| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER | 1,750 | 250 | 1,500 |
| Item No. | 1 |
|---|---|
| Lender's Name | JOSEPH D RIZZI |
| Lender's Title | |
| Original Amount of Loan | 150000 |
| Balance Due | 147000 |
| 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 | 25 |
| 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 | 149 | 0 | 0 | 149 |
| MARINE OPERATIONS | 613 | 0 | 0 | 613 |
| INTERNET/SAAS/HOSTING | 1,668 | 0 | 0 | 1,668 |
| WEBSITE HOSTING | 653 | 0 | 0 | 653 |
| OFFICE EXPENSE | 5,879 | 0 | 0 | 5,879 |
| BANK AND ADVISORY FEES | 127 | 127 | 0 | 0 |
| INSURANCE | 1,322 | 0 | 0 | 1,322 |
| PAYROLL PROCESSING | 44 | 0 | 0 | 44 |
| SHIPPING | 911 | 0 | 0 | 911 |
| LICENSES AND PERMITS | 29 | 0 | 0 | 29 |
| FEDERAL TAX - ERRONEOUSLY CHARGED | -4,102 | 0 | 0 | -4,102 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 14,076 | 0 | 0 | 14,076 |