| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES - CBIZ ADVISORS | 29,355 | 14,678 | 14,677 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 2011-01-01 | 901,892 | 294,730 | SL | 39.000000000000 | 23,125 | 23,125 | ||
| BUILDING IMPROVEMENTS- ROOF | 2011-12-31 | 23,200 | 7,437 | SL | 39.000000000000 | 595 | 595 | ||
| HVAC | 2014-07-31 | 43,870 | 11,156 | SL | 39.000000000000 | 1,125 | 1,125 | ||
| HVAC | 2018-12-05 | 59,448 | 7,492 | SL | 40.000000000000 | 1,486 | 1,486 | ||
| HVAC | 2020-12-16 | 157,750 | 11,832 | SL | 40.000000000000 | 3,944 | 3,944 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING IMPROVEMENTS | 901,892 | 317,855 | 584,037 | |
| BUILDING IMPROVEMENTS- ROOF | 23,200 | 8,032 | 15,168 | |
| HVAC | 43,870 | 12,281 | 31,589 | |
| HVAC | 59,448 | 8,978 | 50,470 | |
| HVAC | 157,750 | 15,776 | 141,974 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OPULENTIA, LLC | AT COST | 23,467 | 75,648 |
| PRECIOUS METALS | AT COST | 472,742 | 782,930 |
| INTERACTIVE BROKERS | AT COST | 247,777 | 247,777 |
| BONUS EVENTUS TWO LLC | AT COST | 1,338,603 | 2,696,200 |
| CHI RETAIL ASSOCIATES | AT COST | 2,444,611 | 0 |
| ABNER PROPERTIES | AT COST | 1,995,460 | 3,093,417 |
| WINSLOW | AT COST | 14,224,292 | 19,310,267 |
| BONUS EVENTUS THREE LLC | AT COST | 569,740 | 696,830 |
| ROSEN GLUCK AND MAY | AT COST | 1,230,574 | 732,700 |
| 902 ASSOCIATES | AT COST | 1,334,021 | 819,684 |
| 36 EAST 31ST | AT COST | 762,026 | 340,290 |
| KINGS GRANT | AT COST | 3,154,634 | 10,687,299 |
| MODAY REALTY | AT COST | 702,044 | 850,000 |
| 4069 ROSEN ASSOCIATES | AT COST | 351,344 | 922,264 |
| ASHEBORO ASSOCIATES | AT COST | 634,959 | 566,667 |
| BONUS EVENTUS LLC | AT COST | 0 | 783,063 |
| HEX PERFORMANCE | AT COST | 0 | 462,975 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| NORTON ROSE FULBRIGHT | 35,288 | 35,288 | 0 | |
| LEGAL FEES - NATIONAL CREDIT | 62 | 62 | 0 | |
| LEGAL FEES - ROSEN EQUITIES | 1,520 | 1,520 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID LEASING COMMISSIONS | 22,958 | 13,993 | 0 |
| UTILITY DEPOSIT- COLERAIN | 1,635 | 1,635 | 1,635 |
| OTHER RECEIVABLE | 83 | 83 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OPULENTIA, LLC- PASSTHROUGH PORTFOLIO DEDUCTIONS | 541 | 541 | 0 | |
| BONUS EVENTUS, LLC - PASSTHROUGH PORTFOLIO DEDUCTIONS | 3,477 | 3,477 | 0 | |
| BONUS EVENTUS II, LLC - PASSTHROUGH PORTFOLIO DEDUCTIONS | 37,841 | 37,841 | 0 | |
| BONUS EVENTUS III, LLC - PASSTHROUGH | 24,504 | 24,504 | 0 | |
| PENALTIES | 2,287 | 0 | 0 | |
| OFFICE | 274,341 | 137,170 | 137,170 | |
| HEX PERFORMANCE LLC - PASSTHROUGH | 40,911 | 0 | 0 | |
| BONUS EVENTUS LLC - PASSTHROUGH | 10 | 10 | 0 | |
| BROKERAGE FEES | 39,836 | 398,360 | 0 | |
| CAMULET - CY LOSS | 73,470 | 0 | 0 | |
| 36 E 31 PORTFOLIO DEDUCTIONS | 465 | 465 | 0 | |
| CHI RETAIL - CY LOSS | 74,101 | 74,101 | 0 | |
| CEDAR FAIR - CY LOSS | 1,338 | 0 | 0 | |
| RGM - CY LOSS | 115,477 | 115,477 | 0 | |
| UTILITIES | 7,655 | 7,655 | 0 | |
| OPERATING & MAINTENANCE | 109,089 | 109,089 | 0 | |
| INSURANCE | 27,544 | 27,544 | 0 | |
| ADMINISTRATIVE | 55 | 55 | 0 | |
| AMORTIZATION | 8,965 | 8,965 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ABNER - RENTAL INCOME | 144,717 | 144,717 | 144,717 |
| ABNER - UBTI | 12,305 | 0 | 12,305 |
| NATURAL RESOURCES - ROYALTY INCOME | 20 | 20 | 20 |
| 902 - RENTAL INCOME | -12,166 | -12,166 | -12,166 |
| 902 - UBTI | -6,228 | 0 | -6,228 |
| NATURAL RESOURCES - ORDINARY BUSINESS INCOME | 7 | 7 | 7 |
| 36E31ST - RENTAL INCOME | 22,280 | 22,280 | 22,280 |
| OPULENTIA - PORTFOLIO INCOME | 18 | 18 | 18 |
| CALUMET - OTHER INCOME | 40,796 | 40,796 | 40,796 |
| 36E31ST - UBTI | 5,173 | 0 | 5,173 |
| CHI RETAIL - UBTI | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| INCOME ON BOOK, NOT ON RETURN | 1,834,252 |
| TRANSFER OF NET ASSETS FROM ESTATE OF MIRIAM N. ROSEN | 52,678,500 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT- TENANTS | 21,231 | 21,231 |
| CASH OVERDRAFT | 4,642,103 | 0 |
| BONUS EVENTUS - NEGATIVE BASIS | 265,112 | 186,918 |
| HEX PERFORMANCE - NEGATIVE BASIS | 110,407 | 151,325 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ROSEN EQUITIES | 10,000 | 10,000 | 0 | |
| DELAWARE CORP AGENCY | 25 | 25 | 0 | |
| CT CORPORATION SYSTEM | 499 | 499 | 0 | |
| MANAGEMENT FEES - ROSEN EQUITIES | 71,463 | 71,463 | 0 | |
| OFFICE FEE - ROSEN EQUITIES | 1,090 | 1,090 | 0 | |
| OTHER - INVOKE TAX PARTNERS | 500 | 500 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INTERACTIVE BROKERS - FOREIGN TAXES | 2,254 | 2,254 | 0 | |
| 36 EAST 31ST COMPANY - FOREIGN TAXES | 1 | 1 | 0 | |
| BONUS EVENTUS 3 - FOREIGN TAXES | 41 | 41 | 0 | |
| REAL ESTATE TAXES | 107,510 | 107,510 | 0 |