| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| TSI PRIVATE STOCKS | 954,334 | 3,043,474 |
| Item No. | 1 |
|---|---|
| Lender's Name | TSI INC |
| Lender's Title | |
| Relationship to Insider | SHAREHOLDER |
| Original Amount of Loan | 954,334 |
| Balance Due | 609,429 |
| Date of Note | 2017-01 |
| Maturity Date | 2027-01 |
| Repayment Terms | BALLON PAYMENT |
| Interest Rate | 0.0600 |
| Security Provided by Borrower | STOCK |
| Purpose of Loan | NON-PUBLIC SECURITY |
| Description of Lender Consideration | CASH |
| Consideration FMV | 954334 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PJM ESTATE RECEIVABLE | 101,346 | ||
| FEDERAL INCOME TAX PREPAID | 1,196 | 1,196 |
| Description | Amount |
|---|---|
| FUND BALANCE DECREASE | 101,346 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OIL & GAS LEASE | 384 | 384 | |
| FEDERAL INCOME TAX REFUND | 1,196 | 1,196 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 1,467 | 1,467 |