$12,250,000 (Met Ave) - $1,000,000 (expenses)? + $750,000 (Beach Channel) + $1,300,000 (Review) + $1,100,000 (Red Hook) = approx. $14,500,000 ≠ $16,500,00. Where will remaining $2,000,000 come from?