| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 10,860 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 1,737,434 | 116,460 | 116,460 | 1,853,894 |
| 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 | 143,495 | 13,299 | 13,299 | |||||
| SHOREWOOD CAMPUS | 22,717,642 | 12,776,202 | 623,655 | 623,655 | |||||
| U VILLAGE | 22,627,459 | 9,776,039 | 728,194 | 728,194 | |||||
| KEELER | 9,204,882 | 2,873,506 | 247,881 | 247,881 | |||||
| CMSH | 14,295,067 | 5,220,841 | 763,217 | 763,217 | |||||
| BANFILL | 9,331,603 | 2,318,632 | 246,788 | 249,788 | |||||
| TRANSPORTATION | 198,382 | 24,560 | 4,493 | 4,493 | |||||
| COBORN PLAZA | 29,218,349 | 3,621,403 | 836,353 | 836,353 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| RBC WEALTH | 2015-03 | PURCHASE | 2015-12 | 319,368 | 340,576 | -21,208 | ||||
| RBC WEALTH | 2013-01 | PURCHASE | 2015-12 | 1,342,580 | 1,381,746 | -39,166 | ||||
| SALE OF NORTH BRANCH | 2013-06 | PURCHASE | 2015-12 | 196,000 | 196,000 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 933,898 | 945,817 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 13,465,541 | 15,687,827 |
| 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 | 21,425 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BANFILL SR HOUSING - DEPR. ASSETS | 9,648,097 | 2,565,420 | 7,082,677 | 9,648,097 |
| CMSH - DEPR. ASSETS | 18,412,427 | 8,870,177 | 9,542,250 | 18,412,427 |
| COBORN PLAZA | 29,288,502 | 4,457,756 | 24,830,746 | 29,288,502 |
| KEELER - DEPR. ASSETS | 9,618,677 | 2,997,886 | 6,620,791 | 9,618,677 |
| SHOREWOOD - DEPR. ASSETS | 26,054,173 | 13,359,261 | 12,694,912 | 26,054,173 |
| U VILLAGE - DEPR. ASSETS | 24,668,740 | 10,504,233 | 14,164,507 | 24,668,740 |
| WEDUM - DEPR. ASSETS | 227,422 | 174,859 | 52,563 | 227,422 |
| SHOREWOOD - LAND | 3,527,025 | 3,527,025 | 3,527,025 | |
| U VILLAGE - LAND | 2,226,421 | 2,226,421 | 2,226,421 | |
| KEELER - LAND | 10,350 | 10,350 | 10,350 | |
| CMSH - LAND | 1,536,070 | 1,536,070 | 1,536,070 | |
| 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 | 139,858 | 139,858 | 139,858 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT LEGAL FEES | 12,071 |
| Item No. | 1 |
|---|---|
| Lender's Name | SHOREWOOD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 29,300,000 |
| Balance Due | 27,250,000 |
| 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 | 25,880,104 |
| Balance Due | 22,561,949 |
| 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 | 19,965,000 |
| Balance Due | 16,285,000 |
| 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 | 12,306,270 |
| Balance Due | 10,627,039 |
| 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 | 9,905,000 |
| Balance Due | 7,565,000 |
| 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 | 31,979,292 |
| Balance Due | 23,836,693 |
| 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 | 564,547 | 646,634 | 646,634 |
| SHOREWOOD - OTHER ASSETS - RESERVES | 2,666,502 | 570,059 | 570,059 |
| U VILLAGE - OTHER ASSETS - RESERVES | 1,399,885 | 1,197,950 | 1,197,950 |
| KEELER - OTHER ASSETS - RESERVES | 943,476 | 956,066 | 956,066 |
| CMSH - OTHER ASSETS - RESERVES | 2,091,262 | 2,207,652 | 2,207,652 |
| BANFILL - OTHER ASSETS - RESERVES | 123,171 | 103,162 | 103,162 |
| SHOREWOOD FINANCING FEES - NET | 854,802 | 269,665 | 269,665 |
| U VILLAGE FINANCING FEES - NET | 122,917 | 119,185 | 119,185 |
| KEELER FINANCING FEES - NET | 296,597 | 283,559 | 283,559 |
| CMSH - GOODWILL | 6,878,617 | 6,878,617 | 6,878,617 |
| CMSH FINANCE FEES - NET | 611,157 | 578,416 | 578,416 |
| PREPAID LAND LEASE | 949,000 | 929,500 | 929,500 |
| COBORN - OTHER ASSETS - RESERVES | 201,648 | 252,560 | 252,560 |
| COBORN FINANCE FEES - NET | 262,308 | 245,708 | 245,708 |
| BENEFICIAL INTEREST IN CHAR REM TRUS | 544,716 | 553,877 | 553,877 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS | ||||
| ADMINISTRATIVE | 561,088 | 561,088 | ||
| U VILLAGE | ||||
| ADMINISTRATIVE | 374,536 | 374,536 | ||
| CMSH | ||||
| ADMINISTRATIVE | 626,952 | 626,952 | ||
| KEELER | ||||
| ADMINISTRATIVE | 259,235 | 259,235 | ||
| BANFILL SR HOUSING | ||||
| ADMINISTRATIVE EXPENSE | 214,275 | 214,275 | ||
| COBORN PLAZA | ||||
| ADMINISTRATIVE | 383,314 | 383,314 | ||
| EXPENSES | ||||
| ADMINISTRATIVE EXPENSE | 50,259 | |||
| CONSULTING FEES | 29,000 | |||
| INSURANCE | 20,175 | |||
| EVENTS | 20,255 | |||
| TELEPHONE/INTERNET | 4,985 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHOREWOOD CAMPUS | 6,415,950 | 6,415,950 | |
| U VILLAGE | 4,191,343 | 4,191,343 | |
| CMSH | 13,391,434 | 13,391,434 | |
| KEELER | 1,404,689 | 1,404,689 | |
| BANFILL SR HOUSING | 1,371,694 | 1,371,694 | |
| COBORN PLAZA | 4,251,952 | 4,251,952 | |
| COBORN PLAZA MISC REVENUE | 8,586 | 8,586 | |
| SHOREWOOD CAMPUS MISC. REV. | 263,711 | 263,711 | |
| U VILLAGE MISC. REV. | 49,309 | 49,309 | |
| KEELER MISC. REV. | 33,869 | 33,869 | |
| CMSH MISC. REV. | 3,010,075 | 3,010,075 | |
| BANFILL MISC REVENUE | 23,260 | 23,260 | |
| INCOME FROM K1 | 92,226 | 92,226 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCES | 68,607 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SHOREWOOD DEPOSITS | 443,208 | 459,648 |
| U VILLAGE DEPOSITS | 46,143 | 51,559 |
| KEELER DEPOSITS | 35,261 | 35,645 |
| BANFILL DEPOSITS | 79,917 | 89,970 |
| ACCRUED INTEREST | 694,438 | 638,405 |
| PREPAID RENT | 447,196 | 419,653 |
| PREPAID LAND LEASE | 858,967 | 841,317 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 115,640 |