| 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 | 3,314 | 155 | 155 | 155 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE | 3,470 | 3,470 |
| Item No. | 1 |
|---|---|
| Lender's Name | VHDA |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1827790 |
| 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 | 1,273 | 435 | 435 |
| ESCROW-NEW VHDA 2002 | 1,246 | 2,891 | 2,891 |
| ESCROW-OLYMPIA PROPERTIES | 5,418 | 5,054 | 5,054 |
| ESCROW-BEACH HOUSE | 6,103 | 6,346 | 6,346 |
| DUE FROM OLYMPIA PROPERTIES OF NFLK | 43,691 | 55,388 | 55,388 |
| DUE FROM TV DINNERS | 22,071 | 37,288 | 37,288 |
| DUE FROM BEACH HOUSE LLC | 7,412 | ||
| DUE FROM COIN OP | 150 | 650 | 650 |
| DUE FROM JOHN HADJIKAKOS | 46,722 | 4,503 | 4,503 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK FEES | 156 | 156 | 156 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST FROM CAPITAL LEASES | 107,364 | 107,364 | 107,364 |
| MISCELLANEOUS | 580 | 580 | 580 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVE LIABILITY | 53,511 | 63,541 |
| ESCROW LIABILITY | 14,040 | 14,726 |
| DUE TO BEACHCOMBER | 82,085 | 58,527 |
| 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 | 64509 |
| 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 | 64509 |
| Item No. | 2 |
|---|---|
| Borrower's Name | CAPTIAL LEASE REC-OLYMPIA PROP LLC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 321999 |
| 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 | 321999 |
| Item No. | 3 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-BEACHCOMBERS APTS |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 511305 |
| 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 | 511305 |
| Item No. | 4 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-BEACH HOUSE I LLC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 929977 |
| 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 | 929977 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES | 25 | 25 | 25 |