| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 110,199 | 110,199 | 105,926 |
| 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 | 5,654 | 5,654 | 5,654 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREDEVELOPMENT COSTS | 488,982 | 423,587 | 423,587 |
| DUE FROM AFFILIATES | 189,656 | 159,052 | 159,052 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIRECT PROJECT EXPENSES | 1,444,768 | 1,444,768 | 1,308,369 | |
| INSURANCE | 84,206 | 84,206 | 84,206 | |
| ADVERTISING | 84,143 | 84,143 | 108,209 | |
| OFFICE EXPENSES | 10,563 | 10,563 | 10,563 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Interest income | 199,856 | 199,856 | 199,856 |
| parking lot revenue | 15,000 | 15,000 | 15,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO RELATED PARTIES | 393,438 | 907,698 |