| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 1,635 | 0 | 1,635 | 0 |
| Category | Amount |
|---|---|
| N/A | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| PORTABLE BUILDING | 2018-11-15 | 10,018 | 289 | SL | 39.000000000000 | 257 | 0 | 257 | |
| BUILDING IMPROVEMENTS | 2019-11-18 | 1,190 | 4 | SL | 39.000000000000 | 31 | 0 | 31 | |
| DRIVEWAY | 2019-04-11 | 1,000 | 50 | 150DB | 15.000000000000 | 95 | 0 | 67 | |
| AUGER | 2019-03-22 | 595 | 119 | 200DB | 5.000000000000 | 190 | 0 | 119 | |
| DRILL BITS FOR AUGER | 2019-07-29 | 297 | 59 | 200DB | 5.000000000000 | 95 | 0 | 59 | |
| WEBSITE REBUILD | 2019-04-25 | 2,175 | 435 | 200DB | 5.000000000000 | 696 | 0 | 435 | |
| 3 REFURBISHED NOTEBOOKS | 2019-03-04 | 905 | 181 | 200DB | 5.000000000000 | 290 | 0 | 181 | |
| LAPTOP | 2020-01-07 | 438 | 200DB | 5.000000000000 | 88 | 0 | 88 | ||
| STORAGE BUILDING | 2020-04-21 | 1,246 | 200DB | 7.000000000000 | 178 | 0 | 119 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PORTABLE BUILDING | 10,018 | 546 | 9,472 | 8,750 |
| BUILDING IMPROVEMENTS | 1,190 | 35 | 1,155 | 1,190 |
| DRIVEWAY | 1,000 | 145 | 855 | 1,000 |
| AUGER | 595 | 309 | 286 | 595 |
| DRILL BITS FOR AUGER | 297 | 154 | 143 | 150 |
| WEBSITE REBUILD | 2,175 | 1,131 | 1,044 | 1,500 |
| 3 REFURBISHED NOTEBOOKS | 905 | 471 | 434 | 450 |
| LAPTOP | 438 | 88 | 350 | 400 |
| STORAGE BUILDING | 1,246 | 178 | 1,068 | 1,200 |
| Item No. | 1 |
|---|---|
| Lender's Name | WILLIAM PEEK |
| Lender's Title | PRESIDENT |
| Original Amount of Loan | 96950 |
| Balance Due | 146615 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | AS FUNDS ARE AVAILABLE |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | UNSECURED |
| Purpose of Loan | OPERATING LOAN |
| Description of Lender Consideration | CASH |
| Consideration FMV | 146615 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND PROMOTION | 2,183 | 0 | 2,183 | 0 |
| LEASED VEHICLE EXPENSES | 53,744 | 0 | 53,744 | 0 |
| BANK CHARGES | 423 | 0 | 423 | 0 |
| CHEMICALS AND SUPPLIES | 51,415 | 0 | 51,415 | 0 |
| COMPUTER AND INTERNET EXPENSES | 5,318 | 0 | 5,318 | 0 |
| LEASED VEHICLE INSURANCE | 9,306 | 0 | 9,306 | 0 |
| GENERAL LIABILITY INSURANCE | 2,903 | 0 | 2,903 | 0 |
| WORKER'S COMP INSURANCE | 4,207 | 0 | 4,207 | 0 |
| MISCELLANEOUS EXPENSES | 4,120 | 0 | 4,120 | 0 |
| OFFICE SUPPLIES | 11,322 | 0 | 11,322 | 0 |
| UNIFORMS | 281 | 0 | 281 | 0 |
| DUES AND SUBSCRIPTIONS | 937 | 0 | 937 | 0 |
| CONTRACTED SERVICES | 18,818 | 0 | 18,818 | 0 |
| EQUIPMENT RENTAL | 3,941 | 0 | 3,941 | 0 |
| EQUIPMENT REPAIRS | 4,095 | 0 | 4,095 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PEST CONTROL SERVICES | 442,959 | 442,959 | |
| CREDIT CARD REWARDS | 1,478 | 1,478 | |
| PPP LOAN PROCEEDS | 34,000 | 34,000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 218 | 3,422 |
| PAYROLL LIABILITIES | 5,989 | 4,929 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 1,379 | 0 | 1,379 | 0 |
| PAYROLL TAXES | 15,157 | 0 | 15,157 | 0 |