| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 11,680 | 8,760 | 2,920 |
| 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 | 302,826 | S/L | 27.5000 | 20,245 | 20,245 | ||
| LAND IMPROVEMENTS-CARRYOVER BASIS | 2010-01-01 | 50,017 | 48,540 | 150DB | 15.0000 | 1,477 | 1,477 | ||
| 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 | 1,545 | 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 | 2,483 | 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 | 344 | 200DB | 5.0000 | 5 | 5 | ||
| CARPET & FLOORING | 2020-07-10 | 421 | 391 | 200DB | 5.0000 | 30 | 30 | ||
| HOT WATER HEATER | 2020-12-22 | 816 | 738 | 200DB | 5.0000 | 78 | 78 | ||
| CARPET | 2021-02-18 | 362 | 299 | 200DB | 5.0000 | 42 | 42 | ||
| REFRIGERATOR | 2021-03-08 | 387 | 320 | 200DB | 5.0000 | 45 | 45 | ||
| CARPET | 2021-04-09 | 281 | 232 | 200DB | 5.0000 | 32 | 32 | ||
| WATER HEATER | 2021-04-22 | 1,852 | 1,532 | 200DB | 5.0000 | 214 | 214 | ||
| CARPET | 2021-07-17 | 281 | 232 | 200DB | 5.0000 | 32 | 32 | ||
| (2) REFRIGERATORS | 2021-10-10 | 774 | 640 | 200DB | 5.0000 | 89 | 89 | ||
| FURNACE | 2022-10-31 | 2,789 | 1,835 | 200DB | 5.0000 | 382 | 382 | ||
| CARPET | 2022-11-30 | 375 | 247 | 200DB | 5.0000 | 51 | 51 | ||
| HOT WATER HEATER | 2022-12-31 | 2,897 | 1,906 | 200DB | 5.0000 | 396 | 396 | ||
| TRIMMER | 2023-05-31 | 241 | 133 | 200DB | 5.0000 | 43 | 43 | ||
| (4) CARPETS | 2023-09-30 | 1,898 | 930 | 200DB | 5.0000 | 387 | 387 | ||
| VACUUM | 2023-09-30 | 55 | 27 | 200DB | 5.0000 | 11 | 11 | ||
| CARPET | 2023-12-31 | 425 | 183 | 200DB | 5.0000 | 97 | 97 | ||
| REFRIGERATOR | 2023-12-31 | 403 | 173 | 200DB | 5.0000 | 92 | 92 | ||
| PAVING | 2023-10-31 | 7,389 | 822 | 150DB | 15.0000 | 657 | 657 | ||
| LEASEHOLD IMPROVEMENTS | 2023-04-30 | 2,681 | 290 | S/L | 15.0000 | 179 | 179 | ||
| FLOORING D-1 | 2024-05-29 | 525 | 131 | 200DB | 5.0000 | 158 | 158 | ||
| REFRIGERATOR | 2024-08-28 | 366 | 55 | 200DB | 5.0000 | 124 | 124 | ||
| TILING | 2024-09-02 | 616 | 92 | 200DB | 5.0000 | 210 | 210 | ||
| REFRIGERATOR | 2024-10-09 | 386 | 19 | 200DB | 5.0000 | 147 | 147 | ||
| OIL TANK (BLDG A) | 2025-03-13 | 2,089 | 200DB | 5.0000 | 418 | 418 | |||
| OIL TANK (BLDG E) | 2025-04-10 | 3,273 | 200DB | 5.0000 | 655 | 655 | |||
| WASHER/DRYER | 2025-09-11 | 1,477 | 200DB | 5.0000 | 295 | 295 | |||
| OIL TANK (REC BLDG) | 2025-11-06 | 1,293 | 200DB | 5.0000 | 259 | 259 | |||
| LAND @ FMV 1/1/10 | 2010-01-01 | 180,090 | |||||||
| BUILDING @ FMV 1/1/10 | 2010-01-01 | 486,910 | 186,753 | S/L | 39.0000 | 11,965 | 11,965 | ||
| IMPROVEMENTS-BARRACKS | 2011-06-15 | 22,681 | 7,875 | S/L | 39.0000 | 558 | 558 | ||
| NEW HEATING UNIT | 2012-02-29 | 16,880 | 7,903 | S/L | 27.5000 | 588 | 588 | ||
| RANGE | 2013-09-04 | 480 | 480 | 200DB | 5.0000 | ||||
| NEW WATER TREATMENT SYSTEM | 2015-06-29 | 2,942 | 2,403 | S/L | 15.0000 | 49 | 49 | ||
| PARKING LOT SEALING | 2015-10-20 | 4,943 | 4,140 | 150DB | 15.0000 | 73 | 73 | ||
| REFRIGERATOR | 2016-08-25 | 505 | 505 | 200DB | 5.0000 | ||||
| FLOORING | 2016-01-14 | 335 | 262 | S/L | 15.0000 | 6 | 6 | ||
| BULLET PROOF GLASS | 2016-01-26 | 2,335 | 1,829 | S/L | 15.0000 | 39 | 39 | ||
| FLOORING | 2016-04-20 | 2,021 | 1,583 | S/L | 15.0000 | 34 | 34 | ||
| IMPROVEMENTS | 2016-04-28 | 1,569 | 1,229 | S/L | 15.0000 | 26 | 26 | ||
| IMPROVEMENTS | 2016-05-23 | 3,768 | 2,952 | S/L | 15.0000 | 62 | 62 | ||
| 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 | 747 | S/L | 15.0000 | 106 | 106 | ||
| SEALING | 2022-06-23 | 1,125 | 271 | 150DB | 15.0000 | 74 | 74 | ||
| NEW ROOF | 2024-11-13 | 61,879 | 516 | S/L | 15.0000 | 3,609 | 3,609 | ||
| ALARM SYSTEM | 2024-12-01 | 14,692 | 735 | 200DB | 5.0000 | 4,885 | 4,885 | ||
| TILING | 2024-09-02 | 1,974 | 296 | 200DB | 5.0000 | 587 | 587 | ||
| LAND-BASIS FROM ESTATE | 2010-01-01 | 20,800 | |||||||
| BUILDING-BASIS FROM ESTATE | 2010-01-01 | 116,023 | 63,109 | 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 | 126,236 | S/L | 39.0000 | 8,440 | 8,440 | ||
| LAND IMPROVEMENTS | 2010-01-01 | 5,185 | 5,032 | 150DB | 15.0000 | 153 | 153 | ||
| 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 | 524 | S/L | 39.0000 | 53 | 53 | ||
| NEW BASEBOARD HEAT | 2015-03-05 | 1,380 | 347 | S/L | 39.0000 | 35 | 35 | ||
| NEW CONCRETE POSTS | 2015-06-29 | 161 | 132 | S/L | 15.0000 | 5 | 5 | ||
| HEATERS | 2016-12-29 | 126 | 126 | 200DB | 5.0000 | ||||
| RESTRIPPING LOT | 2016-05-31 | 350 | 283 | 150DB | 15.0000 | 10 | 10 | ||
| STEEL DOOR | 2018-05-23 | 985 | 167 | S/L | 39.0000 | 26 | 26 | ||
| 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 | 1,533 | 200DB | 5.0000 | 239 | 239 | ||
| WATER HEATER | 2023-01-01 | 646 | 394 | 200DB | 5.0000 | 101 | 101 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF SHICKSHINNY PROPERTY | PURCHASE | 2025-12 | 896,500 | 812,702 | 55,050 | 276,262 | 247,514 | |||
| SEE ATTACHMENT D-1 | PURCHASE | 23,500 | 23,222 | 278 | ||||||
| SEE ATTACHMENT D-1 | PURCHASE | 567,770 | 567,480 | 290 | ||||||
| SEE ATTACHMENT D-2 | PURCHASE | 49,015 | 45,257 | 3,758 | ||||||
| SEE ATTACHMENT D-2 | PURCHASE | 496,288 | 389,055 | 107,233 | ||||||
| SEE ATTACHMENT D-3 | PURCHASE | 14,236 | 16,866 | -2,630 | ||||||
| SEE ATTACHMENT D-3 | PURCHASE | 43,994 | 37,175 | 6,819 | ||||||
| SEE ATTACHMENT D-4 | PURCHASE | 240,984 | 249,301 | -8,317 | ||||||
| SEE ATTACHMENT D-4 | PURCHASE | 1,683,637 | 1,365,464 | 318,173 | ||||||
| SEE ATTACHMENT D-5 | PURCHASE | 55,019 | 55,019 | |||||||
| SEE ATTACHMENT D-6 | PURCHASE | 451,889 | 423,950 | 27,939 | ||||||
| SEE ATTACHMENT D-6 | PURCHASE | 1,527,202 | 1,342,100 | 185,102 | ||||||
| SEE ATTACHMENT D-7 | PURCHASE | 10,053 | 10,053 | |||||||
| SEE ATTACHMENT D-7 | PURCHASE | 1,000,000 | 1,000,000 | |||||||
| SEE ATTACHMENT D-7 | PURCHASE | 21,043 | 21,043 | |||||||
| SEE ATTACHMENT D-8 | PURCHASE | 894,342 | 866,674 | 27,668 | ||||||
| SEE ATTACHMENT D-8 | PURCHASE | 600,849 | 333,298 | 267,551 |
| 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 | 2,389,781 | 2,389,781 |
| WELLS FARGO 1848 | 608,260 | 608,260 |
| WELLS FARGO 0483 | 489,958 | 489,958 |
| WELLS FARGO 9405 | 2,134,053 | 2,134,053 |
| WELLS FARGO 3420 | 334,802 | 334,802 |
| WELLS FARGO 8632 | 2,478,960 | 2,478,960 |
| WELLS FARGO 5497 | 2,362,757 | 2,362,757 |
| WELLS FARGO 7578 | 2,503,198 | 2,503,198 |
| 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 | 224 | 224 | |
| IGM 2003-2 | 461 | 461 | |
| IGM 2004-1 | 285 | 285 | |
| IGM 2004-2 | 29 | 29 | |
| IGM 2005-1 | 810 | 810 | |
| IGM 2005-2 | 2,310 | 2,310 | |
| IGM 2006-1 | 221 | 221 | |
| IGM 2006-2 | 417 | 417 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 1,010,156 | 527,832 | 482,324 | 1,010,156 |
| LAND IMPROVEMENTS | 69,983 | 63,273 | 6,710 | 69,983 |
| EQUIPMENT & FURNISHINGS | 79,871 | 69,513 | 10,358 | 79,871 |
| LAND | 184,800 | 184,800 | 184,800 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUSQUEHANNA APARTMENTS | 5,471 | 5,471 | ||
| INDIRECT LEGAL FEES | 7,480 | 5,420 | 2,060 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INTEREST RECEIVABLE | 21,483 | 23,272 | 23,272 |
| DUE TO/FROM DIFFERENCE | -3,108 |
| Description | Amount |
|---|---|
| FEDERAL INCOME TAX PAYMENTS | 20,000 |
| NON REPORTED LOSS | 9,396 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUSQUEHANNA APARTMENTS | ||||
| INSURANCE | 18,742 | 18,742 | ||
| REPAIRS & MAINTENANCE | 9,911 | 9,911 | ||
| TRASH COLLECTION | 7,402 | 7,402 | ||
| PEST CONTROL | 940 | 940 | ||
| VEHICLE EXPENSE | 897 | 897 | ||
| OFFICE EXPENSE | 792 | 792 | ||
| GROUND MAINTENANCE | 672 | 672 | ||
| SYSTEM TESTING | 440 | 440 | ||
| SNOW REMOVAL | 127 | 127 | ||
| 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 | ||||
| 35 SECOND STREET, TUNK PA | ||||
| INSURANCE | ||||
| 1745 VALLEY RD, MANSFIELD | ||||
| INSURANCE | ||||
| REPAIRS & MAINTENANCE | ||||
| 872 SALEM BLVD,SHICKSHINNY | ||||
| REPAIRS & MAINTENANCE | 8,346 | 8,346 | ||
| INSURANCE | 6,332 | 6,332 | ||
| PEST CONTROL | 600 | 600 | ||
| 22 SPRUCE STREET, TUNK PA | ||||
| INSURANCE | 1,374 | 1,374 | ||
| RR1 ROUTE 6&PA 220N TOWANDA | ||||
| APPRAISALS | ||||
| INSURANCE | ||||
| GROUND MAINTENANCE | ||||
| REPAIRS & MAINTENANCE | ||||
| 915 ROUTE 6, TUNKHANNOCK PA | ||||
| INSURANCE | 7,665 | 7,665 | ||
| REPAIRS & MAINTENANCE | 7,169 | 7,169 | ||
| PEST CONTROL | 600 | 600 | ||
| VEHICLE EXPENSE | 214 | 214 | ||
| WATER TESTING | 140 | 140 | ||
| 119 WARREN ST TUNKHANNOCK | ||||
| INSURANCE | ||||
| 35 WYOMING AVE | ||||
| INSURANCE | ||||
| EXPENSES | ||||
| WELLS FARGO FEES | 76,293 | 76,293 | ||
| OFFICE EXPENSE | 4,207 | 4,005 | 202 | |
| SERVICE CHARGES/FEES - STOCK | 1,812 | 1,812 | ||
| INSURANCE | 1,009 | 1,009 | ||
| IGM PTR LOSS | 336 | 336 | ||
| BANK SERVICE CHARGE | 67 | 67 | ||
| APPRAISALS | 600 | 600 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 1,138 | 1,138 | |
| REIMBURSEMENT | 6,824 | 6,824 | |
| SETTLEMENT | 109 | ||
| OTHER INCOME | 1,773 |
| Description | Amount |
|---|---|
| UNREALIZED APPRECIATION OF MKT SEC | 98,565 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 1,405 | 1,405 |
| PAYROLL TAXES | 365 | 477 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
DUE FROM PA DEPT OF REC |
303 |
|
INSTALLMENT SALE WARREN ST |
95,607 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SUSQUEHANNA APARTMENTS | 56,658 | 56,658 |