| Person Name | Explanation |
|---|---|
| MELODY LANTZ | COMPENSATION IS CONTRACTED OUT TO BBSI AND IS REFLECTED AS OUTSIDE CONTRACTING. |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| gmc 21 storage box | 1990-06-01 | 2,500 | 2,500 | M | 5 | 0 | 0 | 0 | |
| HYSTER FORKLIFT | 1990-06-01 | 2,000 | 2,000 | M | 7 | 0 | 0 | 0 | |
| KYSON FREEZER - 4 DOOR | 1990-06-01 | 3,500 | 3,500 | M | 7 | 0 | 0 | 0 | |
| TCM FORKLIFT | 1990-06-01 | 2,000 | 2,000 | M | 7 | 0 | 0 | 0 | |
| TRU FREEZER - 3 DOOR | 1990-06-01 | 2,000 | 2,000 | M | 7 | 0 | 0 | 0 | |
| 18 WALK-IN COOLER | 1990-06-01 | 3,500 | 3,500 | M | 7 | 0 | 0 | 0 | |
| FREEZER - 40 CONTAINER | 1990-06-01 | 4,000 | 4,000 | M | 7 | 0 | 0 | 0 | |
| GSNCK 16 3 AXEL | 1990-06-01 | 4,500 | 4,500 | M | 7 | 0 | 0 | 0 | |
| WALK-IN COOLER - 24x12 | 1990-06-01 | 3,000 | 3,000 | M | 7 | 0 | 0 | 0 | |
| WALK-IN FREEZER - 28 | 1990-06-01 | 18,500 | 18,500 | M | 7 | 0 | 0 | 0 | |
| CARDBOARD BALER | 1990-06-01 | 5,000 | 5,000 | M | 7 | 0 | 0 | 0 | |
| FREEZER CONTAINER - 40 | 1990-06-01 | 4,000 | 4,000 | M | 7 | 0 | 0 | 0 | |
| TOYOTA FORKLIFT | 1990-06-01 | 2,500 | 2,500 | M | 7 | 0 | 0 | 0 | |
| REEFER VAN - 30 | 1993-06-01 | 4,500 | 4,500 | M | 7 | 0 | 0 | 0 | |
| REEFER - 48 | 1997-06-01 | 5,500 | 5,500 | M | 7 | 0 | 0 | 0 | |
| FREIGHTLINER | 1998-06-01 | 6,000 | 6,000 | M | 7 | 0 | 0 | 0 | |
| WABASH | 2000-06-01 | 4,000 | 4,000 | M | 7 | 0 | 0 | 0 | |
| 53 TRAILER | 2001-06-01 | 3,500 | 3,500 | M | 7 | 0 | 0 | 0 | |
| CLARK FORKLIFT | 2001-06-01 | 2,500 | 2,500 | M | 7 | 0 | 0 | 0 | |
| COMET TRAILER - 24 | 2001-06-01 | 2,000 | 2,000 | M | 7 | 0 | 0 | 0 | |
| 48 TRAILER | 2001-06-01 | 4,000 | 4,000 | M | 7 | 0 | 0 | 0 | |
| 53 TRAILER | 2001-06-01 | 2,500 | 2,500 | M | 7 | 0 | 0 | 0 | |
| 53 TRAILER | 2001-06-01 | 3,000 | 3,000 | M | 7 | 0 | 0 | 0 | |
| 53 TRAILER | 2001-06-01 | 3,000 | 3,000 | M | 7 | 0 | 0 | 0 | |
| 53 TRAILER | 2001-06-01 | 3,500 | 3,500 | M | 7 | 0 | 0 | 0 | |
| FORD VAN 1 TON | 2002-06-01 | 1,200 | 1,200 | M | 5 | 0 | 0 | 0 | |
| FREEZER CONTAINER - 40 | 2002-06-01 | 4,500 | 4,500 | M | 5 | 0 | 0 | 0 | |
| FREIGHTLINER FL707 | 2003-06-01 | 7,000 | 7,000 | M | 7 | 0 | 0 | 0 | |
| WABASH - 53 TRAUKER | 2007-06-01 | 4,500 | 4,401 | M | 7 | 0 | 0 | 0 | |
| BEVERAGE COOLER - 2 DOOR | 2007-07-01 | 1,500 | 1,467 | M | 7 | 0 | 0 | 0 | |
| BEVERAGE COOLER - 2 DOOR | 2007-06-01 | 2,500 | 2,411 | M | 7 | 0 | 0 | 0 | |
| CONTINENT - COOLER 4 DOOR | 2007-06-01 | 3,500 | 3,456 | M | 7 | 0 | 0 | 0 | |
| COOLER MEDIUM - 2 DOOR | 2007-06-01 | 2,000 | 1,989 | M | 7 | 0 | 0 | 0 | |
| FREEZER LG - 2 DOOR | 2007-06-01 | 2,000 | 1,989 | M | 7 | 0 | 0 | 0 | |
| FREEZER LG - 3 DOOR | 2007-06-01 | 2,000 | 1,989 | M | 7 | 0 | 0 | 0 | |
| MEETEGG COOLER - 3 DOOR | 2007-06-01 | 1,200 | 1,164 | M | 7 | 0 | 0 | 0 | |
| MILK COOLER - 1 DOOR | 2007-06-01 | 1,500 | 1,477 | M | 7 | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND BUILDINGS AND EQUIP | 134,400 | 0 | 134,400 | 121,100 |
| Item No. | 1 |
|---|---|
| Lender's Name | EVERGREEN NOTE SERVICING |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 333,357 |
| Balance Due | 305,815 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | INTEREST & PRIN |
| Interest Rate | 8 |
| Security Provided by Borrower | BUILDING |
| Purpose of Loan | PURCHASE OF BLDG FOR OPERATION |
| Description of Lender Consideration | |
| Consideration FMV | 350000 |
| Item No. | 2 |
|---|---|
| Lender's Name | GIBBS ENTERPRISES INC |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 19,000 |
| Balance Due | 0 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | PRIN & INT |
| Interest Rate | 7.25 |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WAREHOUSE - OPERATION EXP | 2,991 | 0 | 0 | 0 |
| OFFICE ADVERTISING AND ADMIN | 8,079 | 0 | 0 | 0 |
| BANK FEES | 24,524 | 0 | 0 | 0 |
| MISCELLANEOUS | 4,320 | 0 | 0 | 0 |
| SUBCONTRACTED LABOR - BBSI | 315,390 | 0 | 0 | 0 |
| LOGISTICS | 35,061 | 0 | 0 | 0 |
| REPAIRS AND MAINTANANCE | 27,022 | 0 | 0 | 0 |
| INSURANCE | 20,161 | 0 | 0 | 0 |
| Description | Amount |
|---|---|
| TO BALANCE TO BOOKS | 6,327 |
| INCREASE IN INVENTORY BAL | 26,172 |
| Category | Gross Sales | Cost of Goods Sold | Net (Gross Sales Minus Cost of Goods Sold) |
|---|---|---|---|
| FOOD AND HOUSEHOLD GOODS | 1,909,021 | 1,146,293 | 762,728 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 4,515 | 0 | 0 | 0 |