| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BALA CYNWYD BUILDING | 2016-12-31 | 1,056,911 | 108,400 | SL | 39.000000000000 | 27,100 | 27,100 | 27,100 | |
| BATHROOM IMPROVEMENTS | 2017-09-22 | 42,937 | 3,578 | SL | 39.000000000000 | 1,101 | 1,101 | 1,101 | |
| DECK | 2017-12-07 | 19,421 | 1,535 | SL | 39.000000000000 | 498 | 498 | 498 | |
| DRAPES | 2017-08-31 | 10,865 | 7,243 | SL | 5.000000000000 | 2,173 | 2,173 | 2,173 | |
| HVAC | 2017-11-30 | 21,950 | 1,736 | SL | 39.000000000000 | 563 | 563 | 563 | |
| KITCHEN IMPROVEMENTS | 2017-11-20 | 8,844 | 700 | SL | 39.000000000000 | 227 | 227 | 227 | |
| LAND IMPROVEMENTS | 2017-04-26 | 21,086 | 5,155 | SL | 15.000000000000 | 1,406 | 1,406 | 1,406 | |
| PAINTING | 2017-12-06 | 32,734 | 2,587 | SL | 39.000000000000 | 839 | 839 | 839 | |
| PLUMBING | 2017-10-10 | 10,042 | 835 | SL | 39.000000000000 | 257 | 257 | 257 | |
| ROOF IMPROVEMENTS | 2017-11-22 | 8,550 | 675 | SL | 39.000000000000 | 219 | 219 | 219 | |
| CARPENTRY IMPROVEMENTS | 2017-08-29 | 27,523 | 2,353 | SL | 39.000000000000 | 706 | 706 | 706 | |
| ELECTRICAL IMPROVEMENTS | 2017-12-06 | 4,373 | 345 | SL | 39.000000000000 | 112 | 112 | 112 | |
| DECK | 2018-07-16 | 59,750 | 3,702 | SL | 39.000000000000 | 1,532 | 1,532 | 1,532 | |
| ROOF TOP A/C UNIT WITH GAS HEAT | 2019-06-14 | 16,700 | 678 | SL | 39.000000000000 | 428 | 428 | 428 | |
| HVAC | 2021-07-01 | 34,500 | 150DB | 15.000000000000 | 34,500 | 1,150 | 1,150 | ||
| CHIMNEY | 2021-09-01 | 5,275 | 150DB | 15.000000000000 | 5,275 | 117 | 117 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BALA CYNWYD BUILDING | 1,056,911 | 135,500 | 921,411 | 921,411 |
| BATHROOM IMPROVEMENTS | 42,937 | 4,679 | 38,258 | 38,258 |
| DECK | 19,421 | 2,033 | 17,388 | 17,388 |
| DRAPES | 10,865 | 9,416 | 1,449 | 1,449 |
| HVAC | 21,950 | 2,299 | 19,651 | 19,651 |
| KITCHEN IMPROVEMENTS | 8,844 | 927 | 7,917 | 7,917 |
| LAND IMPROVEMENTS | 21,086 | 6,561 | 14,525 | 14,525 |
| PAINTING | 32,734 | 3,426 | 29,308 | 29,308 |
| PLUMBING | 10,042 | 1,092 | 8,950 | 8,950 |
| ROOF IMPROVEMENTS | 8,550 | 894 | 7,656 | 7,656 |
| CARPENTRY IMPROVEMENTS | 27,523 | 3,059 | 24,464 | 24,464 |
| ELECTRICAL IMPROVEMENTS | 4,373 | 457 | 3,916 | 3,916 |
| DECK | 59,750 | 5,234 | 54,516 | 54,516 |
| ROOF TOP A/C UNIT WITH GAS HEAT | 16,700 | 1,106 | 15,594 | 15,594 |
| HVAC | 34,500 | 34,500 | 0 | 0 |
| CHIMNEY | 5,275 | 5,275 | 0 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 10,873 | 7,285 | 7,285 | 3,588 |
| WATER | 2,340 | 1,568 | 1,568 | 772 |
| TELEPHONE | 1,320 | 885 | 885 | 435 |
| GENERAL SUPPLIES | 829 | 555 | 555 | 274 |
| INSURANCE | 5,000 | 3,333 | 3,333 | 1,667 |
| BANK FEES | 271 | 271 | 271 | 0 |
| CAPITAL IMPROVEMENTS | 6,560 | 6,560 | 6,560 | 0 |
| REPAIR AND MAINTENANCE | 35,867 | 35,867 | 35,867 | 0 |
| OFFICE | 135 | 135 | 135 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CATERER FEES | 600 | 600 | |
| OTHER INCOME | 225 | 225 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BMT LOAN | 209,903 | 126,285 |
| DEPOSITS | 17,450 | 27,500 |
| SECURITY DEPOSIT | 6,505 | 7,205 |
| SBA LOAN | 44,900 | 44,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 1,495 | 997 | 997 | 498 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS TAXES | 2,480 | 1,662 | 1,662 | 818 |