| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| HAMILTON FINANCIAL GROUP | 725 |
| 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 | 11,775 | 200DB | 5.0000 | 1,905 | |||
| EQUIPMENT | 2019-01-01 | 3,829 | 1,991 | 200DB | 5.0000 | 736 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| 20,367 | 18,042 | 2,325 | 2,325 | |
| 551,552 | 551,552 | 551,552 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 66,576 |
| Item No. | 1 |
|---|---|
| Lender's Name | FREDERICK REYNOLDS III |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 153500 |
| Balance Due | |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | UPON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | JON KONTZ |
| Lender's Title | |
| Original Amount of Loan | |
| Balance Due | 58810 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| 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 | 981 | |||
| AUTOMOBILE EXPENSES | 12,010 | |||
| BANK CHARGES | 4,871 | |||
| CASUAL LABOR | 12,535 | |||
| DUES & SUBSCRIPTIONS | 40 | |||
| EQUIPMENT RENTAL | 751 | |||
| FUEL FOR EQUIPMENT | 265 | |||
| INSURANCE | 12,231 | |||
| PERMITS & FEES | 70 | |||
| POSTAGE & DELIVERY | 262 | |||
| PRINTING & REPORDUCTION | 1,286 | |||
| REPAIRS & MAINT. | 16,086 | |||
| SMALL TOOLS | 1,017 | |||
| SUPPLIES | 73,507 | |||
| TELEPHONE | 3,305 | |||
| TRASH REMOVAL | 3,755 | |||
| TRAVEL | 294 | |||
| UTILITIES | 29,996 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PLANT STORAGE REVENUE | 67,705 | ||
| PLANT RENTAL | 5,350 | ||
| TOUR ADMISSIONS | 11,350 | ||
| PLANT DELIVERY INCOME | 5,766 | ||
| LANDSCAPE DESIGN FEES | 420 | ||
| MEMBERSHIP DUES | 775 | ||
| OTHER REVENUE | 80 |
| Description | Amount |
|---|---|
| PPP LOAN FORGIVENESS | 27,180 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 18,200 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| MERCHANDISE | 86,396 | 3,428 | 82,968 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 3,556 | |||
| PAYROLL TAXES | 12,134 |