| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL AND CONSULTING | 525 | 525 | 525 |
| Person Name | Explanation |
|---|---|
| JOHN K HADHIKAKOS | |
| SYLVIA THOMPSON |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNITURE | 3,470 | 2,696 | 309 | 309 | 309 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE | 3,470 | 3,005 | 465 | 465 |
| Item No. | 1 |
|---|---|
| Lender's Name | VHDA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1833784 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ESCROW-TV DINNERS | 1,258 | 1,648 | 1,648 |
| ESCROW-NEW VHDA 2002 | 3,146 | 6,477 | 6,477 |
| ESCROW-OLYMPIA PROPERTIES | 6,076 | 12,351 | 12,351 |
| DUE FROM OLYMPIA PROPERTIES OF NFLK | 51,730 | 56,481 | 56,481 |
| DUE FROM TV DINNERS | 19,738 | 22,071 | 22,071 |
| DUE FROM BEACH HOUSE LLC | 11,848 | 13,412 | 13,412 |
| DUE FROM COIN OP | 150 | 150 | 150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| OFFICE SUPPLIES | 604 | 604 | 604 | |
| MISCELLANEOUS | 1,605 | 1,605 | 1,605 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST FROM CAPITAL LEASES | 121,387 | 121,387 | 121,387 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ADV FROM JOHN HADJIKAKOS | 46,999 | 178 |
| RESERVE LIABILITY | 26,802 | 38,646 |
| ESCROW LIABILITY | 10,480 | 20,746 |
| DUE TO BEACHCOMBER | 7,335 | 57,536 |
| DUE TO BOLING | 835 | 835 |
| Item No. | 1 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-TV DINNERS INC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 77487 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | APARTMENT BUILDING |
| Purpose of Loan | PURCHASE OF APARTMENT BUILDING |
| Description of Lender Consideration | CASH |
| Consideration FMV | 77487 |
| Item No. | 2 |
|---|---|
| Borrower's Name | CAPTIAL LEASE REC-OLYMPIA PROP LLC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 388993 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | APARTMENT BUILDING |
| Purpose of Loan | PURCHASE OF APARTMENT BUILDING |
| Description of Lender Consideration | CASH |
| Consideration FMV | 388993 |
| Item No. | 3 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-BEACHCOMBERS APTS |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 551377 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | APARTMENT BUILDING |
| Purpose of Loan | PURCHASE OF APARTMENT BUILDING |
| Description of Lender Consideration | CASH |
| Consideration FMV | 551377 |
| Item No. | 4 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-BEACH HOUSE I LLC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 815926 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | APARTMENT BUILDING |
| Purpose of Loan | PURCHASE OF APARTMENT BUILDING |
| Description of Lender Consideration | CASH |
| Consideration FMV | 815926 |