| 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 | 3,005 | 309 | 309 | 309 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE | 3,470 | 3,315 | 155 | 155 |
| Item No. | 1 |
|---|---|
| Lender's Name | VHDA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1901286 |
| 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 | 1,648 | 1,273 | 1,273 |
| ESCROW-NEW VHDA 2002 | 6,477 | 1,246 | 1,246 |
| ESCROW-OLYMPIA PROPERTIES | 12,351 | 5,418 | 5,418 |
| ESCROW-BEACH HOUSE | 6,103 | 6,103 | |
| DUE FROM OLYMPIA PROPERTIES OF NFLK | 56,481 | 43,691 | 43,691 |
| DUE FROM TV DINNERS | 22,071 | 22,071 | 22,071 |
| DUE FROM BEACH HOUSE LLC | 13,412 | 7,412 | 7,412 |
| DUE FROM COIN OP | 150 | 150 | 150 |
| DUE FROM JOHN HADJIKAKOS | 46,722 | 46,722 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK FEES | 1,391 | 1,391 | 1,391 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST FROM CAPITAL LEASES | 130,929 | 130,929 | 130,929 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ADV FROM JOHN HADJIKAKOS | 178 | |
| RESERVE LIABILITY | 38,646 | 53,511 |
| ESCROW LIABILITY | 20,746 | 14,040 |
| DUE TO BEACHCOMBER | 57,536 | 82,085 |
| DUE TO BOLING | 835 | 835 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 3,800 | 3,800 | 3,800 |
| Item No. | 1 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-TV DINNERS INC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 71160 |
| 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 | 71160 |
| Item No. | 2 |
|---|---|
| Borrower's Name | CAPTIAL LEASE REC-OLYMPIA PROP LLC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 356307 |
| 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 | 356307 |
| Item No. | 3 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-BEACHCOMBERS APTS |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 531592 |
| 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 | 531592 |
| Item No. | 4 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-BEACH HOUSE I LLC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 942228 |
| 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 | 942228 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 40 | 40 | 40 |