| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 13,710 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 1,448,386 | 130,485 | 130,485 | 1,578,871 |
| 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 | 112,228 | 8,479 | 8,479 | |||||
| SHOREWOOD CAMPUS | 22,717,642 | 11,433,635 | 675,072 | 675,072 | |||||
| U VILLAGE | 22,627,459 | 8,450,501 | 650,173 | 650,173 | |||||
| KEELER | 9,204,882 | 2,403,712 | 231,860 | 231,860 | |||||
| SUNRISE | 14,295,067 | 3,659,993 | 1,056,071 | 1,056,071 | |||||
| BANFILL | 9,331,603 | 1,640,036 | 338,307 | 338,307 | |||||
| TRANSPORTATION | 198,382 | 24,560 | |||||||
| COBORN PLAZA | 29,218,349 | 1,954,606 | 831,422 | 831,422 |
| Employee | Explanation |
|---|---|
| KELLIE TESCH |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| RBC WEALTH | 2012-12 | PURCHASE | 2013-01 | 73,917 | 73,917 | |||||
| RBC WEALTH | 2012-09 | PURCHASE | 2013-01 | 2,292,592 | 2,177,165 | 115,427 | ||||
| RBC WEALTH | 2009-03 | PURCHASE | 2013-01 | 5,017,513 | 4,039,823 | 977,690 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 781,555 | 789,321 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 8,954,474 | 11,583,761 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NOTE-PINE SHORE/INTERLACHEN | AT COST | 136,917 | |
| NOTE RECEIVABLE | AT COST | 175,108 | |
| INVESTMENT IN RELATED PARTY | AT COST | 654,710 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEDUM - DEPR. ASSETS | 210,704 | 154,112 | 56,592 | 389,873 |
| SHOREWOOD - DEPR. ASSETS | 23,001,911 | 12,068,111 | 10,933,800 | 23,001,911 |
| U VILLAGE - DEPR. ASSETS | 23,615,200 | 9,100,674 | 14,514,526 | 23,615,200 |
| KEELER - DEPR. ASSETS | 9,408,894 | 2,512,072 | 6,896,822 | 9,408,894 |
| SUNRISE - DEPR. ASSETS | 17,484,529 | 7,602,183 | 9,882,346 | 17,484,529 |
| BANFILL SR HOUSING - DEPR. ASSETS | 9,477,546 | 1,978,343 | 7,499,203 | 9,477,546 |
| COBORN PLAZA | 29,259,592 | 2,786,028 | 26,473,564 | 29,259,592 |
| SHOREWOOD - LAND | 3,213,832 | 3,213,832 | 3,213,832 | |
| U VILLAGE - LAND | 2,226,421 | 2,226,421 | 2,226,421 | |
| KEELER - LAND | 10,350 | 10,350 | 10,350 | |
| SUNRISE - LAND | 1,344,937 | 1,344,937 | 1,344,937 | |
| 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 | 3,588 |
| Item No. | 1 |
|---|---|
| Lender's Name | SHOREWOOD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 29300000 |
| Balance Due | 26823675 |
| 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 | 24675159 |
| 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 | 17235000 |
| 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 | 11052039 |
| 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 | BANFILL |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 9905000 |
| Balance Due | 7985000 |
| 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 | ST CLOUD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 31979292 |
| Balance Due | 27237697 |
| 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 | 474,406 | 557,237 | 557,237 |
| SHOREWOOD - OTHER ASSETS - RESERVES | 2,626,688 | 2,619,711 | 2,619,711 |
| U VILLAGE - OTHER ASSETS - RESERVES | 994,407 | 1,155,740 | 1,155,740 |
| KEELER - OTHER ASSETS - RESERVES | 987,392 | 1,001,871 | 1,001,871 |
| SUNRISE - OTHER ASSETS - RESERVES | 1,884,614 | 1,988,260 | 1,988,260 |
| BANFILL - OTHER ASSETS - RESERVES | 185,997 | 154,939 | 154,939 |
| SHOREWOOD FINANCING FEES - NET | 920,470 | 887,636 | 887,636 |
| U VILLAGE FINANCING FEES - NET | 164,581 | 126,649 | 126,649 |
| KEELER FINANCING FEES - NET | 322,671 | 309,634 | 309,634 |
| SUNRISE - GOODWILL | 6,878,617 | 6,878,617 | 6,878,617 |
| SUNRISE FINANCE FEES - NET | 676,639 | 643,898 | 643,898 |
| PREPAID LAND LEASE | 988,000 | 968,500 | 968,500 |
| COBORN - OTHER ASSETS - RESERVES | 100,443 | 150,942 | 150,942 |
| COBORN FINANCE FEES - NET | 75,154 | 46,513 | 46,513 |
| BENEFICIAL INTEREST IN CHAR REM TRUS | 502,216 | 502,216 |
| Description | Amount |
|---|---|
| OTHER | 392,348 |
| K1 MODIFICATIONS | 166,636 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS | ||||
| ADMINISTRATIVE | 494,331 | 494,331 | ||
| U VILLAGE | ||||
| ADMINISTRATIVE | 340,163 | 340,163 | ||
| SUNRISE | ||||
| ADMINISTRATIVE | 832,973 | 832,973 | ||
| KEELER | ||||
| ADMINISTRATIVE | 269,983 | 269,983 | ||
| BANFILL SR HOUSING | ||||
| ADMINISTRATIVE EXPENSE | 219,962 | 219,962 | ||
| COBORN PLAZA | ||||
| ADMINISTRATIVE | 358,949 | 358,949 | ||
| EXPENSES | ||||
| ADMINISTRATIVE EXPENSE | 153,656 | |||
| CONSULTING FEES | 24,000 | |||
| INSURANCE | 23,025 | |||
| EVENTS | 21,451 | |||
| MISCELLANEOUS | 1,000 | |||
| MANAGEMENT SERVICES | 574 | |||
| TRANSPORTATION ADMIN | 134 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHOREWOOD CAMPUS | 6,168,673 | 6,168,673 | |
| U VILLAGE | 4,168,440 | 4,168,440 | |
| SUNRISE | 13,363,112 | 13,363,112 | |
| KEELER | 1,422,516 | 1,422,516 | |
| BANFILL SR HOUSING | 1,311,168 | 1,311,168 | |
| COBORN PLAZA | 4,246,420 | 4,246,420 | |
| COBORN PLAZA MISC REVENUE | 9,236 | 9,236 | |
| SHOREWOOD CAMPUS MISC. REV. | 181,582 | 181,582 | |
| U VILLAGE MISC. REV. | 37,309 | 37,309 | |
| KEELER MISC. REV. | 32,320 | 32,320 | |
| SUNRISE MISC. REV. | 3,123,391 | 3,123,391 | |
| BANFILL MISC REVENUE | 21,077 | 21,077 | |
| INCOME FROM K1 | 671,346 | 671,346 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SHOREWOOD DEPOSITS | 331,049 | 396,992 |
| U VILLAGE DEPOSITS | 49,502 | 48,761 |
| KEELER DEPOSITS | 34,909 | 37,425 |
| BANFILL DEPOSITS | 59,109 | 69,142 |
| ACCRUED INTEREST | 648,111 | 661,461 |
| PREPAID RENT | 941,209 | 596,908 |
| PREPAID LAND LEASE | 894,267 | 876,617 |
| ACCRUED REAL ESTATE TAX | 248,930 | 241,356 |
| ACCRUED PAYROLL | 358,852 | |
| OTHER ACCRUALS | 104,130 | |
| RELATED PARTY PAYABLES | 3,111 |