| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 8,301 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 1,155,213 | 141,169 | 141,169 | 1,296,382 |
| Person Name | Explanation |
|---|---|
| MARY BETH WEDUM | |
| FRANK STARKE | |
| DAVID KJOS | |
| DAYTON SOBY | |
| GARY SLETTE | |
| DALE VESLEDAHL | |
| DANA WEDUM KENNELLY | |
| DAWN DOWNS | |
| JOSEPH A RUSCHE | |
| JAY PORTZ |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| WEDUM | 115,101 | 93,320 | 9,144 | 9,144 | |||||
| SHOREWOOD CAMPUS | 22,717,642 | 10,117,107 | 655,112 | 655,112 | |||||
| U VILLAGE | 22,627,459 | 7,228,446 | 596,445 | 596,445 | |||||
| KEELER | 9,204,882 | 1,960,987 | 216,830 | 216,830 | |||||
| SUNRISE | 14,295,067 | 1,777,939 | 899,209 | 899,209 | |||||
| BANFILL | 9,331,603 | 966,210 | 335,480 | 335,480 | |||||
| WALNUT RIDGE | 38,496,147 | 2,359,083 | 1,082,342 | 1,082,342 | |||||
| TRANSPORTATION | 198,382 | 24,560 | |||||||
| COBORN PLAZA | 29,218,349 | 302,139 | 823,543 | 823,543 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| ASSOCIATED TRUST COMPANY | 2009-01 | PURCHASE | 2011-06 | 1,252,327 | 1,100,124 | 152,203 | ||||
| ASSOCIATED TRUST COMPANY | 2011-01 | PURCHASE | 2011-06 | 700,851 | 671,798 | 29,053 | ||||
| ASSOCIATED TRUST COMPANY | 2011-01 | PURCHASE | 2011-06 | 289,490 | 352,977 | -63,487 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 632,369 | 609,833 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 5,518,782 | 6,092,420 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NOTE-PINE SHORE/INTERLACHEN | AT COST | 136,917 | 136,917 |
| NOTE RECEIVABLE | AT COST | 51,452 | 51,452 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEDUM - DEPR. ASSETS | 120,578 | 102,464 | 18,114 | 120,578 |
| SHOREWOOD - DEPR. ASSETS | 22,677,960 | 10,731,623 | 11,946,337 | 22,677,960 |
| U VILLAGE - DEPR. ASSETS | 23,001,194 | 7,824,891 | 15,176,303 | 23,001,194 |
| KEELER - DEPR. ASSETS | 9,328,414 | 2,054,317 | 7,274,097 | 9,328,414 |
| SUNRISE - DEPR. ASSETS | 16,547,651 | 5,563,268 | 10,984,383 | 16,547,651 |
| WALNUT RIDGE - DEPR. ASSETS | 38,650,589 | 3,441,424 | 35,209,165 | 38,650,589 |
| BANFILL SR HOUSING - DEPR. ASSETS | 9,444,705 | 1,301,690 | 8,143,015 | 9,444,705 |
| COBORN PLAZA | 29,225,845 | 1,125,682 | 28,100,163 | 29,225,845 |
| SHOREWOOD - LAND | 3,192,718 | 3,192,718 | 3,192,718 | |
| U VILLAGE - LAND | 2,226,421 | 2,226,421 | 2,226,421 | |
| KEELER - LAND | 10,350 | 10,350 | 10,350 | |
| SUNRISE - LAND | 1,239,704 | 1,239,704 | 1,239,704 | |
| WALNUT RIDGE - LAND | 3,000,000 | 3,000,000 | 3,000,000 | |
| BANFILL SR HOUSING - LAND | 600,000 | 600,000 | 600,000 | |
| ST. CLOUD - LAND/COBORN PLAZA | 3,916,042 | 3,916,042 | 3,916,042 | |
| WEDUM FOUNDATION - LAND | 115,600 | 115,600 | 115,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 5,003 |
| Item No. | 1 |
|---|---|
| Lender's Name | SHOREWOOD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 29300000 |
| Balance Due | 27623675 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | U VILLAGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 25880104 |
| Balance Due | 19780575 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | MORTGAGE |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | SUNRISE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 19965000 |
| Balance Due | 18100000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 4 |
|---|---|
| Lender's Name | KEELER |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 12306270 |
| Balance Due | 10835000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 5 |
|---|---|
| Lender's Name | WALNUT RIDGE |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 47710000 |
| Balance Due | 49462500 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 6 |
|---|---|
| Lender's Name | BANFILL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9905000 |
| Balance Due | 8300000 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 7 |
|---|---|
| Lender's Name | ST CLOUD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 31979292 |
| Balance Due | 32350144 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | CONSTRUCTION |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TENANT SECURITY DEPOSITS | 571,284 | 648,508 | 648,508 |
| SHOREVIEW - OTHER ASSETS - RESERVES | 2,611,303 | 2,566,522 | 2,566,522 |
| U VILLAGE - OTHER ASSETS - RESERVES | 938,687 | 917,410 | 917,410 |
| KEELER - OTHER ASSETS - RESERVES | 935,435 | 966,563 | 966,563 |
| SUNRISE - OTHER ASSETS - RESERVES | 1,978,466 | 2,081,226 | 2,081,226 |
| WALNUT RIDGE - OTHER ASSETS - RESERV | 1,439,145 | 439,072 | 439,072 |
| BANFILL - OTHER ASSETS - RESERVES | 81,204 | 172,611 | 172,611 |
| SHOREWOOD FINANCING FEES - NET | 986,137 | 953,302 | 953,302 |
| U VILLAGE FINANCING FEES - NET | 572,875 | 555,919 | 555,919 |
| KEELER FINANCING FEES - NET | 348,745 | 335,708 | 335,708 |
| SUNRISE - GOODWILL | 6,878,617 | 6,878,617 | 6,878,617 |
| SUNRISE FINANCE FEES - NET | 742,121 | 709,380 | 709,380 |
| WALNUT RIDGE FINANCE FEES - NET | 451,505 | 438,559 | 438,559 |
| LONG TERM LEASE RECEIVABLES | 765,017 | ||
| PREPAID LAND LEASE | 1,027,000 | 1,007,500 | 1,007,500 |
| COBORN - OTHER ASSETS - RESERVES | 50,091 | 50,091 | |
| COBORN FINANCE FEES - NET | 103,795 | 103,795 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 1,316,199 |
| UNREALIZED LOSS ON INVESTMENTS | 478,103 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS | ||||
| ADMINISTRATIVE | 519,163 | 519,163 | ||
| U VILLAGE | ||||
| ADMINISTRATIVE | 445,262 | 445,262 | ||
| SUNRISE | ||||
| ADMINISTRATIVE | 1,210,894 | 1,210,894 | ||
| KEELER | ||||
| ADMINISTRATIVE | 279,399 | 279,399 | ||
| WALNUT RIDGE | ||||
| ADMINISTRATIVE | 475,530 | 475,530 | ||
| BANFILL SR HOUSING | ||||
| UNREALIZED LOSS ON INTEREST S | ||||
| ADMINISTRATIVE EXPENSE | 258,205 | 258,205 | ||
| COBORN PLAZA | ||||
| ADMINISTRATIVE | 358,733 | 358,733 | ||
| EXPENSES | ||||
| ADMINISTRATIVE EXPENSE | 54,163 | |||
| INSURANCE | 26,002 | |||
| BOARD EXPENSES | 14,316 | |||
| CONSULTING FEES | 24,000 | |||
| EVENTS | 32,470 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHOREWOOD CAMPUS | 5,065,174 | 5,065,174 | |
| U VILLAGE | 3,730,983 | 3,730,983 | |
| SUNRISE | 13,116,370 | 13,116,370 | |
| KEELER | 1,444,067 | 1,444,067 | |
| WALNUT RIDGE | 3,529,171 | 3,529,171 | |
| BANFILL SR HOUSING | 1,403,287 | 1,403,287 | |
| COBORN PLAZA | 4,200,581 | 4,200,581 | |
| COBORN PLAZA MISC REVENUE | 3,791 | 3,791 | |
| SHOREWOOD CAMPUS MISC. REV. | 900,648 | 900,648 | |
| U VILLAGE MISC. REV. | 50,548 | 50,548 | |
| KEELER MISC. REV. | 32,497 | 32,497 | |
| SUNRISE MISC. REV. | 2,664,404 | 2,664,404 | |
| WALNUT RIDGE MISC. REV. | 1,771,648 | 1,771,648 | |
| MISCELLANEOUS INCOME | 207,591 | 207,591 | |
| BANFILL MISC REVENUE | 26,612 | 26,612 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 771,888 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SHOREWOOD DEPOSITS | 281,960 | 312,325 |
| U VILLAGE DEPOSITS | 40,184 | 49,088 |
| KEELER DEPOSITS | 34,287 | 34,508 |
| BANFILL DEPOSITS | 49,061 | 49,041 |
| WALNUST RIDGE DEPOSITS | 149,000 | 200,000 |
| ACCRUED INTEREST | 2,491,023 | 3,028,699 |
| PREPAID RENT | 773,858 | 974,197 |
| PREPAID LAND LEASE | 929,567 | 911,917 |
| INTEREST SWAP LIABILITY | 771,888 | |
| ACCRUED REAL ESTATE TAX | 247,572 | |
| ACCRUED PAYROLL | 310,641 | |
| OTHER ACCRUALS | 169,023 | |
| CAPITAL LEASE | -11,376 |