| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 5,800 | 2,900 | 2,900 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND-BASIS FROM ESTATE | 2010-01-01 | 44,000 | |||||||
| BUILDING-BASIS FROM ESTATE | 2010-01-01 | 556,727 | 282,581 | S/L | 27.5000 | 20,245 | 20,245 | ||
| LAND IMPROVEMENTS-CARRYOVER BASIS | 2010-01-01 | 50,017 | 45,587 | 150DB | 15.0000 | 2,953 | 2,953 | ||
| 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 | 1,491 | 150DB | 15.0000 | 54 | 54 | ||
| 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 | 2,392 | 150DB | 15.0000 | 91 | 91 | ||
| 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 | 306 | 200DB | 5.0000 | 38 | 38 | ||
| CARPET & FLOORING | 2020-07-10 | 421 | 344 | 200DB | 5.0000 | 47 | 47 | ||
| HOT WATER HEATER | 2020-12-22 | 816 | 648 | 200DB | 5.0000 | 90 | 90 | ||
| CARPET | 2021-02-18 | 362 | 257 | 200DB | 5.0000 | 42 | 42 | ||
| REFRIGERATOR | 2021-03-08 | 387 | 275 | 200DB | 5.0000 | 45 | 45 | ||
| CARPET | 2021-04-09 | 281 | 200 | 200DB | 5.0000 | 32 | 32 | ||
| WATER HEATER | 2021-04-22 | 1,852 | 1,319 | 200DB | 5.0000 | 213 | 213 | ||
| CARPET | 2021-07-17 | 281 | 200 | 200DB | 5.0000 | 32 | 32 | ||
| (2) REFRIGERATORS | 2021-10-10 | 774 | 551 | 200DB | 5.0000 | 89 | 89 | ||
| FURNACE | 2022-10-31 | 2,789 | 1,199 | 200DB | 5.0000 | 636 | 636 | ||
| CARPET | 2022-11-30 | 375 | 161 | 200DB | 5.0000 | 86 | 86 | ||
| HOT WATER HEATER | 2022-12-31 | 2,897 | 1,246 | 200DB | 5.0000 | 660 | 660 | ||
| TRIMMER | 2023-05-31 | 241 | 60 | 200DB | 5.0000 | 73 | 73 | ||
| (4) CARPETS | 2023-09-30 | 1,898 | 285 | 200DB | 5.0000 | 645 | 645 | ||
| VACUUM | 2023-09-30 | 55 | 8 | 200DB | 5.0000 | 19 | 19 | ||
| CARPET | 2023-12-31 | 425 | 21 | 200DB | 5.0000 | 162 | 162 | ||
| REFRIGERATOR | 2023-12-31 | 403 | 20 | 200DB | 5.0000 | 153 | 153 | ||
| PAVING | 2023-10-31 | 7,389 | 92 | 150DB | 15.0000 | 730 | 730 | ||
| LEASEHOLD IMPROVEMENTS | 2023-04-30 | 2,681 | 112 | S/L | 15.0000 | 178 | 178 | ||
| FLOORING D-1 | 2024-05-29 | 525 | 200DB | 5.0000 | 131 | 131 | |||
| REFRIGERATOR | 2024-08-28 | 366 | 200DB | 5.0000 | 55 | 55 | |||
| TILING | 2024-09-02 | 616 | 200DB | 5.0000 | 92 | 92 | |||
| REFRIGERATOR | 2024-10-09 | 386 | 200DB | 5.0000 | 19 | 19 | |||
| LAND @ FMV 1/1/10 | 2010-01-01 | 180,090 | |||||||
| BUILDING @ FMV 1/1/10 | 2010-01-01 | 486,910 | 174,268 | S/L | 39.0000 | 12,485 | 12,485 | ||
| IMPROVEMENTS-BARRACKS | 2011-06-15 | 22,681 | 7,294 | S/L | 39.0000 | 581 | 581 | ||
| NEW HEATING UNIT | 2012-02-29 | 16,880 | 7,289 | S/L | 27.5000 | 614 | 614 | ||
| RANGE | 2013-09-04 | 480 | 480 | 200DB | 5.0000 | ||||
| NEW WATER TREATMENT SYSTEM | 2015-06-29 | 2,942 | 2,305 | S/L | 15.0000 | 98 | 98 | ||
| PARKING LOT SEALING | 2015-10-20 | 4,943 | 3,994 | 150DB | 15.0000 | 146 | 146 | ||
| REFRIGERATOR | 2016-08-25 | 505 | 505 | 200DB | 5.0000 | ||||
| FLOORING | 2016-01-14 | 335 | 251 | S/L | 15.0000 | 11 | 11 | ||
| BULLET PROOF GLASS | 2016-01-26 | 2,335 | 1,751 | S/L | 15.0000 | 78 | 78 | ||
| FLOORING | 2016-04-20 | 2,021 | 1,516 | S/L | 15.0000 | 67 | 67 | ||
| IMPROVEMENTS | 2016-04-28 | 1,569 | 1,177 | S/L | 15.0000 | 52 | 52 | ||
| IMPROVEMENTS | 2016-05-23 | 3,768 | 2,826 | 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 | 533 | S/L | 15.0000 | 214 | 214 | ||
| SEALING | 2022-06-23 | 1,125 | 176 | 150DB | 15.0000 | 95 | 95 | ||
| NEW ROOF | 2024-11-13 | 61,879 | S/L | 15.0000 | 516 | 516 | |||
| ALARM SYSTEM | 2024-12-01 | 14,692 | 200DB | 5.0000 | 735 | 735 | |||
| TILING | 2024-09-02 | 1,974 | 200DB | 5.0000 | 296 | 296 | |||
| LAND-BASIS FROM ESTATE | 2010-01-01 | 20,800 | |||||||
| BUILDING-BASIS FROM ESTATE | 2010-01-01 | 116,023 | 58,890 | 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 | 117,797 | S/L | 39.0000 | 8,439 | 8,439 | ||
| LAND IMPROVEMENTS | 2010-01-01 | 5,185 | 4,726 | 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 | 471 | S/L | 39.0000 | 53 | 53 | ||
| NEW BASEBOARD HEAT | 2015-03-05 | 1,380 | 311 | S/L | 39.0000 | 36 | 36 | ||
| NEW CONCRETE POSTS | 2015-06-29 | 161 | 126 | S/L | 15.0000 | 6 | 6 | ||
| HEATERS | 2016-12-29 | 126 | 126 | 200DB | 5.0000 | ||||
| RESTRIPPING LOT | 2016-05-31 | 350 | 273 | 150DB | 15.0000 | 10 | 10 | ||
| STEEL DOOR | 2018-05-23 | 985 | 142 | 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 | 1,155 | 200DB | 5.0000 | 378 | 378 | ||
| WATER HEATER | 2023-01-01 | 646 | 226 | 200DB | 5.0000 | 168 | 168 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SEE ATTACHMENT D-1 | PURCHASE | 164,000 | 163,981 | 19 | ||||||
| SEE ATTACHMENT D-1 | PURCHASE | 343,598 | 346,621 | -3,023 | ||||||
| SEE ATTACHMENT D-2 | PURCHASE | 88,817 | 61,109 | 27,708 | ||||||
| SEE ATTACHMENT D-3 | PURCHASE | 21,369 | 20,293 | 1,076 | ||||||
| SEE ATTACHMENT D-3 | PURCHASE | 45,527 | 42,971 | 2,556 | ||||||
| SEE ATTACHMENT D-3 | PURCHASE | 1,652 | 1,341 | 311 | ||||||
| SEE ATTACHMENT D-4 | PURCHASE | 67,379 | 61,711 | 5,668 | ||||||
| SEE ATTACHMENT D-4 | PURCHASE | 500,104 | 356,856 | 143,248 | ||||||
| SEE ATTACHMENT D-6 | PURCHASE | 104,267 | 104,055 | 212 | ||||||
| SEE ATTACHMENT D-6 | PURCHASE | 753,073 | 559,369 | 193,704 | ||||||
| SEE ATTACHMENT D-7 | PURCHASE | 321,607 | 321,607 | |||||||
| SEE ATTACHMENT D-7 | PURCHASE | 128,393 | 128,393 | |||||||
| SEE ATTACHMENT D-8 | PURCHASE | 542,911 | 523,386 | 19,525 | ||||||
| SEE ATTACHMENT D-8 | PURCHASE | 482,805 | 318,333 | 164,472 |
| 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 | 2,296,408 | 2,296,408 |
| WELLS FARGO 1848 | 880,927 | 880,927 |
| WELLS FARGO 0483 | 134,953 | 134,953 |
| WELLS FARGO 9405 | 2,282,467 | 2,282,467 |
| WELLS FARGO 3420 | 334,244 | 334,244 |
| WELLS FARGO 8632 | 2,571,820 | 2,571,820 |
| WELLS FARGO 5497 | 2,151,900 | 2,151,900 |
| WELLS FARGO 7578 | 2,174,106 | 2,174,106 |
| 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 | 260 | 260 | |
| IGM 2003-2 | 485 | 485 | |
| IGM 2004-1 | 293 | 293 | |
| IGM 2004-2 | 79 | 79 | |
| IGM 2005-1 | 848 | 848 | |
| IGM 2005-2 | 2,402 | 2,402 | |
| IGM 2006-1 | 251 | 251 | |
| IGM 2006-2 | 475 | 475 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,614,676 | 708,684 | 905,992 | 1,614,676 |
| LAND IMPROVEMENTS | 78,331 | 67,521 | 10,810 | 78,331 |
| EQUIPMENT & FURNISHINGS | 91,483 | 68,992 | 22,491 | 91,483 |
| LAND | 364,890 | 364,890 | 364,890 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUSQUEHANNA APARTMENTS | 1,179 | 1,179 | ||
| 22 SPRUCE STREET, TUNK PA | 2,145 | 2,145 | ||
| INDIRECT LEGAL FEES | 1,775 | 1,375 | 400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 19,598 | 21,483 | 21,483 |
| DUE TO/FROM DIFFERENCE | -2,611 | -3,108 | -3,108 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX PAYMENTS | 10,783 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUSQUEHANNA APARTMENTS | ||||
| INSURANCE | 18,035 | 18,035 | ||
| REPAIRS & MAINTENANCE | 11,138 | 11,138 | ||
| TRASH COLLECTION | 7,077 | 7,077 | ||
| VEHICLE EXPENSE | 1,168 | 1,168 | ||
| GROUND MAINTENANCE | 912 | 912 | ||
| PEST CONTROL | 865 | 865 | ||
| SYSTEM TESTING | 548 | 548 | ||
| OFFICE EXPENSE | 473 | 473 | ||
| SNOW REMOVAL | 243 | 243 | ||
| DUES & DONATION | 100 | 100 | ||
| 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 | ||||
| CLEANING | 125 | 125 | ||
| 35 SECOND STREET, TUNK PA | ||||
| INSURANCE | ||||
| 1745 VALLEY RD, MANSFIELD | ||||
| INSURANCE | ||||
| REPAIRS & MAINTENANCE | ||||
| 872 SALEM BLVD,SHICKSHINNY | ||||
| REPAIRS & MAINTENANCE | 4,261 | 4,261 | ||
| INSURANCE | 4,755 | 4,755 | ||
| PEST CONTROL | 600 | 600 | ||
| 22 SPRUCE STREET, TUNK PA | ||||
| INSURANCE | 1,476 | 1,476 | ||
| RR1 ROUTE 6&PA 220N TOWANDA | ||||
| APPRAISALS | ||||
| INSURANCE | ||||
| GROUND MAINTENANCE | ||||
| REPAIRS & MAINTENANCE | ||||
| 915 ROUTE 6, TUNKHANNOCK PA | ||||
| REPAIRS & MAINTENANCE | 6,724 | 6,724 | ||
| INSURANCE | 4,884 | 4,884 | ||
| PEST CONTROL | 600 | 600 | ||
| WATER TESTING | 415 | 415 | ||
| 119 WARREN ST TUNKHANNOCK | ||||
| INSURANCE | ||||
| 35 WYOMING AVE | ||||
| INSURANCE | ||||
| EXPENSES | ||||
| WELLS FARGO FEES | 74,069 | 74,069 | ||
| OFFICE EXPENSE | 6,525 | 2,405 | 4,120 | |
| SERVICE CHARGES/FEES - STOCK | 947 | 947 | ||
| INSURANCE | 842 | 842 | ||
| IGM PTR LOSS | 358 | 358 | ||
| BANK SERVICE CHARGE | 137 | 137 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 877 | 877 | |
| REIMBURSEMENT | 420 | 420 | |
| OTHER INCOME | 5,305 |
| Description | Amount |
|---|---|
| NON REPORTED GAIN | 48,128 |
| UNREALIZED APPRECIATION OF MKT SEC | 649,334 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,405 | 1,405 |
| PAYROLL TAXES | 2,807 | 365 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
DUE FROM PA DEPT OF REC |
303 |
|
INSTALLMENT SALE WARREN ST |
107,061 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUSQUEHANNA APARTMENTS | 47,799 | 47,799 |