| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 5,950 | 2,975 | 2,975 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND-BASIS FROM ESTATE | 2010-01-01 | 44,000 | |||||||
| BUILDING-BASIS FROM ESTATE | 2010-01-01 | 556,727 | 262,337 | S/L | 27.5000 | 20,244 | 20,244 | ||
| LAND IMPROVEMENTS-CARRYOVER BASIS | 2010-01-01 | 50,017 | 42,633 | 150DB | 15.0000 | 2,954 | 2,954 | ||
| FURNISHINGS | 2010-06-15 | 1,868 | 1,868 | 200DB | 5.0000 | ||||
| 2 LOTS BY SUSQUEHANNA APTS | 2010-01-01 | 30,000 | |||||||
| FURNISHINGS | 2011-03-31 | 407 | 407 | 200DB | 5.0000 | ||||
| FURNISHINGS | 2011-04-30 | 1,210 | 1,210 | 200DB | 5.0000 | ||||
| FURNISHINGS | 2011-07-31 | 352 | 352 | 200DB | 5.0000 | ||||
| FURNISHINGS | 2011-08-31 | 271 | 271 | 200DB | 5.0000 | ||||
| FURNISHINGS | 2011-10-31 | 921 | 921 | 200DB | 5.0000 | ||||
| FURNISHINGS | 2011-11-30 | 256 | 256 | 200DB | 5.0000 | ||||
| DEHUMIDIFIER | 2012-06-30 | 79 | 79 | 200DB | 5.0000 | ||||
| 2 OIL TANKS | 2012-12-31 | 609 | 609 | 200DB | 5.0000 | ||||
| JOHN DEERE MOWER | 2012-05-13 | 2,226 | 2,226 | 200DB | 5.0000 | ||||
| OIL TANKS | 2013-01-31 | 1,001 | 1,001 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2013-04-30 | 276 | 276 | 200DB | 5.0000 | ||||
| DEHUMIDIFIER | 2013-07-31 | 124 | 124 | 200DB | 5.0000 | ||||
| CARPET | 2013-09-30 | 349 | 349 | 200DB | 5.0000 | ||||
| WASHER | 2013-10-31 | 359 | 359 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2014-02-28 | 596 | 596 | 200DB | 5.0000 | ||||
| WATER HEATER | 2014-04-30 | 1,087 | 1,087 | 200DB | 5.0000 | ||||
| CARPET | 2014-05-31 | 368 | 368 | 200DB | 5.0000 | ||||
| WATER HEATER | 2014-07-31 | 872 | 872 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2014-08-31 | 252 | 252 | 200DB | 5.0000 | ||||
| WATER HEATER | 2014-08-31 | 266 | 266 | 200DB | 5.0000 | ||||
| CARPET | 2014-12-31 | 380 | 380 | 200DB | 5.0000 | ||||
| CARPET | 2014-07-31 | 354 | 354 | 200DB | 5.0000 | ||||
| NEW CARPET | 2015-04-30 | 536 | 536 | 200DB | 5.0000 | ||||
| NEW CABINET DRAWERS | 2015-05-31 | 56 | 56 | 200DB | 5.0000 | ||||
| NEW CARPET | 2015-07-31 | 708 | 708 | 200DB | 5.0000 | ||||
| NEW REFRIGERATOR | 2015-08-31 | 310 | 310 | 200DB | 5.0000 | ||||
| PARKING LOT SEALING | 2015-10-31 | 1,845 | 1,436 | 150DB | 15.0000 | 55 | 55 | ||
| CARPET | 2015-11-30 | 268 | 268 | 200DB | 5.0000 | ||||
| CARPET | 2015-12-31 | 401 | 401 | 200DB | 5.0000 | ||||
| WASHER & DRYER | 2016-05-09 | 374 | 374 | 200DB | 5.0000 | ||||
| WATER HEATER | 2016-05-09 | 883 | 883 | 200DB | 5.0000 | ||||
| CARPET CLEANER | 2016-08-03 | 105 | 105 | 200DB | 5.0000 | ||||
| CARPET | 2016-12-08 | 354 | 354 | 200DB | 5.0000 | ||||
| DRIVEWAY SEALING | 2016-05-25 | 3,073 | 2,302 | 150DB | 15.0000 | 90 | 90 | ||
| CARPET | 2017-01-12 | 391 | 391 | 200DB | 5.0000 | ||||
| TRIMMER | 2017-06-14 | 241 | 241 | 200DB | 5.0000 | ||||
| CARPET | 2017-07-08 | 495 | 495 | 200DB | 5.0000 | ||||
| SEALING | 2017-10-03 | 2,125 | 2,125 | 150DB | 15.0000 | ||||
| REFRIGERATOR | 2017-11-11 | 292 | 292 | 200DB | 5.0000 | ||||
| CARPET | 2017-12-14 | 3,687 | 3,687 | 200DB | 5.0000 | ||||
| CARPET | 2018-01-15 | 268 | 268 | 200DB | 5.0000 | ||||
| CARPET | 2018-04-12 | 354 | 354 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2018-06-05 | 322 | 322 | 200DB | 5.0000 | ||||
| RANGE | 2018-06-05 | 285 | 285 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2018-07-10 | 305 | 305 | 200DB | 5.0000 | ||||
| CARPET | 2018-07-22 | 288 | 288 | 200DB | 5.0000 | ||||
| FURNACE | 2018-03-15 | 1,774 | 1,774 | 200DB | 5.0000 | ||||
| WASHER & DRYER | 2018-09-17 | 793 | 793 | 200DB | 5.0000 | ||||
| SNOW BLOWER | 2018-12-14 | 529 | 529 | 200DB | 5.0000 | ||||
| REFRIGERATOR | 2019-11-27 | 339 | 339 | 200DB | 5.0000 | ||||
| CARPET & FLOORING | 2020-02-12 | 349 | 268 | 200DB | 5.0000 | 38 | 38 | ||
| CARPET & FLOORING | 2020-07-10 | 421 | 292 | 200DB | 5.0000 | 52 | 52 | ||
| HOT WATER HEATER | 2020-12-22 | 816 | 537 | 200DB | 5.0000 | 111 | 111 | ||
| CARPET | 2021-02-18 | 362 | 188 | 200DB | 5.0000 | 69 | 69 | ||
| REFRIGERATOR | 2021-03-08 | 387 | 201 | 200DB | 5.0000 | 74 | 74 | ||
| CARPET | 2021-04-09 | 281 | 146 | 200DB | 5.0000 | 54 | 54 | ||
| WATER HEATER | 2021-04-22 | 1,852 | 963 | 200DB | 5.0000 | 356 | 356 | ||
| CARPET | 2021-07-17 | 281 | 146 | 200DB | 5.0000 | 54 | 54 | ||
| (2) REFRIGERATORS | 2021-10-10 | 774 | 402 | 200DB | 5.0000 | 149 | 149 | ||
| FURNACE | 2022-10-31 | 2,789 | 139 | 200DB | 5.0000 | 1,060 | 1,060 | ||
| CARPET | 2022-11-30 | 375 | 19 | 200DB | 5.0000 | 142 | 142 | ||
| HOT WATER HEATER | 2022-12-31 | 2,897 | 145 | 200DB | 5.0000 | 1,101 | 1,101 | ||
| TRIMMER | 2023-05-31 | 241 | 200DB | 5.0000 | 60 | 60 | |||
| (4) CARPETS | 2023-09-30 | 1,898 | 200DB | 5.0000 | 285 | 285 | |||
| VACUUM | 2023-09-30 | 55 | 200DB | 5.0000 | 8 | 8 | |||
| CARPET | 2023-12-31 | 425 | 200DB | 5.0000 | 21 | 21 | |||
| REFRIGERATOR | 2023-12-31 | 403 | 200DB | 5.0000 | 20 | 20 | |||
| PAVING | 2023-10-31 | 7,389 | 150DB | 15.0000 | 92 | 92 | |||
| LEASEHOLD IMPROVEMENTS | 2023-04-30 | 2,681 | S/L | 15.0000 | 112 | 112 | |||
| LAND @ FMV 1/1/10 | 2010-01-01 | 8,080 | |||||||
| BUILDING @ FMV 1/1/10 | 2010-01-01 | 92,920 | 43,785 | S/L | 27.5000 | 141 | 141 | ||
| IMPROVEMENTS | 2010-12-15 | 10,268 | 4,496 | S/L | 27.5000 | 16 | 16 | ||
| IMPROVEMENTS | 2011-06-15 | 929 | 390 | S/L | 27.5000 | 1 | 1 | ||
| FURNISHINGS | 2011-06-15 | 1,971 | 1,971 | 200DB | 5.0000 | ||||
| FURNACE | 2014-03-13 | 4,639 | 1,483 | S/L | 27.5000 | 7 | 7 | ||
| BUILDING IMPROVEMENTS | 2014-11-26 | 6,445 | 5,048 | S/L | 15.0000 | 108 | 108 | ||
| NEW REFRIGERATOR | 2015-08-31 | 450 | 450 | 200DB | 5.0000 | ||||
| NEW CARPET | 2015-09-30 | 2,100 | 2,100 | 200DB | 5.0000 | ||||
| SEWER LINE | 2016-05-25 | 591 | 424 | S/L | 15.0000 | 10 | 10 | ||
| WATER HEATER | 2016-12-15 | 280 | 280 | 200DB | 5.0000 | ||||
| WINDOWS (228) | 2017-09-04 | 197 | 133 | S/L | 15.0000 | 1 | 1 | ||
| RANGE (228) | 2018-06-06 | 477 | 477 | 200DB | 5.0000 | ||||
| LAND @ FMV 1/1/10 | 2010-01-01 | 180,090 | |||||||
| BUILDING @ FMV 1/1/10 | 2010-01-01 | 486,910 | 161,784 | S/L | 39.0000 | 12,484 | 12,484 | ||
| IMPROVEMENTS-BARRACKS | 2011-06-15 | 22,681 | 6,712 | S/L | 39.0000 | 582 | 582 | ||
| NEW HEATING UNIT | 2012-02-29 | 16,880 | 6,675 | S/L | 27.5000 | 614 | 614 | ||
| RANGE | 2013-09-04 | 480 | 480 | 200DB | 5.0000 | ||||
| NEW WATER TREATMENT SYSTEM | 2015-06-29 | 2,942 | 2,207 | S/L | 15.0000 | 98 | 98 | ||
| PARKING LOT SEALING | 2015-10-20 | 4,943 | 3,848 | 150DB | 15.0000 | 146 | 146 | ||
| REFRIGERATOR | 2016-08-25 | 505 | 505 | 200DB | 5.0000 | ||||
| FLOORING | 2016-01-14 | 335 | 240 | S/L | 15.0000 | 11 | 11 | ||
| BULLET PROOF GLASS | 2016-01-26 | 2,335 | 1,674 | S/L | 15.0000 | 77 | 77 | ||
| FLOORING | 2016-04-20 | 2,021 | 1,449 | S/L | 15.0000 | 67 | 67 | ||
| IMPROVEMENTS | 2016-04-28 | 1,569 | 1,124 | S/L | 15.0000 | 53 | 53 | ||
| IMPROVEMENTS | 2016-05-23 | 3,768 | 2,700 | S/L | 15.0000 | 126 | 126 | ||
| SEALING | 2017-10-05 | 753 | 753 | 150DB | 15.0000 | ||||
| TILE | 2017-10-06 | 1,015 | 1,015 | 200DB | 5.0000 | ||||
| GARBAGE DISPOSAL | 2018-12-01 | 1,079 | 1,079 | 200DB | 5.0000 | ||||
| SEALING | 2018-05-14 | 763 | 763 | 150DB | 15.0000 | ||||
| SEALING | 2019-11-27 | 763 | 763 | 150DB | 15.0000 | ||||
| ROOF | 2021-09-12 | 3,200 | 320 | S/L | 15.0000 | 213 | 213 | ||
| SEALING | 2022-06-23 | 1,125 | 70 | 150DB | 15.0000 | 106 | 106 | ||
| LAND-BASIS FROM ESTATE | 2010-01-01 | 20,800 | |||||||
| BUILDING-BASIS FROM ESTATE | 2010-01-01 | 116,023 | 54,671 | S/L | 27.5000 | 4,219 | 4,219 | ||
| LAND-BASIS FROM ESTATE | 2010-01-01 | 90,000 | |||||||
| BUILDING-BASIS FROM ESTATE | 2010-01-01 | 329,128 | 109,358 | S/L | 39.0000 | 8,439 | 8,439 | ||
| LAND IMPROVEMENTS | 2010-01-01 | 5,185 | 4,420 | 150DB | 15.0000 | 306 | 306 | ||
| EQUIPMENT | 2010-01-01 | 21,226 | 21,226 | 200DB | 7.0000 | ||||
| CARPET | 2013-05-10 | 1,380 | 1,380 | 200DB | 5.0000 | ||||
| WATER HEATER | 2014-01-29 | 315 | 315 | 200DB | 5.0000 | ||||
| DUCT WORK | 2015-02-19 | 2,070 | 418 | S/L | 39.0000 | 53 | 53 | ||
| NEW BASEBOARD HEAT | 2015-03-05 | 1,380 | 276 | S/L | 39.0000 | 35 | 35 | ||
| NEW CONCRETE POSTS | 2015-06-29 | 161 | 121 | S/L | 15.0000 | 5 | 5 | ||
| HEATERS | 2016-12-29 | 126 | 126 | 200DB | 5.0000 | ||||
| RESTRIPPING LOT | 2016-05-31 | 350 | 262 | 150DB | 15.0000 | 11 | 11 | ||
| STEEL DOOR | 2018-05-23 | 985 | 117 | S/L | 39.0000 | 25 | 25 | ||
| REFRIGERATOR | 2019-01-04 | 610 | 610 | 200DB | 5.0000 | ||||
| ROOF | 2019-11-21 | 1,000 | 1,000 | S/L | 15.0000 | ||||
| FLOORING | 2022-05-31 | 2,100 | 525 | 200DB | 5.0000 | 630 | 630 | ||
| WATER HEATER | 2023-01-01 | 646 | 200DB | 5.0000 | 226 | 226 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF 228-230 NEW MALLERY | PURCHASE | 2023-01 | 155,000 | 129,347 | 11,946 | 75,028 | 61,321 | |||
| SEE ATTACHMENT D-1 | PURCHASE | 115,595 | 111,706 | 3,889 | ||||||
| SEE ATTACHMENT D-1 | PURCHASE | 86,107 | 86,107 | |||||||
| SEE ATTACHMENT D-1 | PURCHASE | 291,496 | 313,155 | -21,659 | ||||||
| SEE ATTACHMENT D-1 | PURCHASE | 254,420 | 273,173 | -18,753 | ||||||
| SEE ATTACHMENT D-1 | PURCHASE | 557 | 557 | |||||||
| SEE ATTACHMENT D-2 | PURCHASE | 18,656 | 24,596 | -5,940 | ||||||
| SEE ATTACHMENT D-2 | PURCHASE | 65,701 | 39,604 | 26,097 | ||||||
| SEE ATTACHMENT D-3 | PURCHASE | 16,325 | 16,895 | -570 | ||||||
| SEE ATTACHMENT D-3 | PURCHASE | 33,383 | 30,777 | 2,606 | ||||||
| SEE ATTACHMENT D-4 | PURCHASE | 44,017 | 46,298 | -2,281 | ||||||
| SEE ATTACHMENT D-4 | PURCHASE | 431,845 | 403,836 | 28,009 | ||||||
| SEE ATTACHMENT D-6 | PURCHASE | 72,531 | 71,331 | 1,200 | ||||||
| SEE ATTACHMENT D-6 | PURCHASE | 830,430 | 618,835 | 211,595 | ||||||
| SEE ATTACHMENT D-7 | PURCHASE | 453,770 | 350,000 | 103,770 | ||||||
| SEE ATTACHMENT D-8 | PURCHASE | 554,975 | 526,462 | 28,513 | ||||||
| SEE ATTACHMENT D-8 | PURCHASE | 687,494 | 521,032 | 166,462 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JACKSON LIFE ANNUITY | 1,750,000 | 1,750,000 |
| WELLS FARGO 2565 | 2,177,605 | 2,177,605 |
| WELLS FARGO 1848 | 825,609 | 825,609 |
| WELLS FARGO 0483 | 129,286 | 129,286 |
| WELLS FARGO 9405 | 2,179,056 | 2,179,056 |
| WELLS FARGO 3420 | 240,257 | 240,257 |
| WELLS FARGO 8632 | 2,494,400 | 2,494,400 |
| WELLS FARGO 5497 | 2,052,240 | 2,052,240 |
| WELLS FARGO 7578 | 1,651,506 | 1,651,506 |
| FORETHOUGHT LIFE ANNUITY | 500,000 | 500,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| IGM 2003-1 | 342 | 342 | |
| IGM 2003-2 | 534 | 534 | |
| IGM 2004-1 | 334 | 334 | |
| IGM 2004-2 | 122 | 122 | |
| IGM 2005-1 | 863 | 863 | |
| IGM 2005-2 | 2,442 | 2,442 | |
| IGM 2006-1 | 268 | 268 | |
| IGM 2006-2 | 546 | 546 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,552,797 | 660,641 | 892,156 | 1,552,797 |
| LAND IMPROVEMENTS | 78,331 | 63,135 | 15,196 | 78,331 |
| EQUIPMENT & FURNISHINGS | 72,925 | 64,057 | 8,868 | 72,925 |
| LAND | 364,890 | 364,890 | 364,890 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 1,930 | 1,930 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 6,759 | 19,598 | 19,598 |
| DUE TO/FROM DIFFERENCE | -2,611 | -2,611 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX PAYMENTS | 6,854 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUSQUEHANNA APARTMENTS | ||||
| INSURANCE | 15,238 | 15,238 | ||
| REPAIRS & MAINTENANCE | 10,138 | 10,138 | ||
| TRASH COLLECTION | 6,539 | 6,539 | ||
| PEST CONTROL | 2,294 | 2,294 | ||
| GROUND MAINTENANCE | 1,191 | 1,191 | ||
| VEHICLE EXPENSE | 1,184 | 1,184 | ||
| OFFICE EXPENSE | 722 | 722 | ||
| SYSTEM TESTING | 355 | 355 | ||
| SNOW REMOVAL | 168 | 168 | ||
| TENANT FUNCTIONS | 162 | 162 | ||
| DUES & DONATION | 87 | 87 | ||
| 53WYOMINGAVE &55 W HARRISON | ||||
| INSURANCE | ||||
| REPAIRS & MAINTENANCE | ||||
| 10-12 PA AVE,TUNKHANNOCK PA | ||||
| INSURANCE | ||||
| REPAIRS & MAINTENANCE | ||||
| 220-222 NEW MALLERY PL, WB | ||||
| REPAIRS & MAINTENANCE | ||||
| INSURANCE | ||||
| PEST CONTROL | ||||
| LEVEE FEE | ||||
| 224 NEW MALLERY PL, WB | ||||
| INSURANCE | ||||
| REPAIRS & MAINTENANCE | ||||
| PEST CONTROL | ||||
| RECYCLING FEES | ||||
| LEVEE FEE | ||||
| 228-230 NEW MALLERY PL WB | ||||
| PEST CONTROL | 40 | 40 | ||
| 35 SECOND STREET, TUNK PA | ||||
| INSURANCE | ||||
| 1745 VALLEY RD, MANSFIELD | ||||
| INSURANCE | 1,626 | 1,626 | ||
| REPAIRS & MAINTENANCE | 300 | 300 | ||
| 872 SALEM BLVD,SHICKSHINNY | ||||
| REPAIRS & MAINTENANCE | 7,065 | 7,065 | ||
| INSURANCE | 6,119 | 6,119 | ||
| SYSTEM TESTING | 2,475 | 2,475 | ||
| PEST CONTROL | 500 | 500 | ||
| 22 SPRUCE STREET, TUNK PA | ||||
| INSURANCE | 1,555 | 1,555 | ||
| RR1 ROUTE 6&PA 220N TOWANDA | ||||
| APPRAISALS | ||||
| INSURANCE | ||||
| GROUND MAINTENANCE | ||||
| REPAIRS & MAINTENANCE | ||||
| 915 ROUTE 6, TUNKHANNOCK PA | ||||
| REPAIRS & MAINTENANCE | 6,388 | 6,388 | ||
| INSURANCE | 6,304 | 6,304 | ||
| PEST CONTROL | 500 | 500 | ||
| WATER TESTING | 260 | 260 | ||
| 119 WARREN ST TUNKHANNOCK | ||||
| INSURANCE | 544 | 544 | ||
| 35 WYOMING AVE | ||||
| INSURANCE | 8 | 8 | ||
| EXPENSES | ||||
| WELLS FARGO FEES | 60,320 | 60,320 | ||
| OFFICE EXPENSE | 1,144 | 572 | 572 | |
| SERVICE CHARGES/FEES - STOCK | 1,066 | 1,066 | ||
| INSURANCE | 467 | 467 | ||
| IGM PTR LOSS | 1,075 | 1,075 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 2,152 | 2,152 | |
| ROYALTY DEDUCTIONS | -26 | -26 | |
| REIMBURSEMENT | 8,321 | 8,321 |
| Description | Amount |
|---|---|
| NON REPORTED GAIN | 51,137 |
| UNREALIZED APPRECIATION OF MKT SEC | 622,564 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 2,300 | 1,405 |
| PAYROLL TAXES | 2,766 | 2,807 |
| ACCRUED INSURANCE REFUND | 2,198 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
DUE FROM PA DEPT OF REC |
690 |
|
INSTALLMENT SALE WARREN ST |
117,857 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUSQUEHANNA APARTMENTS | 46,923 | 46,923 |