| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2013 income tax preparation fees | 1,068 | |||
| related to property management | 1,347 | 1,347 |
| 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 | 8,860 | SL/GDS MM | 2750.0000000000 % | 19,328 | 19,328 | ||
| Rental Improvements | 2013-12-19 | 9,550 | 119 | 150DB MQ4 | 0000000015.000000000000 | 944 | 944 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Election for Treatment of Unused Prior Year Corpus Distributions Pursuant to IRC Section 4942g3 and | Election for Treatment of Unused Prior Year Corpus Distributions Pursuant to IRC Section 4942g)3) and Reg. 53.4942a)3c)2)iv) the Foundation elects to treat unused prior tax years distributions that were treated as corpus distributions as distributions from corpus in the current tax year. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 850 shares of Cerus Corp | 6,971 | 5,304 |
| 2100 shares of Suntech Power Holdings Co Ltd ADR | 204 | 149 |
| 106 shares of Dodge Cox Funds Intnal Stock Fund | 5,020 | 4,482 |
| 100 shares of Vodafone Group | 3,366 | 3,417 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Real Estate - apartment bldg units | 531,600 | 28,188 | 503,412 | 535,800 |
| Real Estate - apartment bldg land | 28,000 | 28,000 | 28,200 | |
| Real Estate - apartment improvements | 9,550 | 1,063 | 8,487 | 9,500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in HEI | AT COST | 1,101 | 1,636 |
| Loan Rec - Olomana LLC | AT COST | 44,673 | 44,673 |
| Item No. | 1 |
|---|---|
| Lender's Name | Bank of the Bluegrass Trust |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 475660 |
| Balance Due | 407566 |
| 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 | 573500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Loan acquisition - points | 2,486 | 1,980 | 1,980 |
| Loan acquisition - other costs | 2,051 | 1,641 | 1,641 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 1,201 | 1,201 | ||
| Cleaning and maintenance | 3,189 | 3,189 | ||
| Insurance | 6,175 | 6,175 | ||
| Managements fees | 7,742 | 7,742 | ||
| Repairs | 17,962 | 17,962 | ||
| Supplies | 4,488 | 4,488 | ||
| Utilities | 15,036 | 15,036 | ||
| Depreciation from Olomana LLC 20-29531211 25 | 16,514 | 16,514 | ||
| Dues and subscriptions | 6,030 | 6,030 | ||
| Amortization | 1,433 | 1,433 | ||
| Bank service charges | 24 | 24 | ||
| Management meetings | 358 | 211 | ||
| Pest control | 152 | 152 | ||
| 2013 Passive Activity Loss Limitation carryover | 10,122 | 10,122 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| from Olomana LLC - Schedule K-1 Form 1065 | -389 | -389 | |
| interest from loan receivable - Olomana LLC | 1,564 | 1,564 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to shareholders | 5,819 | 2,026 |
| Loan from Olomana LLC - real estate acquisition down payment | 62,853 | 46,508 |
| Loan from Olomana LLC - losses from real estate rental covered by Olomana LLC | 21,874 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real estate taxes | 13,838 | 13,838 |