| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 7,750 | 0 | 0 | 7,750 |
| 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 | 11,431 | 1,544 | 15.0000 | 762 | 2,306 | ||
| LOAN FEES - REVERE | 2017-06-01 | 8,314 | 900 | 10.0000 | 831 | 1,731 |
| 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 | 59,529 | SL | 3.64 % | 12,423 | |||
| STOCK | 2013-09-30 | 1,000 | 475 | SL | 10.0000 | 100 | |||
| MULE | 2014-06-30 | 10,800 | 8,088 | 200DB | 8.73 % | 943 | |||
| SOLAR PANEL ARRAY | 2014-06-30 | 75,000 | 67,815 | 200DB | 9.58 % | 7,185 | |||
| Building | 2008-05-15 | 426,998 | 104,925 | SL | 2.56 % | 10,948 | 10,948 | ||
| RITE AID BLDG | 2006-05-15 | 2,077,787 | 610,606 | SL | 2.56 % | 53,274 | 53,274 | ||
| BUILDING | 2017-01-01 | 336,064 | 102,332 | SL | 2.56 % | 8,617 | 8,617 | ||
| BUILDING | 2017-01-01 | 834,152 | 555,300 | SL | 2.56 % | 21,388 | 21,388 | ||
| Restaurant | 2008-01-01 | 105,490 | 35,165 | SL | 2.56 % | 2,705 | 2,705 | ||
| Clubhouse renovations | 2008-01-01 | 204,812 | 53,279 | SL | 2.56 % | 5,251 | 5,251 | ||
| BUILDING | 2017-01-01 | 262,869 | 21,963 | SL | 2.56 % | 6,740 | 6,740 | ||
| PARKING LOT | 2019-01-01 | 45,719 | SL | 3.33 % | 1,522 | 1,522 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 330,359 | 326,467 |
| 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 | 1,592,493 | 2,655,679 | 12,358,431 |
| Improvements | 45,719 | 1,522 | 44,197 | |
| Land | 3,135,272 | 3,135,272 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 99% OF TAYLOR PLANTATION LLC | AT COST | 1,460,822 | 1,576,382 |
| 54% OF WESTVIEW OFFICE LLC | AT COST | 279,009 | 364,230 |
| 47% BONITA SPRINGS HOLDINGS LLC | AT COST | 296,713 | 874,200 |
| 49% BELLEFONTE HOLDINGS LLC | AT COST | 142,506 | 1,478,000 |
| 35.55% FREDERIC INVESTMENT GROUP III | AT COST | 297,450 | 519,000 |
| 25% HANOVER OFFICE | AT COST | 38,054 | 890,000 |
| 49% ALTUS PANTOPS 250 | AT COST | 21,331 | 270,000 |
| 49% BALLENGER CREEK | AT COST | 45,040 | 645,000 |
| 49% IRON HORSE | AT COST | 433,344 | 1,225,000 |
| 99% DAN JAY | AT COST | 64,049 | 2,020,000 |
| 10% CAMP HILL HOLDINGS | AT COST | 2,307 | 444,000 |
| 27% APPLEBEES PROPERTY | AT COST | 52,622 | 540,000 |
| 35% SCP-EBC LLC | AT COST | 42,777 | 450,000 |
| 84.58% RIVERSIDE BRICKWORKS | AT COST | 13,261 | 2,125,000 |
| 99% SUNSET REAL ESTATE | AT COST | 339,254 | 579,150 |
| 10% WHITEHORSE I | AT COST | 15,363 | 646,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Machinery and Equipment | 85,800 | 84,031 | 1,769 | 86,800 |
| Buildings | 341,664 | 71,952 | 269,712 | 185,106 |
| Land | 581,942 | 581,942 | 581,942 | |
| Miscellaneous | 1,000 | 575 | 425 |
| Item No. | 1 |
|---|---|
| Lender's Name | MID ATLANTIC FARM BUREAU |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 238,478 |
| 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 | 2,683,297 |
| 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 | 1,134,176 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | JUSTINE INVESTMENTS LLC |
| Lender's Title | |
| Relationship to Insider | RELATED PARTY |
| Original Amount of Loan | 961,695 |
| Balance Due | 961,695 |
| Date of Note | 2018-12 |
| Maturity Date | |
| Repayment Terms | DUE ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | |
| Consideration FMV | 961695 |
| Item No. | 5 |
|---|---|
| Lender's Name | EDWARD D SCOTT |
| Lender's Title | |
| Relationship to Insider | RELATED PARTY |
| Original Amount of Loan | 117,400 |
| Balance Due | 117,400 |
| Date of Note | 2018-12 |
| Maturity Date | |
| Repayment Terms | DUE ON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | PURCHASE REAL ESTATE |
| Description of Lender Consideration | |
| Consideration FMV | 117400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 17,321 | 15,708 | 15,708 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 1,593 | 1,593 | ||
| ASSET VALUE FEE | 5,029 | 5,029 | ||
| BANK CHARGES | 107 | 107 | ||
| MEETINGS & TRAVEL | 5,817 | 5,817 | ||
| OFFICE EXPENSE | 149 | 149 | ||
| Rental Expenses | 284,164 | 284,164 | ||
| WATER TO TABLE EXPENSE | 16,436 | 16,436 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALTUS PANTOPS 250 K-1 | 12,283 | ||
| BALLENGER CREEK K-1 | 29,265 | ||
| BARBARA FRITCHIE K-1 | -7,104 | ||
| BELLEFONTE HOLDINGS LLC | 127,894 | ||
| BONITA SPRINGS HLDGS K-1 | 98,891 | ||
| DAN-JAY LLC K-1 | -15,238 | ||
| FREDERICK INV GR III K-1 | 41,979 | ||
| HANOVER OFFICE LLC K-1 | 24,939 | ||
| SUNSET REAL ESTATE K-1 | 62,043 | ||
| TAYLOR PLANTATION K-1 | 282,630 | ||
| WESTVIEW OFFICE K-1 | -39,034 |
| 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 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
ICENHOWER |
73,589 |
|
DUE FROM KRISTIN PROCTOR TRUST |
|
|
DUE FROM SHOOKSTOWN RE LLC |
|
|
DUE FROM AFFILIATES |
47,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATOR | 6,000 | 0 | 0 | 6,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 9,328 |