| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 1,663 | 1,663 | 1,663 |
| 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 | 3,469 |
| 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 | 888,544 |
| 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-NEW VHDA 2002 | 11,723 | ||
| ESCROW-OLYMPIA PROPERTIES | 10,074 | ||
| ESCROW-BEACH HOUSE | 9,688 | 6,371 | 6,371 |
| DUE FROM TV DINNERS | 35,631 | 35,631 | 35,631 |
| DUE FROM COIN OP | 750 | 750 | |
| DUE FROM JOHN HADJIKAKOS | 2,144 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST FROM CAPITAL LEASES | 92,301 | 92,301 | 92,301 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| RESERVE LIABILITY | 69,656 | 19,076 |
| ESCROW LIABILITY | 31,485 | 6,371 |
| DUE TO JOHN HADJIKAKOS | 105 |
| Item No. | 1 |
|---|---|
| Borrower's Name | CAPTIAL LEASE REC-OLYMPIA PROP LLC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | |
| 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 |
| Item No. | 2 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-BEACHCOMBERS APTS |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | |
| 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 |
| Item No. | 3 |
|---|---|
| Borrower's Name | CAPITAL LEASE REC-BEACH HOUSE I LLC |
| Borrower's Title | |
| Original Amount of Loan | |
| Balance Due | 888544 |
| 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 | 888544 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE & PERMITS | 2 | 2 | 2 |