| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BOOKKEEPING FEES | 1,569 | 0 | 0 | 350 |
| TAX PREPARATION | 1,800 | 0 | 0 | 1,800 |
| PAYROLL PROCESSING | 2,890 | 0 | 0 | 1,844 |
| BOOKKEEPING FEES | 931 | 0 | 931 | 0 |
| PAYROLL PROCESSING | 798 | 0 | 798 | 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 |
|---|---|---|---|---|---|---|---|---|
| LOAN AMORTIZATION | 2019-01-09 | 46,366 | 37,704 | 180.000000000000 | 1,273 | 0 | 0 | 38,977 |
| WT LOAN FEES | 2019-01-09 | 1,787 | 596 | 180.000000000000 | 119 | 0 | 0 | 715 |
| WT LEASING COMMISSIONS | 2019-06-25 | 2,975 | 2,975 | 36.000000000000 | 0 | 0 | 2,975 | |
| WT LEASING COMMISSIONS | 2020-12-08 | 1,361 | 1,361 | 36.000000000000 | 0 | 0 | 1,361 | |
| WT LEASING COMMISSIONS | 2022-03-31 | 951 | 555 | 36.000000000000 | 317 | 0 | 0 | 872 |
| WT LEASING COMMISSIONS | 2022-10-25 | 11,096 | 1,849 | 84.000000000000 | 1,585 | 0 | 0 | 3,434 |
| WT LEASING COMMISSIONS | 2022-12-29 | 11,096 | 1,585 | 84.000000000000 | 1,585 | 0 | 0 | 3,170 |
| WT LEASING COMMISSIONS | 2022-12-30 | 877 | 292 | 36.000000000000 | 292 | 0 | 0 | 584 |
| WT LEASING COMMISSIONS | 2022-12-30 | 22,191 | 1,849 | 144.000000000000 | 1,849 | 0 | 0 | 3,698 |
| WT LEASING COMMISSIONS | 2023-05-31 | 10,642 | 3,090 | 60.000000000000 | 281 | 0 | 0 | 3,371 |
| WT LEASING COMMISSIONS | 2020-01-10 | 44,009 | 17,604 | 120.000000000000 | 4,401 | 0 | 0 | 22,005 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 707,058 | SL | 0 % | 0 | 0 | 0 | |||
| BUILDINGS | 3,156,637 | 1,644,227 | SL | 0 % | 111,722 | 0 | 0 | ||
| VEHICLES | 138,893 | 35,035 | SL | 0 % | 27,779 | 0 | 0 | ||
| OFFICE EQUIPMENT | 7,551 | 3,688 | SL | 0 % | 1,510 | 0 | 0 | ||
| FURNITURE AND FIXTURES | 7,025 | 5,474 | SL | 0 % | 380 | 0 | 0 | ||
| LEASEHOLD IMPROVEMENTS | 56,224 | 54,625 | SL | 0 % | 466 | 0 | 0 | ||
| WT BUILDING | 2,401,917 | 258,430 | SL | 0 % | 52,174 | 0 | 0 | ||
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 1,640 | SL | 0 % | 208 | 0 | 0 | ||
| WT FURNITURE AND EQUIPMENT | 2,816 | 1,039 | SL | 0 % | 402 | 0 | 0 | ||
| TENANT IMPROVEMENTS | 433,438 | 22,019 | SL | 0 % | 11,110 | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SECURITIES | 611,945 | 682,156 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WT BUILDING | 2,401,917 | 310,604 | 2,091,313 | 2,091,313 |
| WT LEASEHOLD IMPROVEMENTS | 2,500 | 1,848 | 652 | 652 |
| WT FURNITURE AND EQUIPMENT | 2,816 | 1,441 | 1,375 | 1,375 |
| TENANT IMPROVEMENTS | 433,438 | 33,129 | 400,309 | 400,309 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 707,058 | 0 | 707,058 | 707,058 |
| BUILDINGS | 3,156,637 | 1,755,949 | 1,400,688 | 1,400,688 |
| VEHICLES | 138,893 | 62,814 | 76,079 | 76,079 |
| OFFICE EQUIPMENT | 7,551 | 5,198 | 2,353 | 2,353 |
| FURNITURE AND FIXTURES | 7,025 | 5,854 | 1,171 | 1,171 |
| LEASEHOLD IMPROVEMENTS | 56,224 | 55,091 | 1,133 | 1,133 |
| 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 | 1,733,597 |
| 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 |
|---|---|---|---|
| LOAN AMORTIZATION | 8,662 | 7,389 | 7,389 |
| WT LOAN FEES | 1,191 | 1,072 | 1,072 |
| WT LEASING COMMISSIONS | 0 | 0 | 0 |
| WT LEASING COMMISSIONS | 0 | 0 | 0 |
| WT LEASING COMMISSIONS | 396 | 79 | 79 |
| WT LEASING COMMISSIONS | 9,247 | 7,662 | 7,662 |
| WT LEASING COMMISSIONS | 9,511 | 7,926 | 7,926 |
| WT LEASING COMMISSIONS | 585 | 293 | 293 |
| WT LEASING COMMISSIONS | 20,342 | 18,493 | 18,493 |
| WT LEASING COMMISSIONS | 7,552 | 7,271 | 7,271 |
| WT LEASING COMMISSIONS | 26,405 | 22,004 | 22,004 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 10,986 | 0 | 0 | 7,694 |
| MAINTENANCE AND REPAIRS | 53,722 | 0 | 0 | 0 |
| OFFICE EXPENSES | 8,140 | 0 | 0 | 6,038 |
| TELEPHONE AND INTERNET | 11,907 | 0 | 0 | 7,598 |
| OFFICE EXPENSES | 1,605 | 0 | 1,605 | 0 |
| TELEPHONE AND INTERNET | 3,290 | 0 | 3,290 | 0 |
| INSURANCE | 2,514 | 0 | 2,514 | 0 |
| MAINTENANCE AND REPAIRS | 46,545 | 0 | 46,545 | 0 |
| AMORTIZATION | 11,702 | 0 | 51 | 0 |
| Description | Amount |
|---|---|
| INVESTMENT COST BASIS ADJUSTMENT | 2,895 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSITS | 14,222 | 13,017 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY MANAGEMENT | 36,367 | 0 | 0 | 0 |
| INVESTMENT MANAGEMENT FEES | 4,317 | 4,317 | 0 | 0 |
| ARCHITECT AND ENGINEERING | 7,188 | 0 | 0 | 0 |
| PROPERTY MANAGEMENT | 27,766 | 0 | 27,766 | 0 |
| ARCHITECT AND ENGINEERING | 5,488 | 0 | 5,488 | 0 |
| Item No. | 1 |
|---|---|
| Borrower's Name | KEVIN FLOREK CHIEF EXECUTIVE OFFICE |
| Borrower's Title | CHIEF EXECUTIVE OFFICER |
| Original Amount of Loan | 232579 |
| Balance Due | 171109 |
| 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 | 12,070 | 0 | 0 | 7,703 |
| PROPERTY TAXES | 11,237 | 0 | 0 | 0 |
| TAXES ON NET INVESTMENT INCOME | 207 | 0 | 0 | 0 |
| UNRELATED BUSINESS INCOME TAXES | 12,061 | 0 | 0 | 0 |
| PROPERTY TAXES | 9,736 | 0 | 9,736 | 0 |
| PAYROLL TAXES | 3,335 | 0 | 3,335 | 0 |