| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 28,200 | 1,410 | 0 | 26,790 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND- KBH/WOODS | 2013-06-30 | 55,650 | L | 0 | 0 | 0 | |||
| LAND-GODAIR PARK | 2013-06-30 | 32,700 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS-KBH | 2013-06-30 | 1,138,487 | 802,755 | SL | 0 % | 37,154 | 0 | 37,154 | |
| LAND IMPROVEMENTS- GODAIR | 2013-06-30 | 637,954 | 369,875 | SL | 0 % | 26,436 | 0 | 26,436 | |
| LAND IMPROVEMENTS- WOODS | 2013-06-30 | 375,649 | 136,879 | SL | 0 % | 34,512 | 0 | 34,512 | |
| CEMETARY LAND | 2013-06-30 | 3,117 | L | 0 | 0 | 0 | |||
| BUILDING IMPROVMENTS-KB | 2013-06-30 | 19,482,523 | 15,642,388 | SL | 39.000000000000 | 492,708 | 0 | 492,708 | |
| BUILDING IMPROVEMENTS- GODAIR | 2013-06-30 | 5,390,312 | 3,861,108 | SL | 39.000000000000 | 211,972 | 0 | 211,972 | |
| COTTAGES & IMPROVEMENTS - WOODS | 2013-06-30 | 19,120,884 | 8,397,543 | SL | 39.000000000000 | 560,991 | 0 | 560,991 | |
| WATER SUPPLY IMPROVEMENTS | 2013-06-30 | 175,526 | 141,902 | SL | 39.000000000000 | 0 | 0 | 0 | |
| WATER SUPPLY IMPROVEMENTS | 2013-06-30 | 36,962 | 36,962 | SL | 39.000000000000 | 0 | 0 | 0 | |
| CIP PROJECTS-HC A.C. | 2013-06-30 | 4,176 | NC | 0 % | 0 | 0 | 0 | ||
| CIP PROJECTS-RECEPTION | 2013-06-30 | 3,875 | NC | 0 % | 0 | 0 | 0 | ||
| CIP PROJECTS-RE-KITCHEN | 2013-06-30 | 419,886 | NC | 0 % | 0 | 0 | 0 | ||
| CIP PROJECTS-HSE ROOF | 2013-06-30 | 1,000,058 | NC | 0 % | 0 | 0 | 0 | ||
| ACTIVITIES EQUIPMENT | 2013-06-30 | 79,325 | 72,772 | SL | 5.000000000000 | 3,168 | 0 | 3,168 | |
| BEAUTY & BARBER | 2013-06-30 | 17,770 | 10,681 | SL | 5.000000000000 | 1,792 | 0 | 1,792 | |
| CLINIC EQUIPMENT | 2013-06-30 | 49,783 | 43,968 | SL | 5.000000000000 | 1,106 | 0 | 1,106 | |
| HEALTHCARE EQUIPMENT | 2013-06-30 | 142,463 | 97,103 | SL | 5.000000000000 | 8,330 | 0 | 8,330 | |
| LAUNDRY EQUIPMENT | 2013-06-30 | 139,570 | 100,995 | SL | 5.000000000000 | 5,720 | 0 | 5,720 | |
| COMPUTER EQUIPMENT | 2013-06-30 | 223,385 | 82,279 | SL | 5.000000000000 | 8,058 | 0 | 8,058 | |
| VEHICLES & EQUIPMENT - WOODS | 2013-06-30 | 63,072 | 62,057 | SL | 5.000000000000 | 664 | 0 | 664 | |
| AUTOMOTIVE EQUIPMENT | 2013-06-30 | 360,056 | 243,661 | SL | 5.000000000000 | 28,466 | 0 | 28,466 | |
| COMMUNICATION EQUIPMENT | 2013-06-30 | 161,650 | 110,547 | SL | 5.000000000000 | 4,779 | 0 | 4,779 | |
| HOUSE FURNITURE & EQUIPMENT | 2013-06-30 | 1,140,311 | 816,986 | SL | 5.000000000000 | 80,745 | 0 | 80,745 | |
| KITCHEN EQUIPMENT | 2013-06-30 | 248,410 | 224,296 | SL | 5.000000000000 | 6,357 | 0 | 6,357 | |
| OFFICE FURNITURE & EQUIPMENT | 2013-06-30 | 115,793 | 103,372 | SL | 5.000000000000 | 5,465 | 0 | 5,465 | |
| GROUNDS EQUIPMENT | 2013-06-30 | 50,613 | 35,964 | SL | 5.000000000000 | 3,532 | 0 | 3,532 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFO PIMCO FDS EMERGING LOCAL BD FD - 81989.41 SHS | 795,297 | 795,297 |
| MFB NORTHN FDS ULTRA SHORT FXD INC FD - 203032.54 SHS | 2,079,053 | 2,079,053 |
| MFO FRKLN INVS SECS TR FLTG RATE DAILY - 232011.77 SHS | 2,132,188 | 2,132,188 |
| MFC FLEXSHARES TR TR IBOXX 3 YR TARGET - 23379 SHS | 691,320 | 691,320 |
| RIO TINTO FIN USA 3.75% DUE 09-20-2021 - 50000 SHS | 52,660 | 52,660 |
| WESTPAC BKG CORP 3% DUE 12-09-2015 - 50000 SHS | 51,771 | 51,771 |
| TORONTO DOMINION BK SR MEDIUM TERM BK - 40000 SHS | 39,667 | 39,667 |
| BNP PARIBAS TRANCHE # TR 143 3.25 - 55000 SHS | 54,318 | 54,318 |
| DEUTSCHE BK AG 3.7% DUE 05-30-2024 - 35000 SHS | 35,011 | 35,011 |
| SHELL INTL FIN B V 1.125% DUE 08-21-2017 - 45000 SHS | 44,908 | 44,908 |
| STATOIL ASA 2.45 DUE 01-17-2023 REG - 75000 SHS | 71,989 | 71,989 |
| ASTRAZENECA PLC 1.95% DUE 09-18-2019 - 45000 SHS | 44,757 | 44,757 |
| BP CAP MKTS P L C 3.245 DUE 05-06-2022 - 50000 SHS | 50,618 | 50,618 |
| VODAFONE GROUP PLC 1.5% DUE 02-19-2018 - 55000 SHS | 54,634 | 54,634 |
| AMER EXP CR CORP MED TRM DUE 3-24-2017 - 50000 SHS | 51,691 | 51,691 |
| BAXTER INTL INC 2.4% DUE 08-15-2022 - 50000 SHS | 47,294 | 47,294 |
| BB&T CORP SR MEDIUM TERM NTS - 50000 SHS | 60,746 | 60,746 |
| BERKSHIRE HATHAWAY 3% DUE 05-15-2022 - 50000 SHS | 50,275 | 50,275 |
| BRISTOL MYERS 2% DUE 08-01-2022 - 35000 SHS | 32,539 | 32,539 |
| CAROLINA PWR & LT 2.8% DUE 05-15-2022 - 50000 SHS | 49,733 | 49,733 |
| CATERPILLAR INC 2.6% DUE 06-26-2022 - 50000 SHS | 48,777 | 48,777 |
| DISNEY WALT CO NEW NT 3.75 DUE 6-01-2021 - 50000 SHS | 53,764 | 53,764 |
| EBAY INC 2.6 DUE 07-15-2022 - 50000 SHS | 47,903 | 47,903 |
| GEN DYNAMICS CORP 1% DUE 11-15-2017 - 40000 SHS | 39,663 | 39,663 |
| GOLDMAN SACHS 6.25% DUE 09-01-2017 - 45000 SHS | 51,231 | 51,231 |
| INTEL CORP 2.7% DUE 12-15-2022 - 35000 SHS | 34,027 | 34,027 |
| INTL BUSINESS 1.875% DUE 08-01-2022 - 70000 SHS | 64,406 | 64,406 |
| METLIFE INC 3.048% DUE 12-15-2022 - 70000 SHS | 69,544 | 69,544 |
| NUCOR CORP 4.125% DUE 09-15-2022 - 35000 SHS | 36,760 | 36,760 |
| PNC BK N A PITTSBURGH PA 2.7 DUE 11-01-2022 - 40000 SHS | 38,558 | 38,558 |
| PUBLIC SERVICE CO OF COLO 2.25 DUE 09-15-2022 - 45000 SHS | 42,923 | 42,923 |
| ST STR CORP 3.1% DUE 05-15-2023 - 50000 SHS | 49,099 | 49,099 |
| U S BANCORP MED TERM SUB NTS 2.95E 07-15-2022 - 40000 SHS | 39,391 | 39,391 |
| UTD PARCEL SVC INC 2.45% DUE 10-01-2022 - 45000 SHS | 43,665 | 43,665 |
| WAL-MART STORES INC 1.125 DUE 04-11-2018 - 30000 SHS | 29,600 | 29,600 |
| WELLS FARGO & CO NEW MED SR NTS 2.1 05-08-17 - 50000 SHS | 51,282 | 51,282 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FIRST MIDWEST BANCORP INC - 300 SHS | 5,109 | 5,109 |
| NTCC EMERGING MARKETS FD - 20342.51 SHS | 2,247,695 | 2,247,695 |
| NTCC INTL SECURITIES FD FGT - 17474 SHS | 3,226,184 | 3,226,184 |
| MFC JAPAN SMALLER CAPITALIZATION FD INC - 54881 SHS | 518,625 | 518,625 |
| MFB NRTHN MULTI MGR GLOBAL INFRA FD - 81607.75 SHS | 1,123,739 | 1,123,739 |
| MFB NTGI COM DAILY S&P500 EQTY - 166630.33 SHS | 2,677,749 | 2,677,749 |
| NTCC LARGE CAP FD FGT - 20807.81 SHS | 2,802,444 | 2,802,444 |
| NTCC MID CAP FD FGT - 9739.51 SHS | 1,615,344 | 1,615,344 |
| NTCC SMALL CAP FD FGT - 6563.54 SHS | 1,703,012 | 1,703,012 |
| MFC FLEXSHARES TR MORNINGSTAR GLOBAL - 57835 SHS | 2,161,872 | 2,161,872 |
| MFC WISDOMTREE TR JAPAN HEDGED EQUITY FD - 24504 SHS | 1,209,517 | 1,209,517 |
| MFC FLEXSHARES TRUST QUALITY DIVID - 13148 SHS | 460,969 | 460,969 |
| AMBASSADOR INVT CORPORATION PFD STK - 20 SHS | 0 | 0 |
| EASTN AIR LINES INC - 3 SHS | 0 | 0 |
| SEADRILL LTD COM STK - 190 SHS | 7,591 | 7,591 |
| ABBVIE INC COM - 122 SHS | 6,886 | 6,886 |
| ACCENTURE PLC SHS CL A - 279 SHS | 22,554 | 22,554 |
| AFLAC INC COM - 72 SHS | 4,482 | 4,482 |
| ALTRIA GROUP INC COM - 857 SHS | 35,943 | 35,943 |
| AMER ELEC PWR CO INC COM - 207 SHS | 11,544 | 11,544 |
| ANALOG DEVICES INC - 139 SHS | 7,516 | 7,516 |
| APPLE INC COM STK - 147 SHS | 13,661 | 13,661 |
| ARCHER-DANIELS-MIDLAND CO - 190 SHS | 8,381 | 8,381 |
| AT&T INC COM - 949 SHS | 33,557 | 33,557 |
| BK HAW CORP COM - 106 SHS | 6,221 | 6,221 |
| BLACKROCK INC COM - 42 SHS | 13,423 | 13,423 |
| BLOCK H & R INC COM - 296 SHS | 9,922 | 9,922 |
| BOEING CO - 294 SHS | 37,406 | 37,406 |
| CA INC COM - 296 SHS | 8,507 | 8,507 |
| CARDINAL HLTH INC - 160 SHS | 10,970 | 10,970 |
| CHEVRON CORP COM - 236 SHS | 30,810 | 30,810 |
| CIN FNCL CORP COM - 152 SHS | 7,302 | 7,302 |
| CLOROX CO COM - 97 SHS | 8,866 | 8,866 |
| COML METALS CO - 469 SHS | 8,118 | 8,118 |
| COMPUTER SCI CORP - 89 SHS | 5,625 | 5,625 |
| CONOCOPHILLIPS - 509 SHS | 43,637 | 43,637 |
| CORRECTIONS CORP AMER - 221 SHS | 7,260 | 7,260 |
| CULLEN / FROST BANKERS INC - 131 SHS | 10,404 | 10,404 |
| CVR ENERGY INC - 182 SHS | 8,771 | 8,771 |
| DELUXE CORP - 169 SHS | 9,900 | 9,900 |
| DIEBOLD INC - 207 SHS | 8,315 | 8,315 |
| DIGITAL RLTY TR INC - 165 SHS | 9,623 | 9,623 |
| DOW CHEMICAL CO - 403 SHS | 20,738 | 20,738 |
| DTE ENERGY CO - 135 SHS | 10,512 | 10,512 |
| DU PONT E I DE NEMOURS & CO - 300 SHS | 19,632 | 19,632 |
| ELI LILLY & CO - 196 SHS | 12,185 | 12,185 |
| EMERSON ELECTRIC CO - 127 SHS | 8,428 | 8,428 |
| ENTERGY CORP NEW - 68 SHS | 5,582 | 5,582 |
| FEDT INVESTORS INC CL B - 224 SHS | 6,926 | 6,926 |
| FRONTIER COMMUNICATIONS CORP - 1689 SHS | 9,864 | 9,864 |
| GALLAGHER ARTHUR J & CO - 135 SHS | 6,291 | 6,291 |
| GAMESTOP CORP NEW CL A - 250 SHS | 10,118 | 10,118 |
| GARMIN LTD - 110 SHS | 6,699 | 6,699 |
| GENERAL ELECTRIC CO - 211 SHS | 5,545 | 5,545 |
| GENUINE PARTS CO - 85 SHS | 7,463 | 7,463 |
| GREENHILL & CO INC - 135 SHS | 6,649 | 6,649 |
| HAWAIIAN ELEC INDS INC - 262 SHS | 6,634 | 6,634 |
| HOLLYFRONTIER CORP - 182 SHS | 7,952 | 7,952 |
| HOME DEPOT INC - 579 SHS | 46,876 | 46,876 |
| HOSPITALITY PPTYS TR COM - 160 SHS | 4,864 | 4,864 |
| INTERNATIONAL BUSINESS MACHS CORP - 110 SHS | 19,940 | 19,940 |
| IRON MTN INC - 460 SHS | 16,307 | 16,307 |
| JPMORGAN CHASE & CO - 908 SHS | 52,319 | 52,319 |
| KLA-TENCOR CORP - 106 SHS | 7,700 | 7,700 |
| LEGGETT & PLATT INC - 203 SHS | 6,959 | 6,959 |
| LINEAR TECH CORP - 152 SHS | 7,155 | 7,155 |
| LOCKHEED MARTIN CORP - 125 SHS | 20,091 | 20,091 |
| LYONDELLBASELL IND N V - 138 SHS | 13,476 | 13,476 |
| M & T BK CORP - 63 SHS | 7,815 | 7,815 |
| M D C HLDGS INC - 249 SHS | 7,542 | 7,542 |
| MERCK & CO INC NEW - 845 SHS | 48,883 | 48,883 |
| MERCURY GEN CORP NEW - 101 SHS | 4,751 | 4,751 |
| MICROSOFT CORP - 1102 SHS | 45,953 | 45,953 |
| MOTOROLA SOLUTIONS INC - 84 SHS | 5,592 | 5,592 |
| NEW YORK CMNTY BANCORP INC - 283 SHS | 4,522 | 4,522 |
| NORTHROP GRUMMAN CORP - 122 SHS | 14,595 | 14,595 |
| OMEGA HEALTHCARE INVS INC REIT - 215 SHS | 7,925 | 7,925 |
| OWENS & MINOR INC NEW - 152 SHS | 5,165 | 5,165 |
| PACKAGING CORP AMER - 144 SHS | 10,295 | 10,295 |
| PAYCHEX INC - 160 SHS | 6,650 | 6,650 |
| PEOPLES UTD FINL INC - 536 SHS | 8,131 | 8,131 |
| PFIZER INC - 1115 SHS | 33,093 | 33,093 |
| PHILIP MORRIS INTL - 156 SHS | 13,152 | 13,152 |
| PIEDMONT OFFICE REALTY TRU-A - 211 SHS | 3,996 | 3,996 |
| RAYTHEON CO - 152 SHS | 14,022 | 14,022 |
| REGAL ENTMT GROUP CL A - 325 SHS | 6,858 | 6,858 |
| REYNOLDS AMERICAN INC - 218 SHS | 13,156 | 13,156 |
| SEAGATE TECHNOLOGY PLC - 250 SHS | 14,205 | 14,205 |
| SIX FLAGS ENTMT CORP NEW - 152 SHS | 6,468 | 6,468 |
| SYSCO CORP - 148 SHS | 5,543 | 5,543 |
| TECO ENERGY INC - 452 SHS | 8,353 | 8,353 |
| TEXAS INSTRUMENTS INC - 554 SHS | 26,476 | 26,476 |
| UNITED PARCEL SVC INC CL B - 317 SHS | 32,543 | 32,543 |
| VAL NATL BANCORP - 748 SHS | 7,413 | 7,413 |
| VECTREN CORP - 224 SHS | 9,520 | 9,520 |
| WELLS FARGO & CO NEW - 579 SHS | 30,432 | 30,432 |
| WESTERN UNION CO - 338 SHS | 5,861 | 5,861 |
| WYNN RESORTS LTD - 55 SHS | 11,416 | 11,416 |
| XILINX INC - 169 SHS | 7,995 | 7,995 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CASH AND SHORT TERM INVESTMENTS | FMV | 375,404 | 375,404 |
| MFB NORTHERN FDS GLOBAL REAL EST INDX FD - 113597.94 SHS | FMV | 1,129,164 | 1,129,164 |
| NORTHERN TRUST PRIVATE EQUITY FUND II LP - 562582.32 SHS | FMV | 864,308 | 864,308 |
| NORTHERN TRUST PRIVATE EQUITY FUND III LP - 570500 SHS | FMV | 930,910 | 930,910 |
| NORTHERN TRUST PRIVATE EQUITY FUND IV LP - 265000 SHS | FMV | 269,042 | 269,042 |
| NORTHERN TRUST PRIVATE EQUITY FUND V LP - 101250 SHS | FMV | 95,610 | 95,610 |
| HF NORTHERN TRUST ALPHA STRATEGIES FUND - 171643.25 SHS | FMV | 2,648,455 | 2,648,455 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND- KBH/WOODS | 55,650 | 0 | 55,650 | 55,650 |
| LAND-GODAIR PARK | 32,700 | 0 | 32,700 | 32,700 |
| LAND IMPROVEMENTS-KBH | 1,138,487 | 839,909 | 298,578 | 298,578 |
| LAND IMPROVEMENTS- GODAIR | 637,954 | 396,311 | 241,643 | 241,643 |
| LAND IMPROVEMENTS- WOODS | 375,649 | 171,391 | 204,258 | 204,258 |
| CEMETARY LAND | 3,117 | 0 | 3,117 | 3,117 |
| BUILDING IMPROVMENTS-KB | 19,482,523 | 16,135,096 | 3,347,427 | 3,347,427 |
| BUILDING IMPROVEMENTS- GODAIR | 5,390,312 | 4,073,080 | 1,317,232 | 1,317,232 |
| COTTAGES & IMPROVEMENTS - WOODS | 19,120,884 | 8,958,534 | 10,162,350 | 10,162,350 |
| WATER SUPPLY IMPROVEMENTS | 175,526 | 141,902 | 33,624 | 33,624 |
| WATER SUPPLY IMPROVEMENTS | 36,962 | 36,962 | 0 | 0 |
| CIP PROJECTS-HC A.C. | 4,176 | 0 | 4,176 | 4,176 |
| CIP PROJECTS-RECEPTION | 3,875 | 0 | 3,875 | 3,875 |
| CIP PROJECTS-RE-KITCHEN | 419,886 | 0 | 419,886 | 419,886 |
| CIP PROJECTS-HSE ROOF | 1,000,058 | 0 | 1,000,058 | 1,000,058 |
| ACTIVITIES EQUIPMENT | 79,325 | 75,940 | 3,385 | 3,385 |
| BEAUTY & BARBER | 17,770 | 12,473 | 5,297 | 5,297 |
| CLINIC EQUIPMENT | 49,783 | 45,074 | 4,709 | 4,709 |
| HEALTHCARE EQUIPMENT | 142,463 | 105,433 | 37,030 | 37,030 |
| LAUNDRY EQUIPMENT | 139,570 | 106,715 | 32,855 | 32,855 |
| COMPUTER EQUIPMENT | 223,385 | 90,337 | 133,048 | 133,048 |
| VEHICLES & EQUIPMENT - WOODS | 63,072 | 62,721 | 351 | 351 |
| AUTOMOTIVE EQUIPMENT | 360,056 | 272,127 | 87,929 | 87,929 |
| COMMUNICATION EQUIPMENT | 161,650 | 115,326 | 46,324 | 46,324 |
| HOUSE FURNITURE & EQUIPMENT | 1,140,311 | 897,731 | 242,580 | 242,580 |
| KITCHEN EQUIPMENT | 248,410 | 230,653 | 17,757 | 17,757 |
| OFFICE FURNITURE & EQUIPMENT | 115,793 | 108,837 | 6,956 | 6,956 |
| GROUNDS EQUIPMENT | 50,613 | 39,496 | 11,117 | 11,117 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 86,517 | 4,326 | 0 | 82,191 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST AND DIVIDENDS RECEIVABLE | 45,390 | 18,502 | 18,502 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIETARY | 344,871 | 0 | 0 | 344,871 |
| HOUSEKEEPING AND LAUNDRY | 58,061 | 0 | 0 | 58,061 |
| HEALTHCARE | 135,877 | 0 | 0 | 135,877 |
| RESIDENT ACTIVITIES | 69,621 | 0 | 0 | 69,621 |
| LIFE CARE SERVICES | 136,019 | 0 | 0 | 136,019 |
| MAINTENANCE | 867,090 | 0 | 0 | 867,090 |
| CHANGE IN ESTIMATED OBLIGATION | -566,097 | 0 | 0 | -566,097 |
| GENERAL AND ADMINISTRATIVE | 753,991 | 0 | 0 | 753,991 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM RESIDENTS | 8,846,282 | 8,846,282 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 3,759,084 |
| INCREASE IN TEMPORARILY RESTRICTED NET ASSETS | 1,968 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE DEPOSIT | 22,000 | 22,000 |
| REAL ESTATE TAXES PAYABLE | 373,610 | 405,101 |
| EST OBLIG TO PROVIDE FUTURE SERVICES | 2,059,419 | 1,493,322 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 397,529 | 0 | 0 | 397,529 |
| IDPH PROVIDER TAX | 107,421 | 0 | 0 | 107,421 |
| REAL ESTATE TAX | 54,562 | 0 | 0 | 54,562 |