| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Rental Dwellings - Units 101, 201, 202, 301 | 2013-07-10 | 531,600 | SL/GDS MM | 2750.0000000000 % | 8,860 | 8,860 | |||
| Rental Improvements | 2013-12-19 | 9,550 | 150DB MQ4 | 0000000015.000000000000 | 119 | 119 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 40.2401shrs HEI, Inc | 2013-05 | Douglas Kroll | 1,075 | 991 | 2 | 82 | ||||
| 674.7599shrs HEI, Inc | 2013-05 | Douglas Kroll | 17,990 | 15,756 | 37 | 2,197 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 850 shares of Cerus Corp | 6,971 | 5,483 |
| 10000 shares of Composite Technology Corp | 5 | |
| 1100 shares of Suntech Power Holdings Co Ltd ADR | 785 | 572 |
| 106 shares of Dodge Cox Funds Intnal Stock Fund | 5,020 | 4,581 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Real Estate - apartment bldg units | 531,600 | 8,860 | 522,740 | 535,800 |
| Real Estate - apartment bldg land | 28,000 | 28,000 | 28,200 | |
| Real Estate - apartment improvements | 9,550 | 119 | 9,431 | 9,431 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in HEI | AT COST | 1,101 | 1,185 |
| Loan Rec - Overlook LLC | AT COST | 60,000 | 60,000 |
| Investment in Olomana LLC | AT COST | 1,450 | 1,450 |
| Item No. | 1 |
|---|---|
| Lender's Name | Bank of the Bluegrass Trust |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 475660 |
| Balance Due | 420876 |
| Date of Note | 2013-07 |
| Maturity Date | 2033-07 |
| Repayment Terms | 20 years |
| Interest Rate | 0000000000.042500000000 |
| Security Provided by Borrower | |
| Purpose of Loan | real estate investment |
| Description of Lender Consideration | mortgage loan |
| Consideration FMV | 559600 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan acquisition - points | 2,486 | 2,486 | |
| Loan acquisition - other costs | 2,051 | 2,051 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 709 | 709 | ||
| Cleaning and maintenance | 15,192 | 15,192 | ||
| Insurance | 2,705 | 2,705 | ||
| Managements fees | 6,569 | 6,569 | ||
| Repairs | 10,582 | 10,582 | ||
| Supplies | 6,749 | 6,749 | ||
| Utilities | 9,702 | 9,702 | ||
| Depreciation from Olomana LLC 20-29531211 25 | 15,452 | 15,452 | ||
| Dues and subscriptions | 2,104 | 2,104 | ||
| Amortization | 771 | 771 | ||
| Bank service charges | 741 | 741 | ||
| Management meetings | 78 | 78 | ||
| Pest control | 182 | 182 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| from Olomana LLC - Schedule K-1 Form 1065 | -1,522 | -1,522 |
| Description | Amount |
|---|---|
| Adjustment for non-cashflow items Depreciation and amortization expense | 24,889 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to shareholders | 5,819 | 5,819 |
| Loan from Olomana LLC - real estate acquisition down payment | 62,853 | |
| Loan from Olomana LLC - losses from real estate rentals covered by Olomana LLC | 22,153 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax return preparation and accounting | 9,975 | 9,975 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign tax - ETrade | 7 | 7 | ||
| Real estate taxes | 16,550 | 16,550 |