| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit of financial statements | 15,082 | 9,049 | 0 | 0 |
| Bookkeeping | 6,958 | 4,175 | 0 | 2,783 |
| Tax compliance | 5,011 | 2,507 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Computer Equipment | 2009-01-01 | 46,001 | 44,480 | SL | 5.0000 | 741 | 445 | ||
| Furniture & Fixtures | 2009-01-01 | 200,320 | 179,375 | SL | 10.0000 | 2,977 | 1,786 | ||
| Building | 2009-01-01 | 799,794 | 188,700 | SL | 40.0000 | 20,977 | 12,586 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFC Special Opportunities Fd Inc | 247,381 | 247,381 |
| MFO Blackrock Fds High Yield Bd | 549,466 | 549,466 |
| MFC Flexshares Tr IBoxx 3 yr TIPS Fd | 90,675 | 90,675 |
| MFC Vanguard Scottsdale Fds Vanguard | 66,352 | 66,352 |
| MFB Northern Fds Bd Index Fd | 1,959,434 | 1,959,434 |
| Northern Multi-Manager Emerging Mkts Dbt | 111,763 | 111,763 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 15,000 shs First Atlantic Financial Hold | 151,050 | 151,050 |
| MFB Northn Fds Multi-Manager Emerging Mk | 449,285 | 449,285 |
| MFB Northn Intl Eqty Index Fd | 948,812 | 948,812 |
| MFB Northn Multi-Manager Intl Eq Fd | 501,597 | 501,597 |
| MFB Northern Fds Stk Index Fd | 1,518,241 | 1,518,241 |
| MFB Northn Multi-Manager Mid Cap Fd | 169,850 | 169,850 |
| MFB Northn Multi-Manager Small Cap Fd | 173,136 | 173,136 |
| MFO Delaware Value Fund I | 295,090 | 295,090 |
| MFO HBR Fd Cap Appreciation Fd | 248,591 | 248,591 |
| MFC Flexshares Tr Morningstar Global Ups | 233,625 | 233,625 |
| MFO Pimco Fds PAC Invt Mgmt Ser | 118,826 | 118,826 |
| Brookfield Asset Mgmt Inc Cl A | 144,943 | 144,943 |
| Fairfax Finl Hldgs Ltd Sub Vtg | 174,741 | 174,741 |
| Alleghany Corp Del Com | 128,085 | 128,085 |
| Americas Car-Mart Inc | 84,794 | 84,794 |
| Berkshire Hathaway Cl B | 152,902 | 152,902 |
| Capital Southwest Corp | 36,102 | 36,102 |
| Colfax Corp | 227,709 | 227,709 |
| Core Laboratories | 186,380 | 186,380 |
| CSW Industrials Inc | 97,980 | 97,980 |
| Expeditors Intl Wash Inc | 86,592 | 86,592 |
| Greenlight Capital RE Ltd Cl A | 213,313 | 213,313 |
| Interactive Intelligence Group | 131,021 | 131,021 |
| Kinder Morgan Inc | 72,228 | 72,228 |
| Leucadia Natl Corp | 79,681 | 79,681 |
| Post Hldgs Inc | 70,893 | 70,893 |
| Reald Inc | 72,004 | 72,004 |
| Ultra Pete Corp | 90,908 | 90,908 |
| Weyerhaeuser Co | 77,708 | 77,708 |
| White Mountains Insurance Group | 191,151 | 191,151 |
| Intl FCStone Inc | 196,026 | 196,026 |
| MFC Vanguard FTSE Emerging Mkts ETF | 153,672 | 153,672 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| WC 8201 Burnet LP | AT COST | 402,921 | 990,000 |
| WC Campbell Business Center, LP | FMV | 361,800 | 326,243 |
| WC Lake Mary Office, LP | AT COST | 500,000 | 440,649 |
| WC 3rd and Congress, LP | AT COST | 1,000,000 | 1,838,583 |
| WC 1st and Trinity, LP | AT COST | 2,000,000 | 1,845,062 |
| WC Cary Center, LP | AT COST | 91,616 | |
| UBS (US) Trumbull Property Fund LP | AT COST | 1,043,813 | 1,043,813 |
| Brookfield Pptys Ltd | FMV | 175,880 | 175,880 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 200,319 | 182,353 | 17,966 | 17,966 |
| Machinery and Equipment | 102,924 | 102,144 | 780 | 780 |
| Buildings | 799,794 | 209,677 | 590,117 | 590,117 |
| Land | 539,661 | 539,661 | 539,661 |
| Description | Amount |
|---|---|
| Unrealized decline in value of investments | 1,139,471 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 204 | 204 | ||
| Dues/Memberships | 11,815 | 1,180 | 10,635 | |
| Equipment Rental | 5,876 | 3,819 | 2,057 | |
| Insurance | 14,925 | 9,702 | 909 | |
| Internet Expense | 1,991 | 1,294 | 697 | |
| K-1 expenses | 16,826 | 16,797 | ||
| Licenses/Permits/Software | 4,364 | 561 | 3,750 | |
| Marketing-Hospitality | 150 | 150 | ||
| Office supplies | 2,158 | 1,404 | 735 | |
| Postage | 719 | 467 | 265 | |
| Telephone | 7,034 | 4,275 | 2,785 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Income | -346,081 | -28,680 |
| Description | Amount |
|---|---|
| Change in deferred tax liability | 25,128 |
| K-1 Loss not recorded per books | 362,907 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Computer support services | 65 | 42 | 0 | 23 |
| Investment management fees | 58,359 | 58,359 | 0 | 0 |
| Payroll service fees | 1,885 | 1,225 | 0 | 660 |
| Scholarship program administration | 30,735 | 0 | 0 | 23,057 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 1,850 | |||
| Property tax | 38 | 38 |