| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 3,000 | 0 | 0 | 3,000 |
| TAX PREPARATION | 7,450 | 0 | 0 | 7,450 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS - AMERISERV | 2016-06-30 | 11,731 | 762 | 15.0000 | 782 | 1,544 | ||
| LOAN FEES - REVERE | 2017-06-01 | 8,314 | 69 | 10.0000 | 831 | 900 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| FARM HOUSE | 2013-09-30 | 341,664 | 47,106 | SL | 3.64 % | 12,423 | |||
| STOCK | 2013-09-30 | 1,000 | 375 | SL | 10.0000 | 100 | |||
| MULE | 2014-06-30 | 10,800 | 7,004 | 200DB | 10.04 % | 1,084 | |||
| SOLAR PANEL ARRAY | 2014-06-30 | 75,000 | 59,610 | 200DB | 10.94 % | 8,205 | |||
| Building | 2008-05-15 | 426,998 | 93,977 | SL | 2.56 % | 10,948 | |||
| RITE AID BLDG | 2006-05-15 | 2,077,787 | 557,332 | SL | 2.56 % | 53,274 | 53,274 | ||
| BUILDING | 2017-01-01 | 336,064 | 93,715 | SL | 2.56 % | 8,617 | 8,617 | ||
| BUILDING | 2017-01-01 | 834,152 | 533,912 | SL | 2.56 % | 21,388 | 21,388 | ||
| Restaurant | 2008-01-01 | 105,490 | 32,460 | SL | 2.56 % | 2,705 | 2,705 | ||
| Clubhouse renovations | 2008-01-01 | 204,812 | 48,028 | SL | 2.56 % | 5,251 | 5,251 | ||
| BUILDING | 2017-01-01 | 262,869 | 15,223 | SL | 2.56 % | 6,740 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| General Explanation Supplemental Information for Form 990-PF | Prior period adjustment:The former preparer recorded contributions of noncash assets at fair market value and then accounted for membership interests at FMV plus or minus changes in equity from the date of contribution forward.I made the initial adjustment on the 2016 return to record investments at cost but have found that I needed to make more adjustments to tie the basis to cost at the beginning of the year. This prior period adjustment allows for proper accounting of the contribution of noncash assets and also allows for the proper accounting of assets and liabilities held by disregarded entities and to be consistent with the other investments recorded at cost held by the private foundation.The cost basis of the beginning of the year balance sheet was adjusted and the adjustments resulted in a decrease in net assets as of 7/1/17 totaling $863,257. |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 235,639 | 249,170 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 2,605 | 2,605 | ||
| Buildings | 4,248,172 | 1,483,570 | 2,764,602 | 12,298,968 |
| Land | 2,671,375 | 2,671,375 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 99% OF TAYLOR PLANTATION LLC | AT COST | 1,178,192 | 1,576,382 |
| 54% OF WESTVIEW OFFICE LLC | AT COST | 239,975 | 364,230 |
| 47% BONITA SPRINGS HOLDINGS LLC | AT COST | 395,639 | 874,200 |
| 49% BELLEFONTE HOLDINGS LLC | AT COST | 179,726 | 1,478,000 |
| 35.55% FREDERIC INVESTMENT GROUP III | AT COST | 271,788 | 519,000 |
| 25% HANOVER OFFICE | AT COST | 19,301 | 890,000 |
| 35% HORIZON INVESTMENTS | AT COST | 211 | 315,000 |
| 49% ALTUS PANTOPS 250 | AT COST | 43,591 | 270,000 |
| 49% BALLENGER CREEK | AT COST | 42,455 | 645,000 |
| 49% BARBARA FRITCHIE | AT COST | 26,252 | 428,750 |
| 49% IRON HORSE | AT COST | 216,672 | 1,225,000 |
| 99% DAN JAY | AT COST | 65,646 | 2,020,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 85,800 | 75,903 | 9,897 | |
| Buildings | 341,664 | 59,529 | 282,135 | 512,557 |
| Land | 220,000 | 220,000 | ||
| Miscellaneous | 1,000 | 475 | 525 |
| Item No. | 1 |
|---|---|
| Lender's Name | MID ATLANTIC FARM BUREAU |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 289,520 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | AMERISERV |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 2,980,150 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | REVERE BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 1,252,458 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 18,914 | 17,321 | 17,321 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 1,613 | 1,613 | ||
| ASSET VALUE FEE | 6,923 | 6,923 | ||
| BANK CHARGES | 43 | 43 | ||
| OFFICE EXPENSE | 130 | 130 | ||
| Rental Expenses | 275,466 | 263,036 | ||
| WATER TO TABLE EXPS | 22,687 | 22,687 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BELLEFONTE HOLDINGS LLC | 105,238 | ||
| BONITA SPRINGS HLDGS K-1 | 92,796 | ||
| Neg basis Frd Inv Grp III | -264,796 | ||
| Rental Income - Noninvestment Property | 87,433 | ||
| TAYLOR PLANTATION K-1 | 273,594 | ||
| WESTVIEW OFFICE K-1 | -58,663 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 12,000 | 12,000 |
| DUE TO WITH AN E LLC | 25,653 | 25,653 |
| Rounding | 1 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
ICENHOWER |
75,549 |
|
DUE FROM KRISTIN PROCTOR TRUST |
4,350 |
|
DUE FROM SHOOKSTOWN RE LLC |
60,126 |
|
DUE FROM AFFILIATES |
161,410 |
|
DUE FROM DELPHIA CHARITABLE TR |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATOR | 5,000 | 0 | 0 | 5,000 |
| MANAGEMENT | 5,000 | 0 | 0 | 5,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 5,053 | 5,053 | ||
| TAXES - OTHER | 2,369 | 2,369 |