| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 5,746 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 1,296,382 | 152,004 | 152,004 | 1,448,386 |
| Person Name | Explanation |
|---|---|
| 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 | 102,464 | 9,764 | 9,764 | |||||
| SHOREWOOD CAMPUS | 22,717,642 | 10,772,219 | 661,416 | 661,416 | |||||
| U VILLAGE | 22,627,459 | 7,824,891 | 625,610 | 625,610 | |||||
| KEELER | 9,204,882 | 2,177,817 | 225,895 | 225,895 | |||||
| SUNRISE | 14,295,067 | 2,677,148 | 982,845 | 982,845 | |||||
| BANFILL | 9,331,603 | 1,301,690 | 338,346 | 338,346 | |||||
| WALNUT RIDGE | 38,496,147 | 3,441,425 | 648,696 | 648,696 | |||||
| TRANSPORTATION | 198,382 | 24,560 | |||||||
| COBORN PLAZA | 29,218,349 | 1,125,682 | 828,924 | 828,924 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SALE OF WALNUT RIDGE | 2001-01 | PURCHASE | 2012-09 | 28,500,000 | 40,572,023 | 428,849 | -8,410,752 | 4,090,120 | ||
| ASSOCIATED TRUST COMPANY | 2012-01 | PURCHASE | 2012-12 | 519,318 | 553,525 | -34,207 | ||||
| ASSOCIATED TRUST COMPANY | 2011-01 | PURCHASE | 2012-12 | 149,704 | 137,750 | 11,954 | ||||
| ASSOCIATED TRUST COMPANY | 2012-01 | PURCHASE | 2012-12 | 308,865 | 340,521 | -31,656 | ||||
| ASSOCIATED TRUST COMPANY | 2011-01 | PURCHASE | 2012-12 | 857,780 | 717,567 | 140,213 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 1,241,232 | 1,274,997 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 5,693,902 | 6,665,050 |
| 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 | 72,191 | 72,191 |
| INVESTMENT IN RELATED PARTY | AT COST | 150,000 | 150,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEDUM - DEPR. ASSETS | 200,755 | 148,477 | 52,278 | 200,755 |
| SHOREWOOD - DEPR. ASSETS | 22,826,700 | 11,393,039 | 11,433,661 | 22,826,700 |
| U VILLAGE - DEPR. ASSETS | 23,418,361 | 8,450,501 | 14,967,860 | 23,418,361 |
| KEELER - DEPR. ASSETS | 9,368,869 | 2,280,212 | 7,088,657 | 9,368,869 |
| SUNRISE - DEPR. ASSETS | 17,366,154 | 6,546,112 | 10,820,042 | 17,366,154 |
| WALNUT RIDGE - DEPR. ASSETS | ||||
| BANFILL SR HOUSING - DEPR. ASSETS | 9,459,265 | 1,640,036 | 7,819,229 | 9,459,265 |
| COBORN PLAZA | 29,239,348 | 1,954,606 | 27,284,742 | 29,239,348 |
| 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 | 1,268,587 | 1,268,587 | 1,268,587 | |
| WALNUT RIDGE - LAND | ||||
| BANFILL SR HOUSING - LAND | 600,000 | 600,000 | 600,000 | |
| ST. CLOUD - LAND/COBORN PLAZA | 3,917,139 | 3,917,139 | 3,917,139 | |
| WEDUM FOUNDATION - LAND | 258,632 | 258,632 | 258,632 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 3,435 |
| Item No. | 1 |
|---|---|
| Lender's Name | SHOREWOOD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 29300000 |
| Balance Due | 27233675 |
| 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 | 21124222 |
| 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 | 17680000 |
| 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 | 11242039 |
| 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 | |
| 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 | 8085000 |
| 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 | 31622200 |
| 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 | 648,508 | 474,406 | 474,406 |
| SHOREWOOD - OTHER ASSETS - RESERVES | 2,566,522 | 2,626,688 | 2,626,688 |
| U VILLAGE - OTHER ASSETS - RESERVES | 917,410 | 994,407 | 994,407 |
| KEELER - OTHER ASSETS - RESERVES | 966,563 | 987,392 | 987,392 |
| SUNRISE - OTHER ASSETS - RESERVES | 2,081,226 | 1,884,614 | 1,884,614 |
| WALNUT RIDGE - OTHER ASSETS - RESERV | 439,072 | ||
| BANFILL - OTHER ASSETS - RESERVES | 172,611 | 185,997 | 185,997 |
| SHOREWOOD FINANCING FEES - NET | 953,302 | 920,470 | 920,470 |
| U VILLAGE FINANCING FEES - NET | 555,919 | 164,581 | 164,581 |
| KEELER FINANCING FEES - NET | 335,708 | 322,671 | 322,671 |
| SUNRISE - GOODWILL | 6,878,617 | 6,878,617 | 6,878,617 |
| SUNRISE FINANCE FEES - NET | 709,380 | 676,639 | 676,639 |
| WALNUT RIDGE FINANCE FEES - NET | 438,559 | ||
| PREPAID LAND LEASE | 1,007,500 | 988,000 | 988,000 |
| COBORN - OTHER ASSETS - RESERVES | 50,091 | 100,443 | 100,443 |
| COBORN FINANCE FEES - NET | 103,795 | 75,154 | 75,154 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS | ||||
| ADMINISTRATIVE | 500,980 | 500,980 | ||
| U VILLAGE | ||||
| ADMINISTRATIVE | 353,364 | 353,364 | ||
| SUNRISE | ||||
| ADMINISTRATIVE | 1,283,003 | 1,283,003 | ||
| KEELER | ||||
| ADMINISTRATIVE | 268,622 | 268,622 | ||
| WALNUT RIDGE | ||||
| ADMINISTRATIVE | 468,021 | 468,021 | ||
| BANFILL SR HOUSING | ||||
| ADMINISTRATIVE EXPENSE | 246,990 | 246,990 | ||
| COBORN PLAZA | ||||
| ADMINISTRATIVE | 354,467 | 354,467 | ||
| EXPENSES | ||||
| ADMINISTRATIVE EXPENSE | 59,757 | |||
| INSURANCE | 25,597 | |||
| BOARD EXPENSES | 42,674 | |||
| CONSULTING FEES | 26,235 | |||
| EVENTS | 24,170 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHOREWOOD CAMPUS | 5,985,590 | 5,985,590 | |
| U VILLAGE | 3,767,234 | 3,767,234 | |
| SUNRISE | 13,397,556 | 13,397,556 | |
| KEELER | 1,467,719 | 1,467,719 | |
| WALNUT RIDGE | 3,729,814 | 3,729,814 | |
| BANFILL SR HOUSING | 1,291,092 | 1,291,092 | |
| COBORN PLAZA | 4,223,199 | 4,223,199 | |
| COBORN PLAZA MISC REVENUE | 5,423 | 5,423 | |
| SHOREWOOD CAMPUS MISC. REV. | 187,705 | 187,705 | |
| U VILLAGE MISC. REV. | 77,210 | 77,210 | |
| KEELER MISC. REV. | 34,174 | 34,174 | |
| SUNRISE MISC. REV. | 3,214,861 | 3,214,861 | |
| WALNUT RIDGE MISC. REV. | 564,445 | 564,445 | |
| MISCELLANEOUS INCOME | 69,682 | 69,682 | |
| BANFILL MISC REVENUE | 25,344 | 25,344 | |
| DEBT FORGIVENESS INCOME | 21,482,279 | 21,482,279 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SHOREWOOD DEPOSITS | 312,325 | 331,049 |
| U VILLAGE DEPOSITS | 49,088 | 49,502 |
| KEELER DEPOSITS | 34,508 | 34,909 |
| BANFILL DEPOSITS | 49,041 | 59,109 |
| WALNUST RIDGE DEPOSITS | 200,000 | |
| ACCRUED INTEREST | 3,028,699 | 648,111 |
| PREPAID RENT | 974,197 | 941,209 |
| PREPAID LAND LEASE | 911,917 | 894,267 |
| ACCRUED REAL ESTATE TAX | 247,572 | 248,930 |
| ACCRUED PAYROLL | 310,641 | 358,852 |
| OTHER ACCRUALS | 169,023 | 104,130 |
| CAPITAL LEASE | -11,376 | |
| RELATED PARTY PAYABLES | 3,111 |