| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,138 | 0 | 0 | 1,680 |
| ACCOUNTING FEES | 1,062 | 0 | 1,062 | 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 | 2,714 | 180.000000000000 | 350 | 0 | 0 | 3,064 |
| SB REFI LOAN FEES | 2014-12-31 | 1,805 | 842 | 180.000000000000 | 120 | 0 | 0 | 962 |
| LOAN 32550 AMORTIZATION | 2015-08-26 | 4,409 | 2,327 | 144.000000000000 | 367 | 0 | 0 | 2,694 |
| CHANDRA'S HOUSE LOAN FEES | 2017-10-15 | 1,632 | 1,387 | 60.000000000000 | 245 | 0 | 0 | 1,632 |
| LOAN FEES SWAP | 2019-12-11 | 6,533 | 907 | 180.000000000000 | 435 | 0 | 0 | 1,342 |
| WT LOAN FEES | 2019-01-09 | 1,787 | 357 | 180.000000000000 | 119 | 0 | 0 | 476 |
| WT LEASING COMMISSIONS | 2019-06-25 | 2,975 | 2,479 | 36.000000000000 | 496 | 0 | 0 | 2,975 |
| WT LEASING COMMISSIONS | 2020-01-10 | 44,009 | 8,802 | 120.000000000000 | 4,401 | 0 | 0 | 13,203 |
| WT LEASING COMMISSIONS | 2020-12-08 | 1,361 | 492 | 36.000000000000 | 454 | 0 | 0 | 946 |
| WT LEASING COMMISSIONS | 2022-03-31 | 951 | 36.000000000000 | 238 | 0 | 0 | 238 | |
| WT LEASING COMMISSIONS | 2022-10-25 | 11,096 | 84.000000000000 | 113 | 0 | 0 | 113 | |
| WT LEASING COMMISSIONS | 2022-12-29 | 11,096 | 84.000000000000 | 0 | 0 | |||
| WT LEASING COMMISSIONS | 2022-12-30 | 877 | 36.000000000000 | 0 | 0 | |||
| WT LEASING COMMISSIONS | 2022-12-30 | 22,191 | 144.000000000000 | 0 | 0 |
| 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 | 135,710 | 1,275 | SL | 0 % | 7,401 | 0 | 0 | ||
| OFFICE EQUIPMENT | 591,859 | 585,100 | SL | 0 % | 1,386 | 0 | 0 | ||
| FURNITURE AND FIXTURES | 106,178 | 103,006 | SL | 0 % | 1,025 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 149,240 | 144,743 | SL | 0 % | 2,264 | 0 | 0 | ||
| BUILDINGS | 3,083,554 | 1,479,356 | SL | 0 % | 109,257 | 0 | 0 | ||
| LAND | 664,058 | L | 0 | 0 | 0 | ||||
| WT BUILDING | 2,463,098 | 155,076 | SL | 0 % | 53,762 | 0 | 0 | ||
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 1,224 | SL | 0 % | 208 | 0 | 0 | ||
| WT FURNITURE AND EQUIPMENT | 2,816 | 235 | SL | 0 % | 402 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 84,042 | NC | 0 % | 0 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITIES | 465,573 | 458,064 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WT BUILDING | 2,463,098 | 208,838 | 2,254,260 | 2,254,260 |
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 1,432 | 1,068 | 1,068 |
| WT FURNITURE AND EQUIPMENT | 2,816 | 637 | 2,179 | 2,179 |
| LEASEHOLD IMPROVEMENTS | 84,042 | 0 | 84,042 | 84,042 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VEHICLES | 135,710 | 8,676 | 127,034 | 127,034 |
| OFFICE EQUIPMENT | 591,859 | 586,486 | 5,373 | 5,373 |
| FURNITURE AND FIXTURES | 106,178 | 104,031 | 2,147 | 2,147 |
| LEASEHOLD IMPROVEMENTS | 149,240 | 147,007 | 2,233 | 2,233 |
| BUILDINGS | 3,083,554 | 1,588,613 | 1,494,941 | 1,494,941 |
| LAND | 664,058 | 0 | 664,058 | 664,058 |
| Item No. | 1 |
|---|---|
| Lender's Name | TELLURIAN INC |
| 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. | 2 |
|---|---|
| Lender's Name | QUAD CITY BANK & TRUST |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 2,092,000 |
| Balance Due | 1,886,918 |
| 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 | 2,538 | 2,188 | 2,188 |
| SB REFI LOAN FEES | 963 | 843 | 843 |
| LOAN 32550 AMORTIZATION | 2,082 | 1,715 | 1,715 |
| CHANDRA'S HOUSE LOAN FEES | 245 | 0 | 0 |
| LOAN FEES SWAP | 5,626 | 5,191 | 5,191 |
| WT LOAN FEES | 1,430 | 1,311 | 1,311 |
| WT LEASING COMMISSIONS | 496 | 0 | 0 |
| WT LEASING COMMISSIONS | 35,207 | 30,806 | 30,806 |
| WT LEASING COMMISSIONS | 869 | 415 | 415 |
| WT LEASING COMMISSIONS | 713 | 713 | |
| WT LEASING COMMISSIONS | 10,983 | 10,983 | |
| WT LEASING COMMISSIONS | 11,096 | 11,096 | |
| WT LEASING COMMISSIONS | 877 | 877 | |
| WT LEASING COMMISSIONS | 22,191 | 22,191 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 10,361 | 0 | 0 | 5,546 |
| MAINTENANCE AND REPAIRS | 46,722 | 0 | 0 | 20,714 |
| OFFICE EXPENSES | 3,548 | 0 | 0 | 1,851 |
| TELEPHONE AND INTERNET | 8,705 | 0 | 0 | 3,181 |
| OTHER EXPENSES | 433 | 0 | 0 | 433 |
| OFFICE EXPENSES | 1,236 | 0 | 1,236 | 0 |
| TELEPHONE AND INTERNET | 4,021 | 0 | 4,021 | 0 |
| INSURANCE | 3,505 | 0 | 3,505 | 0 |
| MAINTENANCE AND REPAIRS | 36,136 | 0 | 36,136 | 0 |
| AMORTIZATION | 7,338 | 0 | 4,801 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 12,228 | 13,006 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT | 18,229 | 0 | 0 | 0 |
| PAYROLL PROCESSING | 2,326 | 0 | 0 | 1,245 |
| INVESTMENT MANAGEMENT FEES | 1,770 | 1,770 | 0 | 0 |
| ARCHITECT AND ENGINEERING | 2,442 | 0 | 0 | 0 |
| PROPERTY MANAGEMENT | 13,271 | 0 | 13,271 | 0 |
| PAYROLL PROCESSING | 787 | 0 | 787 | 0 |
| ARCHITECT AND ENGINEERING | 1,778 | 0 | 1,778 | 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 | 91920 |
| 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 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 8,715 | 0 | 0 | 4,665 |
| PROPERTY TAXES | 14,584 | 0 | 0 | 4,925 |
| TAXES ON NET INVESTMENT INCOME | 27 | 0 | 0 | 0 |
| PROPERTY TAXES | 13,420 | 0 | 13,420 | 0 |
| PAYROLL TAXES | 2,949 | 0 | 2,949 | 0 |