| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 85,073 | 85,073 | 85,073 |
| 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 | |
| INVEST IN UNIV HOUSING | 100 | 100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 9,784 | 9,784 | 9,784 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM RELATED ENTITIES | 69,013 | 86,061 | 86,061 |
| PREDEVELOPMENT COSTS | 3,075,274 | 422,944 | 422,944 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MARKETING | 100,701 | 100,701 | 100,701 | |
| OFFICE EXPENSE | 22,392 | 22,392 | 22,392 | |
| INSURANCE | 64,261 | 64,261 | 64,261 | |
| DIRECT PROJECT EXPENSES | 768,701 | 768,701 | 887,607 |
| 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 |
| Man., Overhead Fees | 1,027,032 | 0 | 1,027,032 |
| Sale of Land and Air Rights | 1,571,511 | 0 | 1,571,511 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED PARTIES | 488,296 | 194,424 |