| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HAMILTON FINANCIAL GROUP | 715 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2010 TOYOTA TACOMA | 2018-07-23 | 16,538 | 8,600 | 200DB | 5.0000 | 3,175 | |||
| EQUIPMENT | 2019-01-01 | 3,829 | 766 | 200DB | 5.0000 | 1,225 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| 58 SHS ABBOTT LABS | 2012-10 | PURCHASE | 2020-01 | 4,889 | 1,836 | 3,053 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABBOTT LABS | FMV |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 20,367 | 15,402 | 4,965 | 4,965 | |
| 551,552 | 551,552 | 551,552 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 9,225 |
| Item No. | 1 |
|---|---|
| Lender's Name | FREDERICK REYNOLDS III |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 153500 |
| Balance Due | 239115 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | UPON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING & PROMOTION | 265 | |||
| AUTOMOBILE EXPENSES | 11,309 | |||
| BANK CHARGES | 3,737 | |||
| CASUAL LABOR | 673 | |||
| DUES & SUBSCRIPTIONS | 250 | |||
| EQUIPMENT RENTAL | 2,020 | |||
| GARDEN REPAIRS/MAINT. | 5,339 | |||
| INSURANCE | 13,189 | |||
| MISCELLANEOUS | 40 | |||
| PERMITS & FEES | 74 | |||
| POSTAGE & DELIVERY | 273 | |||
| REPAIRS & MAINT. | 10,272 | |||
| SMALL TOOLS | 2,955 | |||
| SUPPLIES | 11,722 | |||
| TELEPHONE | 3,043 | |||
| TRACTOR/MOWER REPAIRS/MAINT. | 288 | |||
| TRASH REMOVAL | 1,646 | |||
| UTILITIES | 23,699 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PLANT STORAGE REVENUE | 64,634 | ||
| PLANT RENTAL | 11,805 | ||
| TOUR ADMISSIONS | 6,526 | ||
| PLANT DELIVERY INCOME | 4,198 | ||
| WEDDING INCOME | 525 | ||
| LANDSCAPE DESIGN FEES | 400 | ||
| MEMBERSHIP DUES | 500 |
| Description | Amount |
|---|---|
| PPP LOAN FORGIVENESS | 22,295 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MERCHANDISE | 53,522 | 31,439 | 22,083 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 3,179 | |||
| PAYROLL TAXES | 22,183 |