| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATIONAL EXPENSES | 2015-10-01 | 49,116 | 17,189 | 180.000000000000 | 3,274 | 0 | 3,274 | 20,463 |
| 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 | 14,333 | SL | 15.000000000000 | 2,730 | 0 | 2,730 | |
| GREENHOUSE | 2015-10-01 | 8,201 | 2,872 | SL | 15.000000000000 | 547 | 0 | 547 | |
| EQUIPMENT | 2015-10-01 | 7,763 | 7,763 | SL | 5.000000000000 | 0 | 0 | 0 | |
| CHICKEN PROCESSING EQUIPMENT | 2016-02-01 | 6,666 | 6,554 | SL | 5.000000000000 | 112 | 0 | 112 | |
| VEGETABLE PROCESSING EQUIPMENT | 2016-02-01 | 2,360 | 2,320 | SL | 5.000000000000 | 40 | 0 | 40 | |
| PLOW | 2016-02-15 | 4,110 | 4,042 | SL | 5.000000000000 | 68 | 0 | 68 | |
| FARM EQUIPMENT | 2016-07-01 | 1,656 | 1,490 | SL | 5.000000000000 | 166 | 0 | 166 | |
| BOARD WALK | 2016-12-05 | 26,460 | 7,203 | SL | 15.000000000000 | 1,764 | 0 | 1,764 | |
| JAPANESE GARDEN | 2017-05-08 | 5,275 | 1,290 | SL | 15.000000000000 | 352 | 0 | 352 | |
| VEGGIE BARN IMPROVEMENTS | 2016-03-11 | 1,749 | 565 | SL | 15.000000000000 | 117 | 0 | 117 | |
| LIVESTOCK BARN IMPROVEMENTS | 2016-03-11 | 1,749 | 565 | SL | 15.000000000000 | 117 | 0 | 117 | |
| IMPROVEMENTS TO OLD BARN BATHROOM | 2017-06-30 | 11,585 | 2,702 | SL | 15.000000000000 | 772 | 0 | 772 | |
| FARM GENERATOR | 2016-01-09 | 9,252 | 9,252 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PIANO | 2020-01-01 | 6,837 | 1,367 | SL | 5.000000000000 | 1,367 | 0 | 1,367 | |
| HISTORY OF FARM EXHIBIT | 2020-01-01 | 125,755 | 8,384 | SL | 15.000000000000 | 8,383 | 0 | 8,383 | |
| POOL AREA RENOVATION IN PROCESS | 2020-01-01 | 8,500 | 567 | SL | 15.000000000000 | 563 | 0 | 563 | |
| OVEN | 2017-05-11 | 27,300 | 20,020 | SL | 5.000000000000 | 5,460 | 0 | 5,460 | |
| GATE AND SIGNAGE | 2017-03-08 | 7,074 | 1,809 | SL | 15.000000000000 | 470 | 0 | 470 | |
| OLD BARN RENOVATIONS 2017 | 2017-06-30 | 336,987 | 78,631 | SL | 15.000000000000 | 22,466 | 0 | 22,466 | |
| 2017 HISTORY OF FARM ADDITIONS | 2020-01-01 | 1,395 | 93 | SL | 15.000000000000 | 93 | 0 | 93 | |
| MULE WITH PLOW ATTACHMENT | 2017-05-23 | 18,111 | 12,979 | SL | 5.000000000000 | 3,622 | 0 | 3,622 | |
| 2017 JAPANESE GARDEN ADDITIONS | 2017-08-31 | 151,984 | 33,773 | SL | 15.000000000000 | 10,132 | 0 | 10,132 | |
| 2017 BOARD WALK ADDITIONS | 2017-04-03 | 14,190 | 3,548 | SL | 15.000000000000 | 946 | 0 | 946 | |
| BARN HEATING SYSTEM | 2018-01-19 | 23,155 | 4,503 | SL | 15.000000000000 | 1,544 | 0 | 1,544 | |
| 2018 HISTORY OF FARM EXHIBITS ADDITION | 2020-01-01 | 66,837 | 4,456 | SL | 15.000000000000 | 4,456 | 0 | 4,456 | |
| LAKE AERATION | 2019-11-06 | 33,044 | 2,570 | SL | 15.000000000000 | 2,203 | 0 | 2,203 | |
| HIGH TUNNEL WORK | 2019-07-15 | 62,035 | 6,204 | SL | 15.000000000000 | 4,136 | 0 | 4,136 | |
| JOHN DEERE | 2019-05-09 | 22,399 | 7,467 | SL | 5.000000000000 | 4,480 | 0 | 4,480 | |
| 2019-EXHIBITS | 2020-01-01 | 80,880 | 5,392 | SL | 15.000000000000 | 5,392 | 0 | 5,392 | |
| DESIGN WORK - HOME BASE RENOVATION | 2020-09-01 | 11,000 | 244 | SL | 15.000000000000 | 734 | 0 | 734 | |
| ROOF | 2019-04-08 | 33,485 | 3,906 | SL | 15.000000000000 | 2,233 | 0 | 2,233 | |
| WINDOWS | 2019-05-28 | 1,707 | 178 | SL | 15.000000000000 | 115 | 0 | 115 | |
| DESIGN WORK - HOME BASE RENOVATION | 2020-09-01 | 603,266 | 13,406 | SL | 15.000000000000 | 40,218 | 0 | 40,218 | |
| ROADS | 2020-08-01 | 158,057 | 4,390 | SL | 15.000000000000 | 10,537 | 0 | 10,537 | |
| PUSH MOWER | 2020-07-01 | 2,000 | 200 | SL | 5.000000000000 | 400 | 0 | 400 | |
| HIGH TUNNEL WORK | 2020-01-01 | 684 | 46 | SL | 15.000000000000 | 45 | 0 | 45 | |
| PROPANE TANKS | 2020-11-01 | 8,290 | 92 | SL | 15.000000000000 | 553 | 0 | 553 | |
| SIGNAGE | 2020-02-01 | 2,400 | 147 | SL | 15.000000000000 | 160 | 0 | 160 | |
| BARN EXHIBITS - 2020 | 2021-01-01 | 40,522 | SL | 15.000000000000 | 2,702 | 0 | 2,702 | ||
| BARN EXHIBITS - 2021 | 2021-08-20 | 59,892 | SL | 15.000000000000 | 1,331 | 0 | 1,331 | ||
| MIDDLE ROW HOUSE - PAINTING | 2020-08-01 | 28,200 | 783 | SL | 15.000000000000 | 1,880 | 0 | 1,880 | |
| BARN PAINTING - 2021 | 2021-08-01 | 24,000 | SL | 15.000000000000 | 667 | 0 | 667 | ||
| DEER GATE PANEL REPLACEMENT | 2021-12-23 | 15,000 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| KAWASAKI MULE | 2021-03-08 | 17,125 | SL | 5.000000000000 | 2,854 | 0 | 2,854 | ||
| DESIGN WORK - HOME BASE RENOVATION | 2021-06-01 | 8,785 | SL | 15.000000000000 | 342 | 0 | 342 | ||
| CREAMERY PATHWAYS | 2021-06-07 | 29,404 | SL | 15.000000000000 | 1,143 | 0 | 1,143 | ||
| CARRIAGE HOUSE EXTERIOR WALL REPAIR | 2021-08-01 | 26,150 | SL | 15.000000000000 | 726 | 0 | 726 | ||
| CHIMNEY REPAIR | 2021-08-01 | 15,750 | SL | 15.000000000000 | 438 | 0 | 438 | ||
| BENTON ROAD - CIP | 2021-12-31 | 3,327 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| FORMAL GARDENS - CIP | 2021-12-31 | 20,617 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| 2017 - FORMAL GARDEN CIP | 2021-12-31 | 7,725 | SL | 15.000000000000 | 0 | 0 | 0 | ||
| BARN PAINTING CIP | 2021-12-31 | 5,000 | SL | 15.000000000000 | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIXED INCOME | 2,925,786 | 2,875,691 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 4,556,856 | 4,759,284 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY FUNDS | FMV | 91,232 | 91,232 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL EXPENSES | 49,116 | 20,463 | 28,653 | |
| EXHIBITS | 40,955 | 17,063 | 23,892 | |
| GREENHOUSE | 8,201 | 3,419 | 4,782 | |
| EQUIPMENT | 7,763 | 7,763 | 0 | |
| CHICKEN PROCESSING EQUIPMENT | 6,666 | 6,666 | 0 | |
| VEGETABLE PROCESSING EQUIPMENT | 2,360 | 2,360 | 0 | |
| PLOW | 4,110 | 4,110 | 0 | |
| FARM EQUIPMENT | 1,656 | 1,656 | 0 | |
| BOARD WALK | 26,460 | 8,967 | 17,493 | |
| JAPANESE GARDEN | 5,275 | 1,642 | 3,633 | |
| VEGGIE BARN IMPROVEMENTS | 1,749 | 682 | 1,067 | |
| LIVESTOCK BARN IMPROVEMENTS | 1,749 | 682 | 1,067 | |
| IMPROVEMENTS TO OLD BARN BATHROOM | 11,585 | 3,474 | 8,111 | |
| FARM GENERATOR | 9,252 | 9,252 | 0 | |
| PIANO | 6,837 | 2,734 | 4,103 | |
| HISTORY OF FARM EXHIBIT | 125,755 | 16,767 | 108,988 | |
| POOL AREA RENOVATION IN PROCESS | 8,500 | 1,130 | 7,370 | |
| OVEN | 27,300 | 25,480 | 1,820 | |
| GATE AND SIGNAGE | 7,074 | 2,279 | 4,795 | |
| OLD BARN RENOVATIONS 2017 | 336,987 | 101,097 | 235,890 | |
| 2017 HISTORY OF FARM ADDITIONS | 1,395 | 186 | 1,209 | |
| MULE WITH PLOW ATTACHMENT | 18,111 | 16,601 | 1,510 | |
| 2017 JAPANESE GARDEN ADDITIONS | 151,984 | 43,905 | 108,079 | |
| 2017 BOARD WALK ADDITIONS | 14,190 | 4,494 | 9,696 | |
| BARN HEATING SYSTEM | 23,155 | 6,047 | 17,108 | |
| 2018 HISTORY OF FARM EXHIBITS ADDITION | 66,837 | 8,912 | 57,925 | |
| LAKE AERATION | 33,044 | 4,773 | 28,271 | |
| HIGH TUNNEL WORK | 62,035 | 10,340 | 51,695 | |
| JOHN DEERE | 22,399 | 11,947 | 10,452 | |
| 2019-EXHIBITS | 80,880 | 10,784 | 70,096 | |
| DESIGN WORK - HOME BASE RENOVATION | 11,000 | 978 | 10,022 | |
| ROOF | 33,485 | 6,139 | 27,346 | |
| WINDOWS | 1,707 | 293 | 1,414 | |
| DESIGN WORK - HOME BASE RENOVATION | 603,266 | 53,624 | 549,642 | |
| ROADS | 158,057 | 14,927 | 143,130 | |
| PUSH MOWER | 2,000 | 600 | 1,400 | |
| HIGH TUNNEL WORK | 684 | 91 | 593 | |
| PROPANE TANKS | 8,290 | 645 | 7,645 | |
| SIGNAGE | 2,400 | 307 | 2,093 | |
| BARN EXHIBITS - 2020 | 40,522 | 2,702 | 37,820 | |
| BARN EXHIBITS - 2021 | 59,892 | 1,331 | 58,561 | |
| MIDDLE ROW HOUSE - PAINTING | 28,200 | 2,663 | 25,537 | |
| BARN PAINTING - 2021 | 24,000 | 667 | 23,333 | |
| DEER GATE PANEL REPLACEMENT | 15,000 | 0 | 15,000 | |
| KAWASAKI MULE | 17,125 | 2,854 | 14,271 | |
| DESIGN WORK - HOME BASE RENOVATION | 8,785 | 342 | 8,443 | |
| CREAMERY PATHWAYS | 29,404 | 1,143 | 28,261 | |
| CARRIAGE HOUSE EXTERIOR WALL REPAIR | 26,150 | 726 | 25,424 | |
| CHIMNEY REPAIR | 15,750 | 438 | 15,312 | |
| BENTON ROAD - CIP | 3,327 | 0 | 3,327 | |
| FORMAL GARDENS - CIP | 20,617 | 0 | 20,617 | |
| 2017 - FORMAL GARDEN CIP | 7,725 | 0 | 7,725 | |
| BARN PAINTING CIP | 5,000 | 0 | 5,000 |
| Item No. | 1 |
|---|---|
| Lender's Name | MORTIMER B FULLER III |
| Lender's Title | VICE PRESIDENT |
| Original Amount of Loan | 300000 |
| Balance Due | 300200 |
| Date of Note | 2017-01 |
| Maturity Date | 2020-06 |
| 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 | 24,462 | 0 | 0 | 24,462 |
| POSTAGE | 284 | 0 | 0 | 284 |
| OUTSIDE SERVICES | 46,516 | 0 | 0 | 46,516 |
| WORKERS COMPENSATION INSURANCE | 8,358 | 0 | 0 | 8,358 |
| INSURANCE | 31,200 | 0 | 0 | 31,200 |
| SECURITY | 6,808 | 0 | 0 | 6,808 |
| REPAIRS AND MAINTENANCE | 72,276 | 0 | 0 | 72,276 |
| VEHICLE EXPENSE | 4,190 | 0 | 0 | 4,190 |
| MISCELLANEOUS EXPENSE | 9,374 | 0 | 0 | 9,374 |
| UTILITIES | 48,551 | 0 | 0 | 48,551 |
| PAYROLL PROCESSING FEES | 1,993 | 0 | 0 | 1,993 |
| EDUCATION EXPENSE | 570 | 0 | 0 | 570 |
| INVESTMENT FEES | 2,575 | 0 | 2,575 | 0 |
| AMORTIZATION | 3,274 | 0 | 3,274 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| EXCISE TAX REFUND, NET | 4,208 | 4,208 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO FULLER OVERLOOK LP | 190,108 | 158,020 |
| DUE TO LILY LAKE ASSOCIATES | 4,650 | 7,050 |
| LINE OF CREDIT - JP MORGAN | 0 | 260,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 14,052 | 0 | 0 | 14,052 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 19,310 | 0 | 0 | 19,310 |