                                      -------

                                    8,522,730

Allowance for decline in fair
 value of unimproved land          (3,922,730)
                                   ---------- 

Ending balance                     $4,600,000
                                   ==========




                                       See Accompanying Notes and Independent Auditor's Report
</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission