| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 12,260 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 1,578,871 | 158,563 | 158,563 | 1,737,434 |
| 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 | 120,707 | 22,788 | 22,788 | |||||
| SHOREWOOD CAMPUS | 22,717,642 | 12,108,707 | 667,495 | 667,495 | |||||
| U VILLAGE | 22,627,459 | 9,100,674 | 675,365 | 675,365 | |||||
| KEELER | 9,204,882 | 2,635,572 | 237,934 | 237,934 | |||||
| CMSH | 14,295,067 | 4,716,064 | 504,777 | 504,777 | |||||
| BANFILL | 9,331,603 | 1,978,343 | 340,289 | 340,289 | |||||
| TRANSPORTATION | 198,382 | 24,560 | |||||||
| COBORN PLAZA | 29,218,349 | 2,786,028 | 835,375 | 835,375 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| RBC WEALTH | 2014-10 | PURCHASE | 2014-12 | 75,695 | 81,115 | -5,420 | ||||
| RBC WEALTH | 2013-01 | PURCHASE | 2014-09 | 1,397,278 | 965,774 | 431,504 | ||||
| SALE OF WALNUT RIDGE | 2010-06 | PURCHASE | 2014-05 | 1,400,000 | 1,166,341 | 233,659 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 800,883 | 822,282 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 11,937,586 | 14,328,545 |
| 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 | 83,081 | |
| INVESTMENT IN RELATED PARTY | AT COST |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEDUM - DEPR. ASSETS | 258,696 | 176,647 | 82,049 | 437,865 |
| SHOREWOOD - DEPR. ASSETS | 23,348,095 | 12,735,606 | 10,612,489 | 23,348,095 |
| U VILLAGE - DEPR. ASSETS | 23,937,799 | 9,776,039 | 14,161,760 | 23,937,799 |
| KEELER - DEPR. ASSETS | 9,539,460 | 2,750,006 | 6,789,454 | 9,539,460 |
| CMSH - DEPR. ASSETS | 18,226,924 | 8,106,960 | 10,119,964 | 18,226,924 |
| BANFILL SR HOUSING - DEPR. ASSETS | 9,500,223 | 2,318,632 | 7,181,591 | 9,500,223 |
| COBORN PLAZA | 29,287,902 | 3,621,403 | 25,666,499 | 29,287,902 |
| SHOREWOOD - LAND | 3,236,597 | 3,236,597 | 3,236,597 | |
| U VILLAGE - LAND | 2,226,421 | 2,226,421 | 2,226,421 | |
| KEELER - LAND | 10,350 | 10,350 | 10,350 | |
| CMSH - LAND | 1,438,645 | 1,438,645 | 1,438,645 | |
| 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 | 5,322 |
| Item No. | 1 |
|---|---|
| Lender's Name | SHOREWOOD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 29300000 |
| Balance Due | 26380000 |
| 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 | 23593393 |
| 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 | CMSH |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 19965000 |
| Balance Due | 16770000 |
| 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 | 10847039 |
| 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 | 7780000 |
| 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 | 24249550 |
| 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 | 557,237 | 564,547 | 564,547 |
| SHOREWOOD - OTHER ASSETS - RESERVES | 2,619,711 | 2,666,502 | 2,666,502 |
| U VILLAGE - OTHER ASSETS - RESERVES | 1,155,740 | 1,399,885 | 1,399,885 |
| KEELER - OTHER ASSETS - RESERVES | 1,001,871 | 943,476 | 943,476 |
| CMSH - OTHER ASSETS - RESERVES | 1,988,260 | 2,091,262 | 2,091,262 |
| BANFILL - OTHER ASSETS - RESERVES | 154,939 | 123,171 | 123,171 |
| SHOREWOOD FINANCING FEES - NET | 887,636 | 854,802 | 854,802 |
| U VILLAGE FINANCING FEES - NET | 126,649 | 122,917 | 122,917 |
| KEELER FINANCING FEES - NET | 309,634 | 296,597 | 296,597 |
| CMSH - GOODWILL | 6,878,617 | 6,878,617 | 6,878,617 |
| CMSH FINANCE FEES - NET | 643,898 | 611,157 | 611,157 |
| PREPAID LAND LEASE | 968,500 | 949,000 | 949,000 |
| COBORN - OTHER ASSETS - RESERVES | 150,942 | 201,648 | 201,648 |
| COBORN FINANCE FEES - NET | 46,513 | 262,308 | 262,308 |
| BENEFICIAL INTEREST IN CHAR REM TRUS | 502,216 | 544,716 | 544,716 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS | ||||
| ADMINISTRATIVE | 494,401 | 494,401 | ||
| U VILLAGE | ||||
| ADMINISTRATIVE | 318,463 | 318,463 | ||
| CMSH | ||||
| ADMINISTRATIVE | 428,957 | 428,957 | ||
| KEELER | ||||
| ADMINISTRATIVE | 256,234 | 256,234 | ||
| BANFILL SR HOUSING | ||||
| ADMINISTRATIVE EXPENSE | 208,797 | 208,797 | ||
| COBORN PLAZA | ||||
| ADMINISTRATIVE | 371,917 | 371,917 | ||
| EXPENSES | ||||
| ADMINISTRATIVE EXPENSE | 11,341 | |||
| CONSULTING FEES | 24,000 | |||
| INSURANCE | 22,582 | |||
| EVENTS | 21,329 | |||
| MANAGEMENT SERVICES | 534 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHOREWOOD CAMPUS | 6,374,245 | 6,374,245 | |
| U VILLAGE | 4,128,624 | 4,128,624 | |
| CMSH | 13,740,686 | 13,740,686 | |
| KEELER | 1,398,115 | 1,398,115 | |
| BANFILL SR HOUSING | 1,338,159 | 1,338,159 | |
| COBORN PLAZA | 4,263,804 | 4,263,804 | |
| COBORN PLAZA MISC REVENUE | 9,056 | 9,056 | |
| SHOREWOOD CAMPUS MISC. REV. | 249,189 | 249,189 | |
| U VILLAGE MISC. REV. | 42,245 | 42,245 | |
| KEELER MISC. REV. | 30,563 | 30,563 | |
| CMSH MISC. REV. | 3,127,145 | 3,127,145 | |
| BANFILL MISC REVENUE | 22,884 | 22,884 | |
| INCOME FROM K1 | 411,631 | 411,631 | |
| WEDUM MISC REV | 294 | 294 |
| Description | Amount |
|---|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SHOREWOOD DEPOSITS | 396,992 | 443,208 |
| U VILLAGE DEPOSITS | 48,761 | 46,143 |
| KEELER DEPOSITS | 37,425 | 35,261 |
| BANFILL DEPOSITS | 69,142 | 79,917 |
| ACCRUED INTEREST | 661,461 | 694,438 |
| PREPAID RENT | 596,908 | 447,196 |
| PREPAID LAND LEASE | 876,617 | 858,967 |
| ACCRUED REAL ESTATE TAX | 241,356 | |
| OTHER ACCRUALS | -90 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 119,152 |