| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING/AUDIT FEES | 69,132 | 69,132 | 67,898 |
| Contractor | Explanation |
|---|---|
| WINDELS MARX LANE MITTENDORF | LEGAL |
| 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 CS II | 100 | 100 | |
| INVESMENT IN CS III | 100 | 100 | |
| INVESTMENT IN CS IV | 100 | 100 | |
| INVESTMENT IN LOWER GEORGE ST | 100 | 100 | |
| INVESTMENT IN CHILD HEALTH INS | 100 | 100 | |
| INVEST IN STUDENT HOUSING DEVE | 100 | 100 | |
| INVEST IN UNIVERSITY HOUSING | 100 | 100 | |
| INVESTMENT IN TRANSIT VILLAGE | 1,842,448 | 1,842,448 | |
| INVEST IN HELDRICH CONDO | 100 | 100 | |
| INVEST IN HELDRICH URBAN RENEW | 100 | 100 | |
| INVEST IN STDNT HS URBAN RENEW | 100 | 100 | |
| INVESTMENT IN UNIVERSITY DEVEL | 100 | 100 | |
| INVESETMENT IN SOMERSET STREET | 100 | 100 | |
| INVESTMENT IN EDUCATIONAL FACI | 100 | 100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 59,236 | 59,236 | 57,805 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REDEVELOPMENT COSTS | 5,767,369 | 16,064,345 | 16,064,345 |
| INTEREST RECEIVABLE | 1,522,861 | 965,075 | 965,075 |
| OTHER ASSETS | 22,200 | 22,200 | 22,200 |
| CAPITAL LEASE RECEIVABLE | 279,090,056 | 75,419,674 | 75,419,674 |
| DEFERRED DEVELOPER FEE | 1,100,000 | 1,100,000 | 1,100,000 |
| ESCROW DEPOSITS | 22,715 | 647,877 | 647,877 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 268,497 | 0 | 268,497 | 263,622 |
| OFFICE EXPENSE | 110,792 | 0 | 110,792 | 114,669 |
| CONFERENCES AND MEETINGS | 26,327 | 0 | 26,327 | 26,327 |
| INSURANCE | 150,943 | 0 | 150,943 | 150,943 |
| DIRECT REDEVELOPMENT PROJECT | 267,789 | 161,334 | 106,455 | 358,153 |
| BAD DEBT EXPENSE | 3,794,356 | 0 | 3,794,356 | 0 |
| PROJECT DEVELOPMENT COSTS | 0 | 0 | 0 | 790,185 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MANAGEMENT & DEVELOPMENT FEES | 731,710 | 731,710 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 71,618 | 71,618 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| MIDDLESEX COUNTY IMPROVEMENT AUTHORITY | 3,258,356 | 2005-04 | 2037-01 | 6 % |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 103,878 | 103,878 | 103,878 |