| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 11,886 |
| Person Name | Explanation |
|---|---|
| MICHAEL KONIG | |
| TAMMY LIFSHUTZ |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| REAL ESTATE -1125 702 | 2010-08-25 | 530,261 | 50,214 | S/L | 27.5000 | 19,282 | 19,282 | 19,282 | |
| LAND - 1125 702 | 2010-08-25 | 88,376 | |||||||
| BUILDING - 5959 COLLINS | 2010-01-01 | 4,685,645 | 559,674 | S/L | 27.5000 | 170,387 | 170,387 | 170,387 | |
| LAND- 5959 COLLINS | 2010-01-01 | 780,940 | |||||||
| APARTMENT - 10295 COLLINS 310-311 | 2011-05-13 | 749,460 | 47,125 | S/L | 27.5000 | 27,253 | 27,253 | 27,253 | |
| LAND - 10295 COLLINS 310-311 | 2011-05-13 | 124,910 | |||||||
| APARTMENT - 10295 411 | 2011-03-30 | 214,265 | 14,988 | S/L | 27.5000 | 7,791 | 7,791 | 7,791 | |
| LAND - 10295 411 | 2011-01-10 | 35,710 | |||||||
| BUILDING - 2754 RIO GRANDE | 2011-11-28 | 58,025 | 2,418 | S/L | 27.5000 | 2,110 | 2,110 | 2,110 | |
| LAND - 2754 RIO GRANDE | 2011-11-28 | 9,670 | |||||||
| APARTMENT -10295 COLLINS 410 | 2011-11-28 | 443,763 | 18,490 | S/L | 27.5000 | 16,137 | 16,137 | 16,137 | |
| LAND - 10295 COLLINS 410 | 2011-11-28 | 73,960 | |||||||
| APARTMENT - SW 134TH TERRACE | 2011-06-15 | 124,361 | 7,380 | S/L | 27.5000 | 4,522 | 4,522 | 4,522 | |
| LAND - SW 134TH TERRACE | 2011-06-15 | 20,727 | |||||||
| REAL ESTATE - 5275 IMAGES | 2011-12-01 | 34,868 | 1,319 | S/L | 27.5000 | 1,268 | 1,268 | 1,268 | |
| LAND -5275 IMAGES | 2011-12-01 | 5,763 | |||||||
| APARTMENT - 3032 PKWY | 2011-08-24 | 43,713 | 2,285 | S/L | 27.5000 | 1,590 | 1,590 | 1,590 | |
| LAND - 3032 PKWY BLVD | 2011-08-24 | 7,286 | |||||||
| RENTAL REAL ESTATE 701 | 2012-10-25 | 1,886,913 | 14,295 | S/L | 27.5000 | 68,615 | 68,615 | 68,615 | |
| LAND 701 | 2012-10-25 | 314,486 | |||||||
| REAL ESTATE - 2210 GRAND CAYMAN | 2012-05-11 | 36,700 | 834 | S/L | 27.5000 | 1,335 | 1,335 | 1,335 | |
| LAND - 2210 GRAND CAYMAN | 2012-05-11 | 6,116 | |||||||
| BUILDING - 3020 PARKWAY BLVD | 2012-06-27 | 44,701 | 880 | S/L | 27.5000 | 1,626 | 1,626 | 1,626 | |
| LAND - 3020 | 2012-06-27 | 7,450 | |||||||
| REAL ESTATE - ST. REGIS | 2012-02-28 | 4,621,578 | 147,050 | S/L | 27.5000 | 168,058 | 168,058 | 168,058 | |
| LAND - ST. REGIS | 2012-02-28 | 770,263 | |||||||
| BUILDING IMPROVEMENTS - ST REGIS | 2012-12-31 | 354,858 | 538 | S/L | 27.5000 | 12,904 | 12,904 | 12,904 | |
| BUILDING IMPROVEMENTS '13 | 2013-06-30 | 212,286 | S/L | 27.5000 | 4,181 | 4,181 | 4,181 | ||
| REAL ESTATE - 13015 | 2012-12-07 | 51,871 | 79 | S/L | 27.5000 | 1,886 | 1,886 | 1,886 | |
| LAND - 13015 | 2012-12-07 | 8,645 | |||||||
| REAL ESTATE - 13016 PLANTATION | 2012-12-31 | 69,623 | 105 | S/L | 27.5000 | 2,532 | 2,532 | 2,532 | |
| LAND - 10316 PLANTATION | 2012-12-31 | 11,604 | |||||||
| REAL ESTATE - BERMUDA LAKES | 2012-12-11 | 51,643 | 78 | S/L | 27.5000 | 1,878 | 1,878 | 1,878 | |
| LAND - BERMUDA LAKES | 2012-12-10 | 8,607 | |||||||
| RENTAL REAL ESTATE - 1840 FOXHALL CIRCLE | 2012-02-10 | 46,228 | 1,261 | S/L | 27.5000 | 1,681 | 1,681 | 1,681 | |
| REAL ESTATE - 2336 QUAKER | 2012-02-24 | 98,407 | 3,131 | S/L | 27.5000 | 3,579 | 3,579 | 3,579 | |
| LAND -2336 QUAKER | 2012-02-24 | 16,401 | |||||||
| RENTAL REAL ESTATE - 3024 PARKWAY BLVD | 2012-06-28 | 37,237 | 733 | S/L | 27.5000 | 1,355 | 1,355 | 1,355 | |
| LAND - 3024 PARKWAY | 2012-06-28 | 6,206 | |||||||
| REAL ESTATE - 3081 BLOOMSBURY DR | 2012-05-04 | 81,673 | 1,856 | S/L | 27.5000 | 2,970 | 2,970 | 2,970 | |
| LAND - 3081 BLOOMSBURY | 2012-05-04 | 13,612 | |||||||
| RENTAL REAL ESTATE - 6503 | 2012-04-18 | 194,242 | 5,003 | S/L | 27.5000 | 6,181 | 6,181 | 6,181 | |
| LAND - 6503 | 2012-04-18 | 32,374 | |||||||
| BUILDING - BLANCO | 2013-04-11 | 118,412 | S/L | 27.5000 | 3,050 | 3,050 | 3,050 | ||
| LAND - BLANCO | 2013-04-11 | 19,735 | |||||||
| BUILDING - 3008 PARKWAY BLVD 208B | 2013-11-08 | 61,170 | S/L | 27.5000 | 278 | 278 | 278 | ||
| LAND - 3008 PARKWAY BLVD 208B | 2013-11-08 | 10,195 | |||||||
| BUILDING - PARKWAY UNIT 103 | 2013-11-22 | 67,203 | S/L | 27.5000 | 305 | 305 | 305 | ||
| LAND | 2013-11-22 | 11,201 | |||||||
| BUILDING - 3032 PARKWAY 103 | 2013-06-22 | 80,978 | S/L | 27.5000 | 1,595 | 1,595 | 1,595 | ||
| LAND - 3032 PARKWAY 103 | 2013-06-22 | 13,496 | |||||||
| BUILDING - 3830 BOWLINE CIRCLE | 2013-05-17 | 49,687 | S/L | 27.5000 | 1,129 | 1,129 | 1,129 | ||
| LAND - 3830 BOWLINE CIRCLE | 2013-05-17 | 8,281 | |||||||
| BUILDING - 3831 NAUTICAL WAY 204 | 2013-09-03 | 56,454 | S/L | 27.5000 | 599 | 599 | 599 | ||
| LAND - 3831 NAUTICAL WAY 204 | 2013-09-03 | 9,409 | |||||||
| BUILDING - 3835 NAUTICAL WAY | 2013-08-09 | 52,330 | S/L | 27.5000 | 714 | 714 | 714 | ||
| LAND - 3835 NAUTICAL WAY | 2013-08-09 | 8,722 | |||||||
| BUILDING - 5279 IMAGES CIRCLE | 2013-01-08 | 33,753 | S/L | 27.5000 | 1,176 | 1,176 | 1,176 | ||
| LAND - 5279 IMAGES CIRCLE | 2013-01-08 | 5,625 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 6503 CHAGFORD | PURCHASE | 2013-11 | 285,000 | 226,616 | 17,285 | 52,283 | 11,184 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN HIGHLAND 44 | 1,816,874 | 1,816,874 | |
| INVESTMENT IN LIFCO | 6,198,139 | 6,198,139 | |
| INVESTMENT IN LAKEWOOD HIGHGATE | 1,534,997 | 1,534,997 | |
| INVESTMENT IN VIEW LSP | 6,215,272 | 6,215,272 | |
| INVESTMENT IN WF LIBERTY | 9,250,092 | 9,250,092 | |
| INVESTMENT IN LAWRENCE TUSCANY | 27,925,528 | 27,925,528 | |
| INVESTMENT IN HOSPITALITY F | 672,587 | 672,587 | |
| INVESTMENT IN NEW SI WATER, LLC | 2,046,845 | 2,046,845 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 14,997,916 | 1,406,519 | 13,591,397 | 13,591,727 | |
| LAND | 2,397,396 | 2,397,396 | 2,397,396 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST RECEIVABLE | 1,403,076 | 803,076 | 803,076 |
| MISC RECEIVABLE | 1,476 | 1,476 | |
| DUE FROM PERDOMO | 182,000 | 190,974 | 190,974 |
| ESCROW RECEIVABLE | 7,500 | ||
| DUE FROM DUNBAR | 2,353,254 | 4,633,254 | 4,633,254 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| FILING FEES | 5,147 | 5,147 | 5,147 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GAIN ON SALE OF 3737 CARRIBEA | 341,386 | 341,386 | |
| VIEW LPS | -33 | -33 | |
| LAKEWOOD HIGHGATE LLC | 59,347 | 59,347 | |
| LAWRENCE TUSCANY, LLC | -12 | -12 | |
| LIFCO HOTELS LLC | 265,181 | 265,181 | |
| HIGHLAND 44 HOLDING, LLC | 44,850 | 44,850 | |
| NEW SI WATER | -30,037 | -30,037 | |
| WF LIBERTY | -12 | -12 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED GAIN ON INSTALLMENT SALE | 15,683,950 | 15,683,950 |
| SECURITY DEPOSIT PAYABLE | 68,000 | 38,000 |
| LOAN PAYABLE | 45,525 | 45,525 |
| LIFCO | 1,580,050 | |
| DEPOSIT PAYABLE | 400,000 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CORAL REEF | NONE | 2,327,951 | 2,473,254 | 2008-05 | 2012-12 | 12.00 % | GUARANTEE | INVESTMENT | |||
| NOAHS ARK | NONE | 5,555,594 | 24,433,302 | 2009-02 | 2012-12 | 12.00 % | GUARANTEE | INVESTMENT | |||
| HUDSON COMMONS LLC | NONE | 2,876,903 | 2,779,737 | 2011-08 | 2018-08 | 12.00 % | GUARANTEE | INVESTMENT | |||
| UNION CITY HEALTH CARE FACILITY INC | NONE | 17,200,000 | 17,200,000 | 2011-09 | 2021-08 | 12.00 % | GUARANTEE | INVESTMENT | |||
| 1043 BEDFORD REALTY LLC | NONE | 300,000 | 300,000 | 2012-01 | 2015-01 | 11.00 % | GUARANTEE | INVESTMENT |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 2,077 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX ON NET INVESTMENT IN | 348,524 |