| 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 | 23,737 | 180.000000000000 | 3,274 | 0 | 3,274 | 27,011 |
| 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 | 19,793 | SL | 15.000000000000 | 2,730 | 0 | 2,730 | |
| GREENHOUSE | 2015-10-01 | 8,201 | 3,966 | 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 | 6,666 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEGETABLE PROCESSING EQUIPMENT | 2016-02-01 | 2,360 | 2,360 | SL | 5.000000000000 | 0 | 0 | 0 | |
| PLOW | 2016-02-15 | 4,110 | 4,110 | SL | 5.000000000000 | 0 | 0 | 0 | |
| FARM EQUIPMENT | 2016-07-01 | 1,656 | 1,656 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BOARD WALK | 2016-12-05 | 26,460 | 10,731 | SL | 15.000000000000 | 1,764 | 0 | 1,764 | |
| JAPANESE GARDEN | 2017-05-08 | 5,275 | 1,993 | SL | 15.000000000000 | 352 | 0 | 352 | |
| VEGGIE BARN IMPROVEMENTS | 2016-03-11 | 1,749 | 799 | SL | 15.000000000000 | 117 | 0 | 117 | |
| LIVESTOCK BARN IMPROVEMENTS | 2016-03-11 | 1,749 | 799 | SL | 15.000000000000 | 117 | 0 | 117 | |
| IMPROVEMENTS TO OLD BARN BATHROOM | 2017-06-30 | 11,585 | 4,246 | 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 | 4,101 | SL | 5.000000000000 | 1,367 | 0 | 1,367 | |
| HISTORY OF FARM EXHIBIT | 2020-01-01 | 125,755 | 25,151 | SL | 15.000000000000 | 8,384 | 0 | 8,384 | |
| POOL AREA RENOVATION IN PROCESS | 2020-01-01 | 8,500 | 1,697 | SL | 15.000000000000 | 567 | 0 | 567 | |
| OVEN | 2017-05-11 | 27,300 | 27,300 | SL | 5.000000000000 | 0 | 0 | 0 | |
| GATE AND SIGNAGE | 2017-03-08 | 7,074 | 2,750 | SL | 15.000000000000 | 472 | 0 | 472 | |
| OLD BARN RENOVATIONS 2017 | 2017-06-30 | 336,987 | 123,563 | SL | 15.000000000000 | 22,466 | 0 | 22,466 | |
| 2017 HISTORY OF FARM ADDITIONS | 2020-01-01 | 1,395 | 279 | SL | 15.000000000000 | 93 | 0 | 93 | |
| MULE WITH PLOW ATTACHMENT | 2017-05-23 | 18,111 | 18,111 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 2017 JAPANESE GARDEN ADDITIONS | 2017-08-31 | 151,984 | 54,037 | SL | 15.000000000000 | 10,132 | 0 | 10,132 | |
| 2017 BOARD WALK ADDITIONS | 2017-04-03 | 14,190 | 5,440 | SL | 15.000000000000 | 946 | 0 | 946 | |
| BARN HEATING SYSTEM | 2018-01-19 | 23,155 | 7,591 | SL | 15.000000000000 | 1,544 | 0 | 1,544 | |
| 2018 HISTORY OF FARM EXHIBITS ADDITION | 2020-01-01 | 66,837 | 13,368 | SL | 15.000000000000 | 4,456 | 0 | 4,456 | |
| LAKE AERATION | 2019-11-06 | 33,044 | 6,976 | SL | 15.000000000000 | 2,203 | 0 | 2,203 | |
| HIGH TUNNEL WORK | 2019-07-15 | 62,035 | 14,476 | SL | 15.000000000000 | 4,136 | 0 | 4,136 | |
| JOHN DEERE | 2019-05-09 | 22,399 | 16,427 | SL | 5.000000000000 | 4,480 | 0 | 4,480 | |
| 2019-EXHIBITS | 2020-01-01 | 80,880 | 16,176 | SL | 15.000000000000 | 5,392 | 0 | 5,392 | |
| DESIGN WORK - HOME BASE RENOVATION | 2020-09-01 | 11,000 | 1,711 | SL | 15.000000000000 | 733 | 0 | 733 | |
| ROOF | 2019-04-08 | 33,485 | 8,371 | SL | 15.000000000000 | 2,232 | 0 | 2,232 | |
| WINDOWS | 2019-05-28 | 1,707 | 407 | SL | 15.000000000000 | 114 | 0 | 114 | |
| DESIGN WORK - HOME BASE RENOVATION | 2020-09-01 | 603,266 | 93,842 | SL | 15.000000000000 | 40,218 | 0 | 40,218 | |
| ROADS | 2020-08-01 | 158,057 | 25,464 | SL | 15.000000000000 | 10,537 | 0 | 10,537 | |
| PUSH MOWER | 2020-07-01 | 2,000 | 1,000 | SL | 5.000000000000 | 400 | 0 | 400 | |
| HIGH TUNNEL WORK | 2020-01-01 | 684 | 136 | SL | 15.000000000000 | 46 | 0 | 46 | |
| PROPANE TANKS | 2020-11-01 | 8,290 | 1,198 | SL | 15.000000000000 | 553 | 0 | 553 | |
| SIGNAGE | 2020-02-01 | 2,400 | 467 | SL | 15.000000000000 | 160 | 0 | 160 | |
| BARN EXHIBITS - 2020 | 2021-01-01 | 40,522 | 5,403 | SL | 15.000000000000 | 2,701 | 0 | 2,701 | |
| BARN EXHIBITS - 2021 | 2021-08-20 | 59,892 | 5,324 | SL | 15.000000000000 | 3,993 | 0 | 3,993 | |
| MIDDLE ROW HOUSE - PAINTING | 2020-08-01 | 28,200 | 4,543 | SL | 15.000000000000 | 1,880 | 0 | 1,880 | |
| BARN PAINTING - 2021 | 2021-08-01 | 24,000 | 2,267 | SL | 15.000000000000 | 1,600 | 0 | 1,600 | |
| DEER GATE PANEL REPLACEMENT | 2021-12-23 | 15,000 | 1,000 | SL | 15.000000000000 | 1,000 | 0 | 1,000 | |
| KAWASAKI MULE | 2021-03-08 | 17,125 | 6,279 | SL | 5.000000000000 | 3,425 | 0 | 3,425 | |
| DESIGN WORK - HOME BASE RENOVATION | 2021-06-01 | 8,785 | 928 | SL | 15.000000000000 | 586 | 0 | 586 | |
| CREAMERY PATHWAYS | 2021-06-07 | 29,404 | 3,103 | SL | 15.000000000000 | 1,960 | 0 | 1,960 | |
| CARRIAGE HOUSE EXTERIOR WALL REPAIR | 2021-08-01 | 26,150 | 2,469 | SL | 15.000000000000 | 1,743 | 0 | 1,743 | |
| CHIMNEY REPAIR | 2021-08-01 | 15,750 | 1,488 | SL | 15.000000000000 | 1,050 | 0 | 1,050 | |
| BARN PAINTING - 2022 | 2022-07-01 | 15,000 | 500 | SL | 15.000000000000 | 1,000 | 0 | 1,000 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MONEY FUNDS | FMV | 5,373,332 | 5,373,332 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATIONAL EXPENSES | 49,116 | 27,011 | 22,105 | |
| EXHIBITS | 40,955 | 22,523 | 18,432 | |
| GREENHOUSE | 8,201 | 4,513 | 3,688 | |
| 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 | 12,495 | 13,965 | |
| JAPANESE GARDEN | 5,275 | 2,345 | 2,930 | |
| VEGGIE BARN IMPROVEMENTS | 1,749 | 916 | 833 | |
| LIVESTOCK BARN IMPROVEMENTS | 1,749 | 916 | 833 | |
| IMPROVEMENTS TO OLD BARN BATHROOM | 11,585 | 5,018 | 6,567 | |
| FARM GENERATOR | 9,252 | 9,252 | 0 | |
| PIANO | 6,837 | 5,468 | 1,369 | |
| HISTORY OF FARM EXHIBIT | 125,755 | 33,535 | 92,220 | |
| POOL AREA RENOVATION IN PROCESS | 8,500 | 2,264 | 6,236 | |
| OVEN | 27,300 | 27,300 | 0 | |
| GATE AND SIGNAGE | 7,074 | 3,222 | 3,852 | |
| OLD BARN RENOVATIONS 2017 | 336,987 | 146,029 | 190,958 | |
| 2017 HISTORY OF FARM ADDITIONS | 1,395 | 372 | 1,023 | |
| MULE WITH PLOW ATTACHMENT | 18,111 | 18,111 | 0 | |
| 2017 JAPANESE GARDEN ADDITIONS | 151,984 | 64,169 | 87,815 | |
| 2017 BOARD WALK ADDITIONS | 14,190 | 6,386 | 7,804 | |
| BARN HEATING SYSTEM | 23,155 | 9,135 | 14,020 | |
| 2018 HISTORY OF FARM EXHIBITS ADDITION | 66,837 | 17,824 | 49,013 | |
| LAKE AERATION | 33,044 | 9,179 | 23,865 | |
| HIGH TUNNEL WORK | 62,035 | 18,612 | 43,423 | |
| JOHN DEERE | 22,399 | 20,907 | 1,492 | |
| 2019-EXHIBITS | 80,880 | 21,568 | 59,312 | |
| DESIGN WORK - HOME BASE RENOVATION | 11,000 | 2,444 | 8,556 | |
| ROOF | 33,485 | 10,603 | 22,882 | |
| WINDOWS | 1,707 | 521 | 1,186 | |
| DESIGN WORK - HOME BASE RENOVATION | 603,266 | 134,060 | 469,206 | |
| ROADS | 158,057 | 36,001 | 122,056 | |
| PUSH MOWER | 2,000 | 1,400 | 600 | |
| HIGH TUNNEL WORK | 684 | 182 | 502 | |
| PROPANE TANKS | 8,290 | 1,751 | 6,539 | |
| SIGNAGE | 2,400 | 627 | 1,773 | |
| BARN EXHIBITS - 2020 | 40,522 | 8,104 | 32,418 | |
| BARN EXHIBITS - 2021 | 59,892 | 9,317 | 50,575 | |
| MIDDLE ROW HOUSE - PAINTING | 28,200 | 6,423 | 21,777 | |
| BARN PAINTING - 2021 | 24,000 | 3,867 | 20,133 | |
| DEER GATE PANEL REPLACEMENT | 15,000 | 2,000 | 13,000 | |
| KAWASAKI MULE | 17,125 | 9,704 | 7,421 | |
| DESIGN WORK - HOME BASE RENOVATION | 8,785 | 1,514 | 7,271 | |
| CREAMERY PATHWAYS | 29,404 | 5,063 | 24,341 | |
| CARRIAGE HOUSE EXTERIOR WALL REPAIR | 26,150 | 4,212 | 21,938 | |
| CHIMNEY REPAIR | 15,750 | 2,538 | 13,212 | |
| BARN PAINTING - 2022 | 15,000 | 1,500 | 13,500 |
| 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 | 2022-06 |
| 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 | 27,339 | 0 | 0 | 27,339 |
| POSTAGE | 267 | 0 | 0 | 267 |
| OUTSIDE SERVICES | 55,856 | 0 | 0 | 55,856 |
| WORKERS COMPENSATION INSURANCE | 8,624 | 0 | 0 | 8,624 |
| INSURANCE | 50,703 | 0 | 0 | 50,703 |
| SECURITY | 5,235 | 0 | 0 | 5,235 |
| REPAIRS AND MAINTENANCE | 109,799 | 0 | 0 | 109,799 |
| VEHICLE EXPENSE | 5,294 | 0 | 0 | 5,294 |
| MISCELLANEOUS EXPENSE | 11,138 | 0 | 0 | 11,138 |
| UTILITIES | 68,302 | 0 | 0 | 68,302 |
| PAYROLL PROCESSING FEES | 1,891 | 0 | 0 | 1,891 |
| EDUCATION EXPENSE | 1,840 | 0 | 0 | 1,840 |
| INVESTMENT FEES | 11,069 | 11,069 | 0 | 0 |
| AMORTIZATION | 3,274 | 0 | 3,274 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO FULLER OVERLOOK LP | 75,678 | 98,549 |
| DUE TO LILY LAKE ASSOCIATES | 8,400 | 8,550 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 7,834 | 0 | 0 | 7,834 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 19,666 | 0 | 0 | 19,666 |
| EXCISE TAXES | 12,000 | 0 | 12,000 | 0 |