| 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 | 162,600 | SL | 39.000000000000 | 27,100 | 27,100 | 27,100 | |
| BATHROOM IMPROVEMENTS | 2017-09-22 | 42,937 | 5,780 | SL | 39.000000000000 | 1,101 | 1,101 | 1,101 | |
| DECK | 2017-12-07 | 19,421 | 2,531 | SL | 39.000000000000 | 498 | 498 | 498 | |
| DRAPES | 2017-08-31 | 10,865 | 10,865 | SL | 5.000000000000 | 0 | 0 | 0 | |
| HVAC | 2017-11-30 | 21,950 | 2,862 | SL | 39.000000000000 | 563 | 563 | 563 | |
| KITCHEN IMPROVEMENTS | 2017-11-20 | 8,844 | 1,154 | SL | 39.000000000000 | 227 | 227 | 227 | |
| LAND IMPROVEMENTS | 2017-04-26 | 21,086 | 7,967 | SL | 15.000000000000 | 1,406 | 1,406 | 1,406 | |
| PAINTING | 2017-12-06 | 32,734 | 4,265 | SL | 39.000000000000 | 839 | 839 | 839 | |
| PLUMBING | 2017-10-10 | 10,042 | 1,349 | SL | 39.000000000000 | 257 | 257 | 257 | |
| ROOF IMPROVEMENTS | 2017-11-22 | 8,550 | 1,113 | SL | 39.000000000000 | 219 | 219 | 219 | |
| CARPENTRY IMPROVEMENTS | 2017-08-29 | 27,523 | 3,765 | SL | 39.000000000000 | 706 | 706 | 706 | |
| ELECTRICAL IMPROVEMENTS | 2017-12-06 | 4,373 | 569 | SL | 39.000000000000 | 112 | 112 | 112 | |
| DECK | 2018-07-16 | 59,750 | 6,766 | SL | 39.000000000000 | 1,532 | 1,532 | 1,532 | |
| ROOF TOP A/C UNIT WITH GAS HEAT | 2019-06-14 | 16,700 | 1,534 | SL | 39.000000000000 | 428 | 428 | 428 | |
| HVAC | 2021-07-01 | 34,500 | 150DB | 15.000000000000 | 0 | 2,300 | 2,300 | ||
| CHIMNEY | 2021-09-01 | 5,275 | 150DB | 15.000000000000 | 0 | 352 | 352 | ||
| ROOF IMPROVEMENTS | 2022-09-30 | 71,020 | 455 | SL | 39.000000000000 | 1,821 | 0 | 1,821 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BALA CYNWYD BUILDING | 1,056,911 | 189,700 | 867,211 | 867,211 |
| BATHROOM IMPROVEMENTS | 42,937 | 6,881 | 36,056 | 36,056 |
| DECK | 19,421 | 3,029 | 16,392 | 16,392 |
| DRAPES | 10,865 | 10,865 | 0 | 0 |
| HVAC | 21,950 | 3,425 | 18,525 | 18,525 |
| KITCHEN IMPROVEMENTS | 8,844 | 1,381 | 7,463 | 7,463 |
| LAND IMPROVEMENTS | 21,086 | 9,373 | 11,713 | 11,713 |
| PAINTING | 32,734 | 5,104 | 27,630 | 27,630 |
| PLUMBING | 10,042 | 1,606 | 8,436 | 8,436 |
| ROOF IMPROVEMENTS | 8,550 | 1,332 | 7,218 | 7,218 |
| CARPENTRY IMPROVEMENTS | 27,523 | 4,471 | 23,052 | 23,052 |
| ELECTRICAL IMPROVEMENTS | 4,373 | 681 | 3,692 | 3,692 |
| DECK | 59,750 | 8,298 | 51,452 | 51,452 |
| ROOF TOP A/C UNIT WITH GAS HEAT | 16,700 | 1,962 | 14,738 | 14,738 |
| HVAC | 34,500 | 34,500 | 0 | 0 |
| CHIMNEY | 5,275 | 5,275 | 0 | 0 |
| ROOF IMPROVEMENTS | 71,020 | 2,276 | 68,744 | 68,744 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 14,163 | 9,442 | 9,442 | 4,721 |
| WATER | 1,815 | 1,210 | 1,210 | 605 |
| TELEPHONE | 1,320 | 880 | 880 | 440 |
| GENERAL SUPPLIES | 2,165 | 1,443 | 1,443 | 722 |
| INSURANCE | 7,000 | 4,667 | 4,667 | 2,333 |
| BANK FEES | 1,635 | 1,090 | 1,090 | 545 |
| MISC | 100 | 0 | 0 | 100 |
| CAPITAL IMPROVEMENTS | 36,300 | 36,300 | 36,300 | 0 |
| REPAIR AND MAINTENANCE | 37,216 | 37,216 | 37,216 | 0 |
| OFFICE | 467 | 467 | 467 | 0 |
| EVENT RELATED | 2,416 | 2,416 | 2,416 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CATERER FEES | 1,550 | 1,550 | |
| OTHER INCOME | 150 | 150 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BMT LOAN | 65,194 | 78,386 |
| DEPOSITS | 27,500 | 34,100 |
| SECURITY DEPOSIT | 7,205 | 6,164 |
| SBA LOAN | 44,900 | 44,900 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 9,661 | 6,440 | 6,440 | 3,221 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BUSINESS TAXES | 1,450 | 950 | 950 | 500 |