| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,300 | 0 | 2,300 | 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 | 546 | SL | 39.000000000000 | 257 | 0 | 257 | |
| BUILDING IMPROVEMENTS | 2019-11-18 | 1,190 | 35 | SL | 39.000000000000 | 31 | 0 | 31 | |
| DRIVEWAY | 2019-04-11 | 1,000 | 145 | 150DB | 15.000000000000 | 86 | 0 | 67 | |
| AUGER | 2019-03-22 | 595 | 309 | 200DB | 5.000000000000 | 114 | 0 | 119 | |
| DRILL BITS FOR AUGER | 2019-07-29 | 297 | 154 | 200DB | 5.000000000000 | 57 | 0 | 59 | |
| WEBSITE REBUILD | 2019-04-25 | 2,175 | 1,131 | 200DB | 5.000000000000 | 418 | 0 | 435 | |
| 3 REFURBISHED NOTEBOOKS | 2019-03-04 | 905 | 471 | 200DB | 5.000000000000 | 174 | 0 | 181 | |
| LAPTOP | 2020-01-07 | 438 | 88 | 200DB | 5.000000000000 | 140 | 0 | 88 | |
| STORAGE BUILDING | 2020-04-21 | 1,246 | 178 | 200DB | 7.000000000000 | 305 | 0 | 178 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| PORTABLE BUILDING | 10,018 | 803 | 9,215 | |
| BUILDING IMPROVEMENTS | 1,190 | 66 | 1,124 | |
| DRIVEWAY | 1,000 | 231 | 769 | |
| AUGER | 595 | 423 | 172 | |
| DRILL BITS FOR AUGER | 297 | 211 | 86 | |
| WEBSITE REBUILD | 2,175 | 1,549 | 626 | |
| 3 REFURBISHED NOTEBOOKS | 905 | 645 | 260 | |
| LAPTOP | 438 | 228 | 210 | |
| STORAGE BUILDING | 1,246 | 483 | 763 |
| Item No. | 1 |
|---|---|
| Lender's Name | WILLIAM PEEK |
| Lender's Title | |
| Original Amount of Loan | 96950 |
| Balance Due | 141615 |
| 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 | 141615 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING AND PROMOTION | 6,189 | 0 | 6,189 | 0 |
| LEASED VEHICLE EXPENSES | 105,889 | 0 | 105,889 | 0 |
| BANK CHARGES | 525 | 0 | 525 | 0 |
| CHEMICALS AND SUPPLIES | 46,897 | 0 | 46,897 | 0 |
| COMPUTER AND INTERNET EXPENSES | 20,848 | 0 | 20,848 | 0 |
| LEASED VEHICLE INSURANCE | 8,855 | 0 | 8,855 | 0 |
| GENERAL LIABILITY INSURANCE | 3,190 | 0 | 3,190 | 0 |
| WORKER'S COMP INSURANCE | 2,898 | 0 | 2,898 | 0 |
| MISCELLANEOUS EXPENSES | 1,261 | 0 | 1,261 | 0 |
| OFFICE SUPPLIES | 1,642 | 0 | 1,642 | 0 |
| UNIFORMS | 2,260 | 0 | 2,260 | 0 |
| DUES AND SUBSCRIPTIONS | 1,649 | 0 | 1,649 | 0 |
| CONTRACTED SERVICES | 3,221 | 0 | 3,221 | 0 |
| TRAINING AND EDUCATION | 1,335 | 0 | 1,335 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PEST CONTROL SERVICES | 468,638 | 468,638 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CREDIT CARD PAYABLE | 3,422 | 11,032 |
| PAYROLL LIABILITIES | 4,929 | 4,299 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAXES AND LICENSES | 2,344 | 0 | 2,344 | 0 |
| PAYROLL TAXES | 16,148 | 0 | 16,148 | 0 |
| PROPERTY TAXES | 216 | 0 | 216 | 0 |