| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION EXPENSE | 2015-10-01 | 49,116 | 13,915 | 180.000000000000 | 3,274 | 0 | 0 | 17,189 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EXHIBITS | 2015-10-01 | 40,955 | 11,603 | SL | 15.000000000000 | 2,730 | 0 | 0 | |
| GREENHOUSE | 2015-10-01 | 8,201 | 2,325 | SL | 15.000000000000 | 547 | 0 | 0 | |
| EQUIPMENT | 2015-10-01 | 7,763 | 6,600 | SL | 5.000000000000 | 1,163 | 0 | 0 | |
| CHICKEN PROCESSING EQUIPMENT | 2016-02-01 | 6,666 | 5,221 | SL | 5.000000000000 | 1,333 | 0 | 0 | |
| VEGETABLE PROCESSING EQUIPMENT | 2016-02-01 | 2,360 | 1,848 | SL | 5.000000000000 | 472 | 0 | 0 | |
| PLOW | 2016-02-15 | 4,110 | 3,220 | SL | 5.000000000000 | 822 | 0 | 0 | |
| FARM EQUIPMENT | 2016-07-01 | 1,656 | 1,159 | SL | 5.000000000000 | 331 | 0 | 0 | |
| BOARD WALK | 2016-12-05 | 26,460 | 5,439 | SL | 15.000000000000 | 1,764 | 0 | 0 | |
| VEGGIE BARN IMPROVEMENTS | 2016-03-11 | 1,749 | 448 | SL | 15.000000000000 | 117 | 0 | 0 | |
| LIVESTOCK BARN IMPROVEMENTS | 2016-03-11 | 1,749 | 448 | SL | 15.000000000000 | 117 | 0 | 0 | |
| FARM GENERATOR | 2016-01-09 | 9,252 | 7,400 | SL | 5.000000000000 | 1,852 | 0 | 0 | |
| PIANO - CIP | 2019-12-31 | 6,837 | SL | 5.000000000000 | 1,367 | 0 | 1,367 | ||
| JAPANESE GARDEN | 2017-05-08 | 5,275 | 938 | SL | 15.000000000000 | 352 | 0 | 0 | |
| BENTON ROAD - CIP | 2017-12-31 | 3,327 | NC | 15.000000000000 | 0 | 0 | 0 | ||
| FORMAL GARDENS - CIP | 2017-12-31 | 20,617 | NC | 15.000000000000 | 0 | 0 | 0 | ||
| OLD BARN BATHROOM IMPROVEMENTS | 2017-06-30 | 11,585 | 1,930 | SL | 15.000000000000 | 772 | 0 | 0 | |
| HISTORY OF FARM EXHIBIT - CIP | 2019-12-31 | 125,755 | SL | 15.000000000000 | 8,384 | 0 | 0 | ||
| POOL AREA RENOVATIONS - CIP | 2019-12-31 | 8,500 | SL | 15.000000000000 | 567 | 0 | 0 | ||
| 2017 HISTORY OF FARM EXHIBITS | 2019-12-31 | 1,395 | SL | 15.000000000000 | 93 | 0 | 0 | ||
| 2017 FORMAL GARDEN ADDITIONS | 2018-12-31 | 7,725 | NC | 15.000000000000 | 0 | 0 | 0 | ||
| OVEN | 2017-05-11 | 27,300 | 14,560 | SL | 5.000000000000 | 5,460 | 0 | 5,460 | |
| GATE AND SIGNAGE | 2017-03-08 | 7,074 | 1,337 | SL | 15.000000000000 | 472 | 0 | 472 | |
| OLD BARN RENOVATIONS 2017 | 2017-06-30 | 336,987 | 56,165 | SL | 15.000000000000 | 22,466 | 0 | 0 | |
| MULE WITH PLOW ATTACHMENT | 2017-05-23 | 18,111 | 9,357 | SL | 5.000000000000 | 3,622 | 0 | 0 | |
| 2017 JAPANESE GARDEN ADDITIONS | 2017-08-31 | 151,984 | 23,641 | SL | 15.000000000000 | 10,132 | 0 | 0 | |
| 2017 BOARD WALK ADDITIONS | 2017-04-03 | 14,190 | 2,602 | SL | 15.000000000000 | 946 | 0 | 0 | |
| 2018 HISTORY OF FARM EXHIBIT ADDITIONS | 2019-12-31 | 66,837 | SL | 15.000000000000 | 4,456 | 0 | 0 | ||
| BARN HEATING SYSTEM | 2018-01-19 | 23,155 | 2,959 | SL | 15.000000000000 | 1,544 | 0 | 0 | |
| LAKE AERATION | 2019-11-06 | 33,044 | 367 | SL | 15.000000000000 | 2,203 | 0 | 0 | |
| HIGH TUNNELS | 2019-07-15 | 62,035 | 2,068 | SL | 15.000000000000 | 4,136 | 0 | 0 | |
| JOHN DEERE TRACTOR | 2019-05-09 | 22,399 | 2,987 | SL | 5.000000000000 | 4,480 | 0 | 0 | |
| 2019- EXHIBITS | 2019-12-31 | 80,880 | SL | 15.000000000000 | 5,392 | 0 | 0 | ||
| DESIGN WORK - HOME BASE RENOVATION | 2020-09-01 | 11,000 | SL | 15.000000000000 | 244 | 0 | 0 | ||
| ROOF | 2019-04-08 | 33,485 | 1,674 | SL | 15.000000000000 | 2,232 | 0 | 0 | |
| WINDOWS | 2019-05-28 | 1,707 | 64 | SL | 15.000000000000 | 114 | 0 | 0 | |
| PUSH MOWER | 2020-07-01 | 2,000 | SL | 5.000000000000 | 200 | 0 | 0 | ||
| BARN EXHIBITS - 2020 - CIP | 2020-12-31 | 40,522 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| PIANO REPAIR - CIP | 2020-12-31 | 6,000 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| HIGH TUNNELS | 2020-01-01 | 684 | SL | 15.000000000000 | 46 | 0 | 46 | ||
| SIGNAGE | 2020-02-01 | 2,400 | SL | 15.000000000000 | 147 | 0 | 0 | ||
| ROADS | 2020-08-01 | 158,057 | SL | 15.000000000000 | 4,390 | 0 | 0 | ||
| MIDDLE ROW HOUSE - PAINTING | 2020-08-01 | 28,200 | SL | 15.000000000000 | 783 | 0 | 0 | ||
| DESIGN WORK - HOME BASE RENOVATION | 2020-09-01 | 603,266 | SL | 15.000000000000 | 13,406 | 0 | 0 | ||
| PROPANE TANKS | 2020-11-01 | 8,290 | SL | 15.000000000000 | 92 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 3,147,830 | 3,417,756 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY FUNDS | FMV | 4,472,668 | 4,480,518 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATION EXPENSE | 49,116 | 17,189 | 31,927 | |
| EXHIBITS | 40,955 | 14,333 | 26,622 | |
| GREENHOUSE | 8,201 | 2,872 | 5,329 | |
| EQUIPMENT | 7,763 | 7,763 | 0 | |
| CHICKEN PROCESSING EQUIPMENT | 6,666 | 6,554 | 112 | |
| VEGETABLE PROCESSING EQUIPMENT | 2,360 | 2,320 | 40 | |
| PLOW | 4,110 | 4,042 | 68 | |
| FARM EQUIPMENT | 1,656 | 1,490 | 166 | |
| BOARD WALK | 26,460 | 7,203 | 19,257 | |
| VEGGIE BARN IMPROVEMENTS | 1,749 | 565 | 1,184 | |
| LIVESTOCK BARN IMPROVEMENTS | 1,749 | 565 | 1,184 | |
| FARM GENERATOR | 9,252 | 9,252 | 0 | |
| PIANO - CIP | 6,837 | 1,367 | 5,470 | |
| JAPANESE GARDEN | 5,275 | 1,290 | 3,985 | |
| BENTON ROAD - CIP | 3,327 | 0 | 3,327 | |
| FORMAL GARDENS - CIP | 20,617 | 0 | 20,617 | |
| OLD BARN BATHROOM IMPROVEMENTS | 11,585 | 2,702 | 8,883 | |
| HISTORY OF FARM EXHIBIT - CIP | 125,755 | 8,384 | 117,371 | |
| POOL AREA RENOVATIONS - CIP | 8,500 | 567 | 7,933 | |
| 2017 HISTORY OF FARM EXHIBITS | 1,395 | 93 | 1,302 | |
| 2017 FORMAL GARDEN ADDITIONS | 7,725 | 0 | 7,725 | |
| OVEN | 27,300 | 20,020 | 7,280 | |
| GATE AND SIGNAGE | 7,074 | 1,809 | 5,265 | |
| OLD BARN RENOVATIONS 2017 | 336,987 | 78,631 | 258,356 | |
| MULE WITH PLOW ATTACHMENT | 18,111 | 12,979 | 5,132 | |
| 2017 JAPANESE GARDEN ADDITIONS | 151,984 | 33,773 | 118,211 | |
| 2017 BOARD WALK ADDITIONS | 14,190 | 3,548 | 10,642 | |
| 2018 HISTORY OF FARM EXHIBIT ADDITIONS | 66,837 | 4,456 | 62,381 | |
| BARN HEATING SYSTEM | 23,155 | 4,503 | 18,652 | |
| LAKE AERATION | 33,044 | 2,570 | 30,474 | |
| HIGH TUNNELS | 62,035 | 6,204 | 55,831 | |
| JOHN DEERE TRACTOR | 22,399 | 7,467 | 14,932 | |
| 2019- EXHIBITS | 80,880 | 5,392 | 75,488 | |
| DESIGN WORK - HOME BASE RENOVATION | 11,000 | 244 | 10,756 | |
| ROOF | 33,485 | 3,906 | 29,579 | |
| WINDOWS | 1,707 | 178 | 1,529 | |
| PUSH MOWER | 2,000 | 200 | 1,800 | |
| BARN EXHIBITS - 2020 - CIP | 40,522 | 0 | 40,522 | |
| PIANO REPAIR - CIP | 6,000 | 0 | 6,000 | |
| HIGH TUNNELS | 684 | 46 | 638 | |
| SIGNAGE | 2,400 | 147 | 2,253 | |
| ROADS | 158,057 | 4,390 | 153,667 | |
| MIDDLE ROW HOUSE - PAINTING | 28,200 | 783 | 27,417 | |
| DESIGN WORK - HOME BASE RENOVATION | 603,266 | 13,406 | 589,860 | |
| PROPANE TANKS | 8,290 | 92 | 8,198 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTIMER B FULLER III |
| Lender's Title | VICE PRESIDENT |
| Original Amount of Loan | 300000 |
| Balance Due | 300000 |
| Date of Note | 2017-01 |
| Maturity Date | 2019-06 |
| Repayment Terms | |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | NONE |
| Purpose of Loan | FARMING AND EDUCATION EXPENSES |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TELEPHONE EXPENSE | 23,896 | 0 | 0 | 23,896 |
| POSTAGE | 152 | 0 | 0 | 152 |
| OUTSIDE SERVICES | 46,963 | 0 | 0 | 46,963 |
| WORKERS COMPENSATION INSURANCE | 8,834 | 0 | 0 | 8,834 |
| INSURANCE | 31,084 | 0 | 0 | 31,084 |
| SECURITY | 4,900 | 0 | 0 | 4,900 |
| REPAIRS AND MAINTENANCE | 86,690 | 0 | 0 | 86,690 |
| VEHICLE EXPENSE | 4,253 | 0 | 0 | 4,253 |
| MISCELLANEOUS EXPENSE | 13,153 | 0 | 0 | 13,153 |
| UTILITIES | 39,168 | 0 | 0 | 39,168 |
| PAYROLL PROCESSING FEES | 1,989 | 0 | 0 | 1,989 |
| EDUCATION EXPENSE | 400 | 0 | 0 | 400 |
| TAX EXPENSE | 17,423 | 0 | 0 | 0 |
| AMORTIZATION | 3,274 | 0 | 0 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO FULLER OVERLOOK LP | 165,290 | 190,108 |
| DUE TO LILY LAKE ASSOCIATES | 4,200 | 4,650 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 36,207 | 0 | 0 | 36,207 |
| Name | Address |
|---|---|
| MORTIMER B FULLER III |
PO BOX 101 WAVERLY,PA18471 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 17,838 | 0 | 0 | 17,838 |