| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 1,790 | 0 | 0 | 656 |
| TAX PREPARATION | 2,500 | 0 | 0 | 2,500 |
| PAYROLL PROCESSING | 2,618 | 0 | 0 | 1,926 |
| BOOKKEEPING FEES | 970 | 0 | 970 | 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 | 3,064 | 180.000000000000 | 350 | 0 | 0 | 3,414 |
| SB REFI LOAN FEES | 2014-12-31 | 1,805 | 962 | 180.000000000000 | 120 | 0 | 0 | 1,082 |
| LOAN 32550 AMORTIZATION | 2015-08-26 | 4,409 | 2,694 | 144.000000000000 | 368 | 0 | 0 | 3,062 |
| CHANDRA'S HOUSE LOAN FEES | 2017-10-15 | 1,632 | 1,632 | 60.000000000000 | 0 | 0 | 1,632 | |
| LOAN FEES SWAP | 2019-12-11 | 6,533 | 1,343 | 180.000000000000 | 435 | 0 | 0 | 1,778 |
| WT LOAN FEES | 2019-01-09 | 1,787 | 476 | 180.000000000000 | 120 | 0 | 0 | 596 |
| WT LEASING COMMISSIONS | 2019-06-25 | 2,975 | 2,975 | 36.000000000000 | 0 | 0 | 2,975 | |
| WT LEASING COMMISSIONS | 2020-01-10 | 44,009 | 13,203 | 120.000000000000 | 4,401 | 0 | 0 | 17,604 |
| WT LEASING COMMISSIONS | 2020-12-08 | 1,361 | 946 | 36.000000000000 | 415 | 0 | 0 | 1,361 |
| WT LEASING COMMISSIONS | 2022-03-31 | 951 | 238 | 36.000000000000 | 317 | 0 | 0 | 555 |
| WT LEASING COMMISSIONS | 2022-10-25 | 11,096 | 113 | 84.000000000000 | 3,585 | 0 | 0 | 3,698 |
| WT LEASING COMMISSIONS | 2022-12-29 | 11,096 | 84.000000000000 | 1,585 | 0 | 0 | 1,585 | |
| WT LEASING COMMISSIONS | 2022-12-30 | 877 | 36.000000000000 | 292 | 0 | 0 | 292 | |
| WT LEASING COMMISSIONS | 2022-12-30 | 22,191 | 144.000000000000 | 1,849 | 0 | 0 | 1,849 | |
| WT LEASING COMMISSIONS | 2023-05-31 | 10,642 | 60.000000000000 | 1,242 | 0 | 0 | 1,242 |
| 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 | 140,093 | 8,676 | SL | 0 % | 27,560 | 0 | 0 | ||
| OFFICE EQUIPMENT | 591,859 | 586,486 | SL | 0 % | 1,510 | 0 | 0 | ||
| FURNITURE AND FIXTURES | 106,178 | 104,031 | SL | 0 % | 595 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 149,240 | 147,008 | SL | 0 % | 633 | 0 | 0 | ||
| BUILDINGS | 3,310,914 | 1,588,612 | SL | 0 % | 109,743 | 0 | 0 | ||
| LAND | 707,058 | L | 0 | 0 | 0 | ||||
| WT BUILDING | 2,463,098 | 208,838 | SL | 0 % | 53,762 | 0 | 0 | ||
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 1,432 | SL | 0 % | 208 | 0 | 0 | ||
| WT FURNITURE AND EQUIPMENT | 2,816 | 637 | SL | 0 % | 402 | 0 | 0 | ||
| TENANT IMPROVEMENTS | 238,604 | SL | 0 % | 4,792 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITIES | 496,801 | 536,243 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WT BUILDING | 2,463,098 | 262,600 | 2,200,498 | 2,200,498 |
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 1,640 | 860 | 860 |
| WT FURNITURE AND EQUIPMENT | 2,816 | 1,039 | 1,777 | 1,777 |
| TENANT IMPROVEMENTS | 238,604 | 4,792 | 233,812 | 233,812 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| VEHICLES | 140,093 | 36,236 | 103,857 | 103,857 |
| OFFICE EQUIPMENT | 591,859 | 587,996 | 3,863 | 3,863 |
| FURNITURE AND FIXTURES | 106,178 | 104,626 | 1,552 | 1,552 |
| LEASEHOLD IMPROVEMENTS | 149,240 | 147,641 | 1,599 | 1,599 |
| BUILDINGS | 3,310,914 | 1,698,355 | 1,612,559 | 1,612,559 |
| LAND | 707,058 | 0 | 707,058 | 707,058 |
| Item No. | 1 |
|---|---|
| Lender's Name | QUAD CITY BANK & TRUST |
| Lender's Title | |
| Relationship to Insider | NONE |
| Original Amount of Loan | 2,092,000 |
| Balance Due | 1,812,021 |
| 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 | 2,188 | 1,838 | 1,838 |
| SB REFI LOAN FEES | 843 | 723 | 723 |
| LOAN 32550 AMORTIZATION | 1,715 | 1,347 | 1,347 |
| CHANDRA'S HOUSE LOAN FEES | 0 | 0 | 0 |
| LOAN FEES SWAP | 5,190 | 4,755 | 4,755 |
| WT LOAN FEES | 1,311 | 1,191 | 1,191 |
| WT LEASING COMMISSIONS | 0 | 0 | 0 |
| WT LEASING COMMISSIONS | 30,806 | 26,405 | 26,405 |
| WT LEASING COMMISSIONS | 415 | 0 | 0 |
| WT LEASING COMMISSIONS | 713 | 396 | 396 |
| WT LEASING COMMISSIONS | 10,983 | 7,398 | 7,398 |
| WT LEASING COMMISSIONS | 11,096 | 9,511 | 9,511 |
| WT LEASING COMMISSIONS | 877 | 585 | 585 |
| WT LEASING COMMISSIONS | 22,191 | 20,342 | 20,342 |
| WT LEASING COMMISSIONS | 9,400 | 9,400 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 10,995 | 0 | 0 | 8,088 |
| MAINTENANCE AND REPAIRS | 73,252 | 0 | 0 | 56,327 |
| OFFICE EXPENSES | 2,404 | 0 | 0 | 1,688 |
| TELEPHONE AND INTERNET | 13,588 | 0 | 0 | 9,995 |
| OTHER EXPENSES | 304 | 0 | 0 | 304 |
| OFFICE EXPENSES | 613 | 0 | 613 | 0 |
| TELEPHONE AND INTERNET | 3,070 | 0 | 3,070 | 0 |
| INSURANCE | 2,484 | 0 | 2,484 | 0 |
| MAINTENANCE AND REPAIRS | 20,627 | 0 | 20,627 | 0 |
| AMORTIZATION | 15,079 | 0 | 55 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 13,006 | 14,222 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT | 25,034 | 0 | 0 | 0 |
| INVESTMENT MANAGEMENT FEES | 3,824 | 3,824 | 0 | 0 |
| ARCHITECT AND ENGINEERING | 13,076 | 0 | 0 | 0 |
| PROPERTY MANAGEMENT | 21,395 | 0 | 21,395 | 0 |
| PAYROLL PROCESSING | 592 | 0 | 592 | 0 |
| ARCHITECT AND ENGINEERING | 11,175 | 0 | 11,175 | 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 | 131129 |
| 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 MONONA,WI53716 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 11,609 | 0 | 0 | 8,539 |
| PROPERTY TAXES | 8,811 | 0 | 0 | 0 |
| TAXES ON NET INVESTMENT INCOME | 123 | 0 | 0 | 0 |
| PROPERTY TAXES | 10,739 | 0 | 10,739 | 0 |
| PAYROLL TAXES | 2,623 | 0 | 2,623 | 0 |