| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT ACCOUNTING FEES | 13,795 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| 1,900,358 | 8,607 | 8,607 | 1,908,965 |
| 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 | 180,924 | 12,123 | 12,123 | |||||
| SHOREWOOD CAMPUS | 22,717,642 | 14,827,572 | 731,859 | 731,859 | |||||
| U VILLAGE | 22,627,459 | 12,043,478 | 807,607 | 807,607 | |||||
| KEELER | 9,204,882 | 3,649,190 | 72,087 | 72,087 | |||||
| CMSH | 14,295,067 | 7,594,070 | 723,469 | 723,469 | |||||
| BANFILL | 9,331,603 | 3,056,022 | |||||||
| TRANSPORTATION | 198,382 | 35,403 | |||||||
| COBORN PLAZA | 29,218,349 | 6,123,224 | 853,787 | 853,787 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| SHORT TERM STOCK SALES | PURCHASE | 1,167,310 | 1,235,280 | -67,970 | ||||||
| LONG TERM STOCK SALES | PURCHASE | 2,143,549 | 1,992,607 | 150,942 | ||||||
| SALE OF 17TH AVE/KEELER | PURCHASE | 12,000,000 | 6,734,773 | 5,265,227 | ||||||
| SALE OF PART OF CMSH | PURCHASE | 9,300,000 | 4,973,633 | 4,326,367 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BONDS | 426,260 | 445,151 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 29,205,184 | 33,206,518 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| NOTE-PINE SHORE/INTERLACHEN | AT COST | 136,917 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COBORN PLAZA | 30,962,375 | 6,977,012 | 23,985,363 | 30,962,375 |
| CMSH - DEPR. ASSETS | 14,874,989 | 7,938,165 | 6,936,824 | 14,874,989 |
| KEELER - DEPR. ASSETS | ||||
| SHOREWOOD - DEPR. ASSETS | 26,933,352 | 15,397,198 | 11,536,154 | 26,933,352 |
| U VILLAGE - DEPR. ASSETS | 25,803,281 | 12,851,085 | 12,952,196 | 25,803,281 |
| WEDUM - DEPR. ASSETS | 285,206 | 234,637 | 50,569 | 285,206 |
| SHOREWOOD - LAND | 3,582,078 | 3,582,078 | 3,582,078 | |
| U VILLAGE - LAND | 2,226,421 | 2,226,421 | 2,226,421 | |
| KEELER - LAND | ||||
| CMSH - LAND | 1,155,263 | 1,155,263 | 1,155,263 | |
| 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 | 7,599 |
| Item No. | 1 |
|---|---|
| Lender's Name | SHOREWOOD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 29,300,000 |
| Balance Due | 25,022,488 |
| 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 | 20,224,570 |
| 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 | 5,820,000 |
| 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 | |
| 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 | ST CLOUD |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | 31,979,292 |
| Balance Due | 20,156,063 |
| 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 | 622,772 | 549,775 | 549,755 |
| U VILLAGE - OTHER ASSETS - RESERVES | 2,541,994 | 3,862,368 | 3,862,368 |
| KEELER - OTHER ASSETS - RESERVES | 1,022,728 | ||
| CMSH - OTHER ASSETS - RESERVES | 2,396,714 | 1,416,751 | 1,416,751 |
| SHOREWOOD FINANCING FEES - NET | 242,623 | 224,595 | 224,595 |
| U VILLAGE FINANCING FEES - NET | 111,721 | 107,989 | 107,989 |
| KEELER FINANCING FEES - NET | 257,484 | ||
| CMSH - GOODWILL | 6,878,617 | 5,044,345 | 5,044,345 |
| CMSH FINANCE FEES - NET | 512,936 | 190,494 | 190,494 |
| COBORN - OTHER ASSETS - RESERVES | 455,406 | 557,412 | 557,412 |
| COBORN FINANCE FEES - NET | 212,509 | 195,910 | 195,910 |
| BENEFICIAL INTEREST IN CHAR REM TRUS | 612,445 | 591,800 | 591,800 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOREWOOD CAMPUS | ||||
| ADMINISTRATIVE | 717,202 | 717,202 | ||
| U VILLAGE | ||||
| ADMINISTRATIVE | 373,868 | 373,868 | ||
| CMSH | ||||
| ADMINISTRATIVE | 788,199 | 788,199 | ||
| KEELER | ||||
| ADMINISTRATIVE | 64,557 | 64,557 | ||
| BANFILL SR HOUSING | ||||
| ADMINISTRATIVE EXPENSE | ||||
| COBORN PLAZA | ||||
| ADMINISTRATIVE | 575,830 | 575,830 | ||
| EXPENSES | ||||
| ADMINISTRATIVE EXPENSE | 34,172 | |||
| CONSULTING FEES | 17,000 | |||
| INSURANCE | 23,879 | |||
| TELEPHONE/INTERNET | 5,381 | |||
| BOARD EXPENSES | 14,745 | |||
| AUTOMOBILE EXPENSE | 5,606 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHOREWOOD CAMPUS | 6,414,237 | 6,414,237 | |
| U VILLAGE | 4,150,137 | 4,150,137 | |
| CMSH | 12,660,364 | 12,660,364 | |
| KEELER | 325,117 | 325,117 | |
| COBORN PLAZA | 4,276,040 | 4,276,040 | |
| COBORN PLAZA MISC REVENUE | 9,926 | 9,926 | |
| SHOREWOOD CAMPUS MISC. REV. | 426,240 | 426,240 | |
| U VILLAGE MISC. REV. | 87,429 | 87,429 | |
| KEELER MISC. REV. | 10,145 | 10,145 | |
| CMSH MISC. REV. | 3,006,657 | 3,006,657 | |
| FOUNDATION MISC REV | 22,805 | 22,805 |
| Description | Amount |
|---|---|
| BOOK TO TAX DIFFERENCES | 237,721 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SHOREWOOD DEPOSITS | 452,912 | 477,135 |
| U VILLAGE DEPOSITS | 66,469 | 76,144 |
| ACCRUED INTEREST | 551,838 | 262,828 |
| PREPAID RENT | 444,795 | 682,844 |
| PREPAID LAND LEASE | 806,018 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INDIRECT OTHER PROFESSIONAL FEES | 263,124 |