PDF page 5
Apartment
Number Status Rooms/Baths
Number of
Shares
Sales Price @
$1,300 per Share
Estimated
Monthly
Maintenance @
$2.0454
Estimated
Annual
Maintenance @
$24.545
Approximate Amount
of Mortgage
Applicable to Each
Apartment @ $99.92
per Share
Estimated Tax
Deduction @
$9.4508 per Share
1S S 4/1 435 $565,500 $889.75 $10,677.08 $43,465.20 $4,111.10
1M S 3/1 337 $438,100 $689.30 $8,271.67 $33,673.04 $3,184.92
2A S 4/1 440 $572,000 $899.98 $10,799.80 $43,964.80 $4,158.35
2H S 4/1 440 $572,000 $899.98 $10,799.80 $43,964.80 $4,158.35
2M S 3/1 330 $429,000 $674.98 $8,099.85 $32,973.60 $3,118.76
3A S 4/1 445 $578,500 $910.20 $10,922.53 $44,464.40 $4,205.61
4T S 4/1 450 $585,000 $920.43 $11,045.25 $44,964.00 $4,252.86
6M V 3/1 350 $458,227 $715.89 $8,590.75 $34,972.00 $3,307.78
3,227
Total = 8 units.
S=Stabilized V=Vacant
Schedule A - Cedar Realty, LLC
The Lamont
1717 East 18th Street
Brooklyn, New York