| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 3,026 | 0 | 0 | 3,026 |
| AUDITING/ACCOUNTING | 12,300 | 0 | 0 | 12,300 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 17,284 | 0 | 0 | 17,284 |
| Item No. | 1 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 150000 |
| Balance Due | 150000 |
| Date of Note | 2021-08 |
| Maturity Date | 2026-08 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV | 150000 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SOFTWARE | 44,706 | 0 | 0 |
| WG MICROSCOPE IP | 2,915 | 0 | 0 |
| Description | Amount |
|---|---|
| GAIN ON SALE OF APPRECIATED PROPERTY CONTRIBUTED | 19,552 |
| COST OF SALES | 1,664 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARTS AND SUPPLIES | 30,273 | 0 | 0 | 30,273 |
| MARINE OPERATIONS | 5,085 | 0 | 0 | 5,085 |
| INTERNET/SAAS/HOSTING | 19,716 | 0 | 0 | 19,716 |
| LAB SUPPLIES AND EQUIPMENT | 338 | 0 | 0 | 338 |
| SHIPPING | 4,351 | 0 | 0 | 4,351 |
| TELEPHONE & TELECOMMUNICATIONS | 3,437 | 0 | 0 | 3,437 |
| WEBSITE DEVELOPMENT AND HOSTING | 558 | 0 | 0 | 558 |
| OFFICE EXPENSE | 9,703 | 0 | 0 | 9,703 |
| BANK AND ADVISORY FEES | 744 | 0 | 0 | 744 |
| INSURANCE | 50,775 | 0 | 0 | 50,775 |
| SMALL TOOLS & EQUIPMENT | 8,683 | 0 | 0 | 8,683 |
| UTILITIES | 9,139 | 0 | 0 | 9,139 |
| SATCOM AND OPS CELL COM | 46,713 | 0 | 0 | 46,713 |
| PAYROLL EXPENSE | 98 | 1 | 0 | 99 |
| PROFESSIONAL DEVELOPMENT | 3,116 | 0 | 0 | 3,116 |
| AUTO EXPENSES | 590 | 0 | 0 | 590 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PPP LOAN | 277,000 | 306,172 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONSULTANTS | 91,506 | 0 | 0 | 91,506 |
| Name | Address |
|---|---|
| JOSEPH D RIZZI |
350 2ND STREET SUITE 6 LOS ALTOS,CA94022 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 451 | 0 | 0 | 451 |
| STATE TAXES | 449 | 0 | 0 | 449 |
| FEDERAL TAX | 5,000 | 0 | 0 | 5,000 |
| BUSINESS PROPERTY TAX | 2,350 | 0 | 0 | 2,350 |
| PAYROLL TAXES | 50,153 | 548 | 0 | 50,702 |