| 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 | 86,172 | SL/GDS MM | 2750.0000000000 % | 19,328 | 19,328 | ||
| Rental Improvements | 2013-12-19 | 9,550 | 3,364 | 150DB MQ4 | 0000000015.000000000000 | 567 | 567 | ||
| Rental Improvements | 2016-01-01 | 4,784 | 693 | 150DB HY | 0000000015.000000000000 | 312 | 312 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 850 shares of Cerus Corp | 6,971 | 2,914 |
| 1100 shares of Suntech Power Holdings Co Ltd ADR | 3,366 | 3,244 |
| 106 shares of Dodge Cox Funds Intnal Stock Fund | 5,020 | 5,112 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Real Estate - apartment bldg units | 531,600 | 125,869 | 405,731 | 580,410 |
| Real Estate - apartment bldg land | 28,000 | 28,000 | 30,730 | |
| Real Estate - apartment improvements | 9,550 | 9,550 | 10,055 | |
| Real Estate - apartment improvements | 4,784 | 4,784 | 4,908 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Investment in HEI | AT COST | 1,101 | 2,248 |
| Item No. | 1 |
|---|---|
| Lender's Name | Bank of the Bluegrass Trust |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 356,870 |
| 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 | 251 | 138 | 138 |
| Loan acquisition - other costs | 206 | 97 | 97 |
| Description | Amount |
|---|---|
| Depreciation adjustment | 4,265 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 1,148 | 1,148 | ||
| Cleaning and maintenance | 20,035 | 20,035 | ||
| Insurance | 4,232 | 4,232 | ||
| Management fees | 8,340 | 8,340 | ||
| Repairs | 18,845 | 18,845 | ||
| Supplies | 10,516 | 10,516 | ||
| Utilities | 22,611 | 22,611 | ||
| Depreciation from Olomana LLC 20-29531211 25 | 19,490 | 19,490 | ||
| Dues and subscriptions | 1,368 | 1,368 | ||
| Amortization from Olomana LLC 20-29531211 25 | 525 | 525 | ||
| Bank service charges | 1,189 | 1,189 | ||
| Amortization | 916 | 916 | ||
| Office expenses | 622 | 622 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Loan from Olomana LLC - losses from real estate rentals covered by Olomana LLC | 37,444 | 10,400 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax return preparation and accounting | 2,468 | 2,468 | ||
| related to property management | 2,314 | 2,314 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign tax - ETrade | 11 | 11 | ||
| Real estate taxes | 9,659 | 9,659 | ||
| Locality taxes | 3,128 | 3,128 |