| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 81,225 | 81,225 | 81,225 |
| 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 |
|---|
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN ISLAND CAMPUS | 100 | 100 | |
| INVESTMENT IN ATLANTIC AVE | 100 | 100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 65,488 | 65,488 | 35,220 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM RELATED ENTITIES | 396,842 | 69,013 | 69,013 |
| PREDEVELOPMENT COSTS | 1,963,494 | 3,075,274 | 3,075,274 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING | 115,798 | 115,798 | 109,998 | |
| OFFICE EXPENSE | 8,537 | 8,537 | 8,537 | |
| INSURANCE | 60,517 | 60,517 | 60,517 | |
| DIRECT PROJECT EXPENSES | 433,281 | 433,281 | 419,066 | |
| PROJECT DEVELOPMENT COSTS | 0 | 0 | 19,109 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| parking lot revenue | 15,000 | 15,000 | 15,000 |
| Interest income - note receivable | 252,000 | 252,000 | 252,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED PARTIES | 135,819 | 488,296 |