| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER | 1,750 | 250 | 1,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ATTORNEY FEES | 7,795 | 0 | 0 | 7,795 |
| 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 |
| Item No. | 2 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 50000 |
| Balance Due | 50000 |
| Date of Note | 2022-02 |
| Maturity Date | 2027-02 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 25000 |
| Balance Due | 25000 |
| Date of Note | 2022-08 |
| Maturity Date | 2027-08 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 10000 |
| Balance Due | 10000 |
| Date of Note | 2022-09 |
| Maturity Date | 2027-09 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 25000 |
| Balance Due | 25000 |
| Date of Note | 2022-10 |
| Maturity Date | 2027-10 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 100000 |
| Balance Due | 100000 |
| Date of Note | 2022-11 |
| Maturity Date | 2027-11 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 25000 |
| Balance Due | 25000 |
| Date of Note | 2023-01 |
| Maturity Date | 2028-01 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 8 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 40000 |
| Balance Due | 40000 |
| Date of Note | 2023-02 |
| Maturity Date | 2028-02 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 9 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 20000 |
| Balance Due | 20000 |
| Date of Note | 2023-03 |
| Maturity Date | 2028-03 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 10 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 25000 |
| Balance Due | 25000 |
| Date of Note | 2023-08 |
| Maturity Date | 2028-08 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 11 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 25000 |
| Balance Due | 25000 |
| Date of Note | 2023-09 |
| Maturity Date | 2028-09 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Item No. | 12 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 10000 |
| Balance Due | 10000 |
| Date of Note | 2023-11 |
| Maturity Date | 2028-11 |
| Repayment Terms | BALLOON |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | |
| Purpose of Loan | OPERATIONAL FUNDING |
| Description of Lender Consideration | CASH |
| Consideration FMV |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PARTS AND SUPPLIES | 1,529 | 0 | 0 | 1,529 |
| MARINE OPERATIONS | 12,216 | 0 | 0 | 12,216 |
| INTERNET/SAAS/HOSTING | 3,944 | 0 | 0 | 3,944 |
| WEBSITE HOSTING | 592 | 0 | 0 | 592 |
| OFFICE EXPENSE | 1,500 | 0 | 0 | 1,500 |
| BANK AND ADVISORY FEES | 317 | 317 | 0 | 0 |
| INSURANCE | 12,017 | 0 | 0 | 12,017 |
| UTILITIES | 245 | 0 | 0 | 245 |
| SATCOM AND OPS CELL COM | 120 | 0 | 0 | 120 |
| AUTO EXPENSES | 1,549 | 0 | 0 | 1,549 |
| SHIPPING | 701 | 0 | 0 | 701 |
| FEDERAL EXCISE TAXES REFUNDED | -5,546 | 0 | 0 | -5,546 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE CONSULTANTS | 2,617 | 0 | 0 | 2,617 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PERSONAL PROPERTY TAXES | 741 | 0 | 0 | 741 |
| STATE TAXES | 310 | 0 | 0 | 310 |
| BUSINESS PROPERTY TAX | 2,354 | 0 | 0 | 2,354 |
| PAYROLL TAXES | 14,444 | 0 | 0 | 14,444 |