| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,727 | 0 | 0 | 2,282 |
| ACCOUNTING FEES | 838 | 0 | 838 | 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 | 2,363 | 180.000000000000 | 350 | 0 | 0 | 2,713 |
| SB REFI LOAN FEES | 2014-12-31 | 1,805 | 722 | 180.000000000000 | 120 | 0 | 0 | 842 |
| LOAN 32550 AMORTIZATION | 2015-08-26 | 4,409 | 1,960 | 144.000000000000 | 367 | 0 | 0 | 2,327 |
| CHANDRA'S HOUSE LOAN FEES | 2017-10-15 | 1,632 | 1,061 | 60.000000000000 | 326 | 0 | 0 | 1,387 |
| LOAN FEES SWAP | 2019-12-11 | 6,533 | 472 | 180.000000000000 | 435 | 0 | 0 | 907 |
| WT LOAN FEES | 2019-01-09 | 1,787 | 238 | 180.000000000000 | 119 | 0 | 0 | 357 |
| WT LEASING COMMISSIONS | 2019-06-25 | 2,975 | 1,488 | 36.000000000000 | 991 | 0 | 0 | 2,479 |
| WT LEASING COMMISSIONS | 2020-01-10 | 44,009 | 4,401 | 120.000000000000 | 4,401 | 0 | 0 | 8,802 |
| WT LEASING COMMISSIONS | 2020-12-08 | 1,361 | 38 | 36.000000000000 | 454 | 0 | 0 | 492 |
| 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 | 5,700 | 1,200 | SL | 0 % | 75 | 0 | 0 | ||
| OFFICE EQUIPMENT | 589,507 | 580,342 | SL | 0 % | 4,758 | 0 | 0 | ||
| FURNITURE AND FIXTURES | 106,178 | 101,981 | SL | 0 % | 1,025 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 149,240 | 142,478 | SL | 0 % | 2,264 | 0 | 0 | ||
| BUILDINGS | 3,135,555 | 1,370,112 | SL | 0 % | 109,689 | 0 | 0 | ||
| LAND | 664,058 | L | 0 | 0 | 0 | ||||
| WT BUILDING | 2,411,097 | 102,203 | SL | 0 % | 52,429 | 0 | 0 | ||
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 1,016 | SL | 0 % | 208 | 0 | 0 | ||
| WT FURNITURE AND EQUIPMENT | 2,816 | SL | 0 % | 235 | 235 | 235 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WT BUILDING | 2,411,097 | 154,632 | 2,256,465 | 2,256,465 |
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 1,224 | 1,276 | 1,276 |
| WT FURNITURE AND EQUIPMENT | 2,816 | 235 | 2,581 | 2,581 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VEHICLES | 5,700 | 1,275 | 4,425 | 4,425 |
| OFFICE EQUIPMENT | 589,507 | 585,100 | 4,407 | 4,407 |
| FURNITURE AND FIXTURES | 106,178 | 103,006 | 3,172 | 3,172 |
| LEASEHOLD IMPROVEMENTS | 149,240 | 144,742 | 4,498 | 4,498 |
| BUILDINGS | 3,135,555 | 1,479,801 | 1,655,754 | 1,655,754 |
| LAND | 664,058 | 0 | 664,058 | 664,058 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,962 | 0 | 0 | 0 |
| LEGAL FEES | 1,138 | 0 | 1,138 | 0 |
| Item No. | 1 |
|---|---|
| Lender's Name | TELLURIAN INC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 5,757 |
| 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 | 0 |
| 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 | 0 |
| 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 | 0 |
| 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 | 211,240 |
| Balance Due | 0 |
| 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. | 6 |
|---|---|
| Lender's Name | QUAD CITY BANK & TRUST |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 2,092,000 |
| Balance Due | 1,958,447 |
| 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 |
|---|---|---|---|
| TMC AMORTIZATION | 0 | 0 | 0 |
| LAX LOAN AMORTIZATION | 2,889 | 2,539 | 2,539 |
| SB REFI LOAN FEES | 1,083 | 963 | 963 |
| LOAN 32550 AMORTIZATION | 2,449 | 2,082 | 2,082 |
| CHANDRA'S HOUSE LOAN FEES | 571 | 245 | 245 |
| LOAN FEES SWAP | 6,061 | 5,626 | 5,626 |
| WT LOAN FEES | 1,549 | 1,430 | 1,430 |
| WT LEASING COMMISSIONS | 1,487 | 496 | 496 |
| WT LEASING COMMISSIONS | 39,608 | 35,207 | 35,207 |
| WT LEASING COMMISSIONS | 1,323 | 869 | 869 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 2,574 | 0 | 0 | 514 |
| MAINTENANCE AND REPAIRS | 34,992 | 0 | 0 | 0 |
| OFFICE EXPENSES | 1,942 | 0 | 0 | 55 |
| TELEPHONE AND INTERNET | 5,858 | 0 | 0 | 0 |
| OTHER EXPENSES | 2,598 | 0 | 0 | 0 |
| BAD DEBT | 1,188 | 0 | 0 | 0 |
| OFFICE EXPENSES | 1,093 | 0 | 1,093 | 0 |
| TELEPHONE AND INTERNET | 3,397 | 0 | 3,397 | 0 |
| INSURANCE | 1,194 | 0 | 1,194 | 0 |
| MAINTENANCE AND REPAIRS | 31,616 | 0 | 31,616 | 0 |
| BAD DEBT | 689 | 0 | 689 | 0 |
| OTHER EXPENSES | 173 | 0 | 173 | 0 |
| AMORTIZATION | 7,565 | 0 | 4,445 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER REVENUE | 36 | 36 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 21,622 | 12,228 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT | 21,994 | 0 | 0 | 0 |
| PAYROLL PROCESSING | 2,353 | 0 | 0 | 1,207 |
| PROPERTY MANAGEMENT | 12,755 | 0 | 12,755 | 0 |
| PAYROLL PROCESSING | 665 | 0 | 665 | 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 | 0 |
| 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 |
|---|---|
|
TELLURIAN INC |
5900 MONONA DR STE 300 MADISON,WI53716 |
| FAIRWAY MORTGAGE CORP |
4750 S BILTMORE LN MADISON,WI53718 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 9,300 | 0 | 0 | 4,927 |
| PROPERTY TAXES | 9,543 | 0 | 0 | 0 |
| TAXES ON NET INVESTMENT INCOME | 20 | 0 | 0 | 0 |
| UNRELATED BUSINESS INCOME TAXES | 10,828 | 0 | 0 | 0 |
| PROPERTY TAXES | 8,622 | 0 | 8,622 | 0 |
| PAYROLL TAXES | 2,536 | 0 | 2,536 | 0 |