HomeMy WebLinkAbout04-08-13 IN THE COURT OF COMMON PLEAS
OF CUMBERLAND COUNTY, PENNSYLVANIA
ORPHANS' COURT DIVISION
FILE NO. 21-2010-1134
FIRST AND INTERMEDIATE ACCOUNT OF
ARPAD K. SIPOS, EXECUTOR
FOR
ESTATE OF BETTY J. SIPOS
C> -.
C'
..1 t
Date of Death: October 7, 2010
Date of Executor's Appointment: November 15, 2010
Date of First Complete Advertisement: December 3, 2010
Accounting for period: November 15, 2010 to December 31, 2012
Ryan R. Gager, Esquire
Saul Ewing LLP
2 North Second Street, 7th Floor
Harrisburg, PA 17101
717-257-7524
I.D. No. 93990
SUMMARY OF ACCOUNT
PRINCIPAL PAGE TOTALS
Receipts 3 $459,569.16
Net Gain/Loss of Sales or
Disposition _ 4 ($20,000.00
$439,569.16
Less Disbursements: _
Debts of Decedent 5 $3,517.26
Funeral Expenses 5 $10,760.95
Administration Expenses 5 $950.66
Inheritance Tax 5 $9,880.99
Fees and Commissions 5 $21,193.77 ($46,303.63
Balance before Distributions $393,265.53
Distributions to Beneficiaries 6 ($250.00
Principal 7 $393,015.53
For Information:
Changes in Holdings 8 $1,425.00 ($1,425.00
Estimate of Unpaid Expenses 9 $313,223.79 ($313,223.79
$314,648.79
Net $140,433.60
INCOME
Receipts 10 $51,100.00
Less Disbursements 11 $51,100.00
Distributions to Beneficiaries 12 -0-
-0-
ESTIMATED COMBINED
BALANCE ON HAND AS OF $394,033.30
12/31/12
-2-
PRINCIPAL RECEIPTS
Assets Listed in Inventory
(Valued as of Date of Death)
Real Estate
125 Sholly Drive, Mechanicsburg, PA $199,000.00
2121 Old Hollow Road, Mechanicsburg, PA $195,000.00
Cash
Claim from Accident $42,884.16
Security Deposits of Tenants $2,435.00
Personal Effects
Jewelry $20,000.00
Grandfather Clock $150.00
Lowrey Organ $100.00
Total Principal Receipts $459,569.16
-3-
Principal Gains or Losses of Assets
Jewelry—Removed from house by family member
Inventoried at $20,000.00
Liquidated at -0- ($20,000.00)
Net Loss ($20,000.00)
-4-
PAID DISBURSEMENTS
Debts of Decedent:
Medicare Claim $3,517.26
Funeral Expenses:
Arpad Sipos — Funeral $8,756.53 _
Arpad Sipos —Cemetery $975.00 _
Arpad Sipos—Luncheon $879.42
Arpad Sipos—Minister $150.00 $10,760.95
Administration Expenses:
Arpad Sipos—Probate $493.50 _
Arpad Sipos—Advertise Grant of Letters
$300.05
Arpad Sipos—Federal Express, additional
probate fee; copies, etc.
$157.11 $950.66
Taxes:
Arpad Sipos—Inheritance Tax Payment $9,880.99
Fees and Commissions:
John Krafsi , Esquire $13,192.27
Saul Ewing, LLP $8,001.50
$21,193.77
Total Disbursements $46,303.63
-5-
DISTRIBUTION TO BENEFICIARIES
David S. Heckard, III Grandfather Clock $150.00
Jordan Heckard Lowrey Organ $100.00
Total Distributions of Principal to Beneficiaries $250.00
-6-
Assets on Hand
DATE OF DEATH VALUE VALUE AS OF
ACCOUNTING
Real Estate:
125 Sholly Drive, $199,000.00 $199,000.0()
Mechanicsburg, PA
2121 Old Hollow Road, $195,000.00 $195,000.00
Mechanicsburg, PA
Rental Property:
Security Deposit $2,435.00 $1,010.00
Estate Checking Account -0- $23.30
Total Balance on Hand $395,033.30
-7-
Changes in Holdings
Account Value
Rental Property Security Deposits:
Inventoried at $2, 435.00
Reduced by Security Deposit Returned ($1,425000) $1,010.00
-8-
ESTIMATED UNPAID EXPENSES
Saul Ewing, LLP Estimated Legal Fees $7,400.00
Ar ad Si os Executor Commission $25,000.00
Ar ad Si os Reimburse Rehab A is See Exhibit#2 $125,300.00
Heckard Construction Co. Unpaid expenses as of end of 2012 (See Charts) $62,066.86
Date of Death to December 2010 - $789.18
January 2011 to December 2011 - $31,053.70
Janua 2012 to December 2012 - $30,223.98
Ar ad Si os Reimburse for Escrow Deposit _$2,435.00
Mechanicsburg School Dist. School Taxes $3,042.00
Ar ad Si os Reimburse for payment to Saul Ewing $8,001.50
Ar ad Si os Reimburse for payment to John Krafsi , Es q. $13,192.27
Ar ad Si os Reimburse for accident claim proceeds $42,884.16
Total Estimated Unpaid $313,223.79
Expenses
-9-
Receipt of Income
Rental Property: 2121 Old Hollow Road, Mechanicsburg, PA
Date of Death to December 31, 2010 $2,850.00
Calendar Year 2011 $25,890.00
Calendar Year 2012 $22,360.00
Total Receipt of Income $51,100.00
-10-
Disbursements of Income
Rental Property: Ex eases Paid
Arpad Sipos—Reimbursement of Out of Pocket
Expenses Paid to Preserve Real Estate
See Attached Charts
Date of Death to December 2010 $12,934.99
Ar ad Si os—November 2010 Insurance $1,440.00
Ar ad Si os—November 2011 Insurance $1,440.00
Ar ad Si os—November 2012 Insurance $1,571.50
Ar ad Si os—March 2011 Taxes $750.17
Ar ad Si os—March 2012 Taxes $772.28
Ar ad Si os—November 2010 Taxes $2,683.04
Ar ad Si os—November 2011 Taxes $2,683.04
Ar ad Si os—November 2012 Taxes $2,683.04
Ar ad Si os—Family Exemption $3,500.00
Ar ad Si os—Reimburse Funeral Expenses $10,760.95
Ar ad Si os —Reimburse Inheritance Tax $9,880.95
Total $51,100.00
-1 l-
Distribution of Income to Beneficiaries
None
-12-
Verification
Arpad K. Sipos, Executor of the Last Will and Testament of Betty J. Sipos,
Deceased, hereby declares under oath that he has fully and faithfully discharged the duties
of his office; that the foregoing First and Intermediate Account is true and correct and
fully discloses all significant transactions occurring during the accounting period; that all
known claims against the Estate have been paid in full as of the accounting period set forth
herein; that, to his knowledge, there are no claims outstanding against the Estate as of the
date of the accounting period set forth herein; that all taxes presently due from the Estate
have been paid; and that the Grant of Letters Testamentary and the first complete
advertisement thereof occurred more than four months before the filing of this Account.
This statement is made subject to penalties of 18 Pa. C.S.A. Section 4904 relating to
unsworn falsification to authorities.
Arpad K. Sipos, Executor
Dated: A
-13-
1921 12.4 04/03/2013
EXIBIT #2
REHAB 2121 OLD HOLLOR RD MECH.PA.1705 5
"CONTINUATION IN PART"
FROM JUN 1992 TO OCT 7,20 10
#LREMOVED OVERGROWN TREES(23),BRUSHES
$12,000.00
#2 GRADE ,RELOCATE TOOL SHED,BACKFILL,PROVIDE
SECOND DRIVEWAY ENTREE,PARKING LOT,STONE
$17,000.00
#3.DEMOLISH ALL INTERIOR PLUMBIN(�ELECT,
ROTTEN DOORS,WALLS AND FLOORS. $149000.00
#4.FRAME TO APARTMENTS.DOORS ETC. $159000.00
#5.REPLACE SEPTIC TANK AND DRAIN S. $ 7.000.00
#6.REWIRE,RE PLUMB,6 NEW ELECT.SERVICES
ELECTRIC HEAT,SMOKE DETECTORS,MDIA. $19,000.00
#7.INSTALL NEW PLUMBING AND FIXTURES $129000.00
#8.INSULATION S3,000.00
#9.DRYWALL $ 5,000.00
#I O.PAINT INTERIOR $2,500.00
#I LNEW CARPET AND FLOORS $41,000.00
#12.REPAIR OUTSIDE SIDINQPAINT $4,700.00
#13 5 NEW STOVES $29000.00
#14 5 NEW HOT WATER HEATER $1800.00
REPLACE FLAT ROOF AND REPAIR OTHERS $4,000.00
#15 REPLACE WATER TANK AND PIPES $2,300.00
----------------------------------------------------------------------------------
TOTAL $1259300.00
PLUS INTEREST
N N N N N N N N r r r r r r N r f+ r W O V 01 In A W N r
V O� to A W N r O t0 00 V 01 A W N f+ O
0
0 n
rV1 A W N r rD„ tr A W N 4+ D In A W N ►+ D
to N in i/�Vf N N in iA to iA Vt to V1 Vs Vy N to
W lAp V V lAD tAD V W1 V V V M P. N lAp v A 07
N 8 In to W � ONN S S S S S S M S S , 8 8 0
S S 0 0 0 0 ^ S
to Va V1 V?Vf N iA Vf VT N iA Vf V►Vf Vf Vf Vf V1
w V tD tD V tA0 V V V
S , N In lA to N O to to to A tN o LA n
S S A V pOp
AppO�
ID
S , 1 p S
�A w N Vf 4n N V►N Vti VF N V} i '
A A A A W A A A A A )
l0n lvl7 tWn N N lnn N N O O t7
O 98 88 S S
V►in N in VF N {A V1 iA VF i/} V1 i I i
O vAi vNi t0++ t0i+ vVi V, tvn tVi+ o O m
S ' B O O S O S S S S S
N iA ^U iA iN iA VT to Vf U V1
N N i i
ul to In In A A W A A A A A
{A I
A N tW N 40 V V V
to to In to to N QQ�1 m
O O
S 00 00 °O °o S 818 81818 S I
Qt, J^ VF VAN HNV/Vf N VT
N N �
Q to ,n A A W A A A A A co
.
In p lnn (pin 1pnn 1 V 11 nn p Vn pOp O
8 0 S 0 O S to O
iA V>N V! V>Vf Y►Vf Vf V* N A^ C m
`F+
Of
4A tD g
O NJ in cit ii uvi vVi = Z m
S S S S °o S S S S
v►inwinv.v> I v►v> in �anvi I
m
QQf to to A A A A A
G In to I.II tP {n to to ! —
o° S S 00 °o S S S S
~ to
tAi+ t,Nn t_�n o� uVi vVi
S S S S S S 0 S 1
to to A to A
lAii lNn VWi N ZR AAA tVi+ vVi tD
S S S S S o o S S 00 j
v.V>
�►t� Vs V�
O to Aj A A a A A r
O lNn ul tD tD
S S S S O '
N I N
~ Lrl ~ V1 Vf Vf V1 V1
tNn l�n kD l41 0 V V
to to In In In
81 1 18P S 8181818 o O
W W W W W W W N N
01 U7 A W N f+ D w 00
in in
N V1 A W
O (Nip $pn Mgrr
8 O O W
n
v
m
T
D
v
D
z
O 3 �
m
� 'a
v
Ln O
C k'
2 m
=q D
S Z M
n m
O
m
i
x
I
r
B.J. SIPOS ESTATE
APARTMENTS UNIT INCOME
October Management $ 354.40
Trash $ 85.01
Concrete $ 375.00
Plumbing(#3) $ 375.00
PPL $ 22.76
Stone Repair $ 275.00
Exterminator $ 85.00
Cleanup $ 300.00
TOTAL $ 1,872.17
November Management $ 471.00
Trash $ 85.01
Tree Removal $ 875.00
Insurance $ 1,440.00
PPL $ 17.69
Exterminator $ 95.00
Re Hab#3 $ 1,500.00
Re Hab#4 $ 1,500.00
Plumbing $ 1,973.00
Roofing $ 1,670.00
TOTAL $ 9,626.70
December Management $ 471.00
Trash $ 85.01
Paint $ 500.00
PPL $ 18.27
Snow $ 250.00
Adv. $ 121.76
Adv. $ 121.76
Stove(#5) $ 472.50
Exterminator $ 95.00
Ice Removal $ 90.00
TOTAL $ 2,225.30
B.J. SIPOS ESTATE
APARTMENTS UNIT INCOME
January Management $ 471.00
PPL $ 24.38
Waste Management $ 54.38
Snow Removal $ 250.00
Snow Removal $ 250.00
Exterminator $ 103.75
Plumbing $ 273.00
Electrical $ 85.00
Repairs $ 35.00
TOTAL $ 1,546.51
February Management $ 471.00
Trash Removal $ 85.01
Road Repairs $ 250.00
Exterminator $ 100.00
Snow Removal $ 250.00
Snow Removal $ 250.00
PPL $ 14.50
TOTAL $ 949.51
March Management $ 471.00
Waste Management $ 106.76
PPL $ 19.72
Tax $ 750.17
Road Repair $ 1,200.00
Exterminator $ 100.00
Repairs $ 175.00
Grass Cutting $ 250.00
Plumbing $ 75.00
TOTAL $ 3,147.65
April Management $ 471.00
Waste Management $ 106.76
Plumbing $ 75.00
Electrical $ 75.00
Grass Cutting $ 150.00
Exterminator $ 100.00
Repairs Doors $ 146.00
Grass Cutting $ 250.00
PPL $ 19.30
TOTAL $ 1,393.06
B.J.SIPOS ESTATE
APARTMENTS UNIT INCOME
May Management $ 471.00
Waste Management $ 106.26
Grass Cutting $ 250.00
Grass Cutting $ 250.00
Grass Cutting $ 250.00
Plumbing $ 175.00
PPL $ 24.73
Exterminator $ 100.00
TOTAL $ 1,626.99
June Management $ 471.00
Trash $ 53.38
Grass Cutting $ 250.00
Grass Cutting $ 250.00
Exterminator $ 100.00
Tree Cutting $ 375.00
Rehab#1 $ 1,370.00
PPL $ 24.43
TOTAL $ 2,893.81
July Management $ 471.00
Trash $ 53.38
Grass Cutting $ 250.00
Exterminator $ 100.00
PPL $ 20.34
Grass Cutting $ 250.00
Repairs 32 $ 1,193.00
Grass Cutting $ 250.00
TOTAL $ 2,587.72
August Management $ 471.00
Trash $ 52.36
Grass Cutting $ 250.00
PPL $ 24.36
U.A. Sewer Permit $ 30.00
Exterminator $ 100.00
Road Repair $ 1,100.00
Grass Cutting $ 250.00
Septic Tank $ 400.00
Electrical $ 199.00
Storm Repairs $ 1,200.00
TOTAL $ 4,076.72
B.J.SIPOS ESTATE
APARTMENTS UNIT INCOME
September Management $ 471.00
Trash $ 52.36
Electrical $ 19.49
Pest Control $ 100.00
Grass Cutting $ 250.00
Grass Cutting $ 250.00
Advertisement $ 74.04
Flood#2 $ 795.00
Waterproof Wall $ 700.00
Replace Locks $ 165.00
Weed Cut and Spr $ 375.00
Storm Damage $ 275.00
TOTAL $ 3,526.89
October Management $ 487.00
Grass Cutting $ 250.00
Road Repair $ 300.00
Exterminator $ 100.00
Electrical $ 59.00
Well P.S.W. $ 475.00
Plumbing $ 143.00
Electrical $ 73.50
Advertising $ 74.04
Plumbing Drain $ 165.00
Grass Cutting $ 250.00
Repairs $ 175.00
Plumbing $ 233.00
Trash $ 52.36
Electrical $ 19.71
Advertisement $ 80.91
Snow $ 250.00
TOTAL $ 3,187.52
November Management $ 487.00
Insurance $ 1,440.00
Exterminator $ 100.00
Waste Management $ 54.39
Replace Step $ 795.00
Road Repair $ 300.00
PPL $ 20.05
Install Rails $ 324.00
Refund Sec Deposit $ 568.50
TOTAL $ 4,088.94
B.J.SIPOS ESTATE
APARTMENT 5 UNIT INCOME
December Management $ 487.00
Exterminator $ 100.00
Electrical $ 23.10
Trash $ 54.43
Clear/Clean up $ 900.00
Weather Proof/Plumbing $ 672.50
TOTAL $ 2,237.43
B.J.SIPOS ESTATE
APARTMENTS UNIT INCOME
January Management $ 487.00
Road Repair $ 500.00
Exterminator $ 100.00
Electrical $ 18.95
Salt $ 280.00
New Door#5 L&M $ 647.00
Clear&Clean $ 900.00
Trash $ 54.83
Snow $ 250.00
TOTAL $ 3,237.78
February Management $ 487.00
Clean/Paint Apt L&M $ 375.00
Road Repair $ 550.00
Exterminator $ 100.00
Electrical $ 18.95
Clear&Clean $ 900.00
Damage Door L&M $ 293.00
Repairs L&M $ 275.00
Trash $ 54.44
TOTAL $ 3,053.39
March Management $ 487.00
Replace Refrig $ 552.14
Road Repair $ 350.00
Exterminator $ 107.90
Electrical $ 18.07
Trash $ 55.39
Clear&Clean $ 600.00
Taxes $ 772.58
TOTAL $ 2,943.08
April Management $ 487.00
Grass Cutting $ 750.00
Road Repair $ 350.00
Exterminator $ 100.00
Electrical $ 17.92
Clear&Clean $ 250.00
Repair Screens $ 50.00
Advertisement $ 128.28
Advertisement $ 128.28
Replace Toilet $ 371.00
Relocate Shed $ 500.00
TOTAL $ 3,132.48
B.J. SIPOS ESTATE
APARTMENT 5 UNIT INCOME
May Management $ 531.00
Grass Cutting $ 750.00
Concrete Wall Rep. $ 500.00
Exterminator $ 100.00
Electrical $ 17.72
Trash $ 58.33
Advertisement $ 128.28
TOTAL $ 2,085.33
June Management $ 531.00
Pest Control $ 100.00
Grass Cutting $ 750.00
Electrical $ 18.62
Road Repair&Conc $ 750.00
Trash $ 58.72
TOTAL $ 2,208.34
July Management $ 531.00
Grass Cutting $ 500.00
Storm Repairs $ 500.00
Exterminator $ 100.00
Electrical $ 18.32
Trash $ 58.71
Replace Door L&M $ 275.00
Gutter Repairs $ 100.00
TOTAL $ 2,083.03
August Management $ 531.00
Grass Cutting $ 500.00
Trash $ 58.71
Electrical $ 18.62
Road Repairs $ 500.00
Pest Control $ 100.00
TOTAL $ 1,708.33
September Management $ 531.00
Grass Cutting $ 500.00
Paint Apartment $ 400.00
Carpet Cleaning $ 150.00
Waste Management $ 59.44
PPL $ 19.05
Road Repairs $ 400.00
Mold Treatment $ 375.00
Pest Control $ 100.00
TOTAL $ 2,534.49
B.J. SIPOS ESTATE
APARTMENTS UNIT INCOME
October Management $ 531.00
Grass Cutting $ 500.00
Paint Apartment $ 400.00
Carpet Cleaning $ 200.00
Waste Management $ 59.97
PPL $ 20.34
Road Repairs $ 400.00
Adv "For Rent" $ 128.28
Plumbing Repair $ 487.00
Pest Control $ 100.00
TOTAL $ 2,826.59
November Management $ 531.00
Repaint Apartment $ 500.00
Waste Management $ 59.97
PPL $ 19.07
Black Mold Treatmt $ 500.00
Replace Fan $ 149.97
Road Repairs $ 400.00
Insurance $ 1,571.50
Pest Control $ 100.00
TOTAL $ 3,831.51
December Management $ 531.00
Snow Removal $ 250.00
Waste Management $ 59.37
Road Repairs $ 200.00
Repairs to Apartment $ 750.00
Plumbing Repair $ 375.00
Remove/Replace Sink $ 875.00
PPL $ 19.30
Pest Control $ 100.00
TOTAL $ 3,159.67
October $1,872.17 -$1,872.17
November $1,425.00 $9,626.70 -$8,201.70
December $1,425.00 $2,225.30 -$800.30
7 M
January $2,375.00 $1,535.36 $839.64
February $2,375.00 $949.51 $1,425.49
March $2,375.00 $3,147.65 -$772.65
April $2,375.00 $1,393.06 $981.94
May $2,375.00 $1,626.99 $748.01
June $2,375.00 $2,893.81 -$518.81
July $1,445.00 $2,587.72 -$1,142.72
August $1,445.00 $4,076.72 -$2,631.72
September $1,445.00 $3,526.89 -$2,081.89
October $2,435.00 $3,187.52 -$752.52
November $2,435.00 $42088.94 -$1,653.94
December $2,435.00 $2,237.43 $197.57
January $2,435.00 $3,237.78 $802.78
February $1,960.00 $3,053.39 -$1,093.39
March $1,960.00 $2,943.08 -$983.08
April $2,060.00 $3,132.48 -$1,072.48
May $2,595.00 $2,085.33 $509.67
June $2,060.00 $2,208.44 -$148.44
July $2,060.00 $2,083.06 -$23.06
August $2,060.00 $1,708.33 $351.67
September $1,565.00 $2,534.49 -$969.49
October $1,565.00 $2,826.59 -$1,261.59
November $1,020.00 $3,831.51 -$2,811.51
December $1,020.00 $3,159.67 -$2,139.67
Left Od n•
1613 January $1,020.00
February
March
April
May
June
Jul
Au ust
Se tember
October
November
December