| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,476 | 0 | 0 | 2,727 |
| ACCOUNTING FEES | 1,342 | 0 | 1,342 | 0 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| TMC AMORTIZATION | 1997-01-01 | 26,735 | 26,735 | 240.000000000000 | 0 | 0 | 26,735 | |
| LAX LOAN AMORTIZATION | 2014-03-18 | 5,252 | 2,013 | 180.000000000000 | 350 | 0 | 0 | 2,363 |
| SB REFI LOAN FEES | 2014-12-31 | 1,805 | 602 | 180.000000000000 | 120 | 0 | 0 | 722 |
| LOAN 32550 AMORTIZATION | 2015-08-26 | 4,409 | 1,593 | 144.000000000000 | 367 | 0 | 0 | 1,960 |
| CHANDRA'S HOUSE LOAN FEES | 2017-10-15 | 1,632 | 734 | 60.000000000000 | 327 | 0 | 0 | 1,061 |
| LOAN FEES SWAP | 2019-12-11 | 6,533 | 36 | 180.000000000000 | 436 | 0 | 0 | 472 |
| WT LOAN FEES | 2019-01-09 | 1,787 | 119 | 180.000000000000 | 119 | 0 | 0 | 238 |
| WT LEASING COMMISSIONS | 2019-06-25 | 2,975 | 496 | 36.000000000000 | 992 | 0 | 0 | 1,488 |
| WT LEASING COMMISSIONS | 2020-01-10 | 44,009 | 120.000000000000 | 4,401 | 0 | 0 | 4,401 | |
| WT LEASING COMMISSIONS | 2020-12-08 | 1,361 | 36.000000000000 | 38 | 0 | 0 | 38 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| VEHICLES | 1,200 | 1,200 | SL | 0 % | 0 | 0 | 0 | ||
| OFFICE EQUIPMENT | 587,507 | 551,297 | SL | 0 % | 28,660 | 0 | 0 | ||
| FURNITURE AND FIXTURES | 106,178 | 100,956 | SL | 0 % | 1,025 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 149,240 | 140,213 | SL | 0 % | 2,265 | 0 | 0 | ||
| BUILDINGS | 3,077,722 | 1,269,024 | SL | 0 % | 101,088 | 0 | 0 | ||
| LAND | 664,058 | L | 0 | 0 | 0 | ||||
| WT BUILDING | 2,411,097 | 49,838 | SL | 0 % | 52,365 | 0 | 0 | ||
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 808 | SL | 0 % | 208 | 0 | 0 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WT BUILDING | 2,411,097 | 102,203 | 2,308,894 | 2,308,894 |
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 1,016 | 1,484 | 1,484 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VEHICLES | 1,200 | 1,200 | 0 | 0 |
| OFFICE EQUIPMENT | 587,507 | 579,957 | 7,550 | 7,550 |
| FURNITURE AND FIXTURES | 106,178 | 101,981 | 4,197 | 4,197 |
| LEASEHOLD IMPROVEMENTS | 149,240 | 142,478 | 6,762 | 6,762 |
| BUILDINGS | 3,077,722 | 1,370,112 | 1,707,610 | 1,707,610 |
| LAND | 664,058 | 0 | 664,058 | 664,058 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 7,445 | 0 | 0 | 6,178 |
| LEGAL FEES | 618 | 0 | 618 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | TELLURIAN INC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 36,829 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | SETTLERS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 277,239 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | SETTLERS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 336,724 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | SETTLERS BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 135,115 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | SETTLERS BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 50,000 |
| Balance Due | 0 |
| Date of Note | 2019-12 |
| Maturity Date | 2021-10 |
| Repayment Terms | MONTHLY |
| Interest Rate | 4.000000000000 |
| Security Provided by Borrower | ASSETS |
| Purpose of Loan | LINE OF CREDIT |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | SETTLERS BANK |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 211,240 |
| Balance Due | 192,253 |
| Date of Note | 2019-01 |
| Maturity Date | 2024-01 |
| Repayment Terms | MONTHLY |
| Interest Rate | 6.330000000000 |
| Security Provided by Borrower | PROPERTY |
| Purpose of Loan | BUSINESS LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | QUAD CITY BANK & TRUST |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 2,092,000 |
| Balance Due | 2,026,760 |
| Date of Note | 2019-12 |
| Maturity Date | 2034-12 |
| Repayment Terms | MONTHLY |
| Interest Rate | 2.650000000000 |
| Security Provided by Borrower | PROPERTY |
| Purpose of Loan | BUSINESS LOAN |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REAL ESTATE DEPOSIT | 10,000 | ||
| TMC AMORTIZATION | 0 | 0 | 0 |
| LAX LOAN AMORTIZATION | 3,239 | 2,889 | 2,889 |
| SB REFI LOAN FEES | 1,203 | 1,083 | 1,083 |
| LOAN 32550 AMORTIZATION | 2,816 | 2,449 | 2,449 |
| CHANDRA'S HOUSE LOAN FEES | 898 | 571 | 571 |
| LOAN FEES SWAP | 6,497 | 6,061 | 6,061 |
| WT LOAN FEES | 1,668 | 1,549 | 1,549 |
| WT LEASING COMMISSIONS | 2,479 | 1,487 | 1,487 |
| WT LEASING COMMISSIONS | 39,608 | 39,608 | |
| WT LEASING COMMISSIONS | 1,323 | 1,323 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 7,769 | 0 | 0 | 3,868 |
| MAINTENANCE AND REPAIRS | 43,349 | 0 | 0 | 0 |
| OFFICE EXPENSES | 3,360 | 0 | 0 | 2,230 |
| TELEPHONE AND INTERNET | 4,935 | 0 | 0 | 1,170 |
| OTHER EXPENSES | 1,519 | 0 | 0 | 1,519 |
| OFFICE EXPENSES | 551 | 0 | 551 | 0 |
| TELEPHONE AND INTERNET | 1,837 | 0 | 1,837 | 0 |
| INSURANCE | 1,902 | 0 | 1,902 | 0 |
| MAINTENANCE AND REPAIRS | 26,036 | 0 | 26,036 | 0 |
| AMORTIZATION | 7,149 | 0 | 4,440 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 19,941 | 21,622 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT | 16,757 | 0 | 0 | 0 |
| CONSULTANTS | 4,096 | 0 | 0 | 4,096 |
| PROPERTY MANAGEMENT | 8,173 | 0 | 8,173 | 0 |
| Item No. | 1 |
|---|---|
| Borrower's Name | KEVIN FLOREK CHIEF EXECUTIVE OFFICE |
| Borrower's Title | CHIEF EXECUTIVE OFFICER |
| Original Amount of Loan | 3020 |
| Balance Due | 57187 |
| Date of Note | 2018-08 |
| Maturity Date | 2023-09 |
| Repayment Terms | AT MATURITY |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | LIFE INSURANCE POLICY |
| Purpose of Loan | COMPENSATION |
| Description of Lender Consideration | CASH |
| Consideration FMV | 0 |
| Name | Address |
|---|---|
|
US SMALL BUSINESS ADMINISTRATION |
409 3RD ST SW WASHINGTON,DC20416 |
|
TELLURIAN INC |
5900 MONONA DR STE 300 MADISON,WI53716 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,608 | 0 | 0 | 3,789 |
| PROPERTY TAXES | 17,169 | 0 | 0 | 5,348 |
| TAXES ON NET INVESTMENT INCOME | 10 | 0 | 0 | 0 |
| UNRELATED BUSINESS INCOME TAXES | 7,804 | 0 | 0 | 0 |
| PROPERTY TAXES | 7,099 | 0 | 7,099 | 0 |
| PAYROLL TAXES | 1,866 | 0 | 1,866 | 0 |