| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 21,908 | 2,191 | 17,526 | 2,191 |
| 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 | 1,160,252 | 877,061 | SL | 0 % | 38,755 | 0 | 38,755 | |
| LAND IMPROVEMENTS- GODAIR | 2013-06-30 | 737,545 | 423,637 | SL | 0 % | 28,965 | 0 | 28,965 | |
| LAND IMPROVEMENTS- WOODS | 2013-06-30 | 412,582 | 209,704 | SL | 0 % | 39,353 | 0 | 39,353 | |
| CEMETARY LAND | 2013-06-30 | 3,117 | L | 0 | 0 | 0 | |||
| BUILDING IMPROVMENTS-KB | 2013-06-30 | 22,676,087 | 16,143,339 | SL | 39.000000000000 | 531,272 | 0 | 531,272 | |
| BUILDING IMPROVEMENTS- GODAIR | 2013-06-30 | 5,765,919 | 4,304,655 | SL | 39.000000000000 | 242,121 | 0 | 242,121 | |
| COTTAGES & IMPROVEMENTS - WOODS | 2013-06-30 | 19,153,777 | 9,520,264 | SL | 39.000000000000 | 560,882 | 0 | 560,882 | |
| WATER SUPPLY IMPROVEMENTS | 2013-06-30 | 196,726 | 142,955 | SL | 39.000000000000 | 1,360 | 0 | 1,360 | |
| WATER SUPPLY IMPROVEMENTS | 2013-06-30 | 41,221 | 37,671 | SL | 39.000000000000 | 853 | 0 | 853 | |
| CIP PROJECTS-HC A.C. | 2013-06-30 | 4,827 | NC | 0 % | 0 | 0 | 0 | ||
| CIP PROJECTS-RECEPTION | 2013-06-30 | 103,663 | NC | 0 % | 0 | 0 | 0 | ||
| CIP PROJECTS-SPA | 2013-06-30 | 668 | NC | 0 % | 0 | 0 | 0 | ||
| CIP PROJECTS-DRAINAGE | 2013-06-30 | 88,955 | NC | 0 % | 0 | 0 | 0 | ||
| ACTIVITIES EQUIPMENT | 2013-06-30 | 79,325 | 76,823 | SL | 5.000000000000 | 242 | 0 | 242 | |
| BEAUTY & BARBER | 2013-06-30 | 17,770 | 14,176 | SL | 5.000000000000 | 1,639 | 0 | 1,639 | |
| CLINIC EQUIPMENT | 2013-06-30 | 50,961 | 46,033 | SL | 5.000000000000 | 651 | 0 | 651 | |
| HEALTHCARE EQUIPMENT | 2013-06-30 | 153,114 | 110,793 | SL | 5.000000000000 | 8,522 | 0 | 8,522 | |
| LAUNDRY EQUIPMENT | 2013-06-30 | 158,389 | 111,363 | SL | 5.000000000000 | 6,840 | 0 | 6,840 | |
| COMPUTER EQUIPMENT | 2013-06-30 | 247,148 | 121,839 | SL | 5.000000000000 | 30,636 | 0 | 30,636 | |
| VEHICLES & EQUIPMENT - WOODS | 2013-06-30 | 63,633 | 63,525 | SL | 5.000000000000 | 108 | 0 | 108 | |
| AUTOMOTIVE EQUIPMENT | 2013-06-30 | 379,158 | 227,549 | SL | 5.000000000000 | 31,751 | 0 | 31,751 | |
| COMMUNICATION EQUIPMENT | 2013-06-30 | 167,283 | 121,344 | SL | 5.000000000000 | 6,954 | 0 | 6,954 | |
| HOUSE FURNITURE & EQUIPMENT | 2013-06-30 | 1,272,457 | 951,107 | SL | 5.000000000000 | 63,933 | 0 | 63,933 | |
| KITCHEN EQUIPMENT | 2013-06-30 | 330,521 | 70,082 | SL | 5.000000000000 | 22,886 | 0 | 22,886 | |
| OFFICE FURNITURE & EQUIPMENT | 2013-06-30 | 126,398 | 111,557 | SL | 5.000000000000 | 3,165 | 0 | 3,165 | |
| GROUNDS EQUIPMENT | 2013-06-30 | 70,778 | 44,098 | SL | 5.000000000000 | 6,098 | 0 | 6,098 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS 6.25% DUE 09-01-2017 | 0 | 0 |
| DEUTSCHE BK AG 3.7% DUE 05-30-2024 | 0 | 0 |
| BAXTER INTL INC 2.4% DUE 08-15-2022 | 0 | 0 |
| WAL-MART STORES INC 1.125 DUE 04-11-2018 | 0 | 0 |
| CR SUISSE AG 2.3% DUE 05-28-2019 | 25,335 | 25,335 |
| ANHEUSER-BUSCH 3.65% DUE 02-01-2026 | 32,137 | 32,137 |
| BLACKROCK INC 3.5% DUE 03-18-2024 | 32,546 | 32,546 |
| PFIZER INC 1.95% DUE 06-03-2021 | 35,474 | 35,474 |
| JPMORGAN CHASE & FIXED 2.25% DUE 01-23-2020 | 35,481 | 35,481 |
| BRISTOL MYERS 2% DUE 08-01-2022 | 35,531 | 35,531 |
| SHELL INTL FIN B V .875 DUE 05-10-2026 | 35,559 | 35,559 |
| OCCIDENTAL PETE 2.6% DUE 04-15-2022 | 35,864 | 35,864 |
| HOME DEPOT INC 2% DUE 4-01-2021 | 35,947 | 35,947 |
| COCA COLA CO 2.55% DUE 06-01-2026 | 36,027 | 36,027 |
| SIMON PPTY GROUP L 2.5% DUE 09-01-2020 | 36,199 | 36,199 |
| SCHWAB CHARLES CORP NEW 3.0% DUE 03-10-2025 | 36,544 | 36,544 |
| XILINX INC 3% DUE 3-15-2021 | 36,597 | 36,597 |
| MORGAN STAN LEY 3.875% DUE 04-29-2024 | 37,464 | 37,464 |
| AMERIPRISE FINL 4% DUE 10-15-2023 | 37,885 | 37,885 |
| NUCOR CORP 4.125% DUE 09-15-2022 | 38,066 | 38,066 |
| GEN DYNAMICS CORP 1% DUE 11-15-2017 | 40,147 | 40,147 |
| TORONTO DOMINION BK SR MEDIUM TERM BK NT1.4 DUE 04-30-2018 | 40,149 | 40,149 |
| PNC BK N A PITTSBURGH PA 2. 7 DUE 11-01-2022 | 40,427 | 40,427 |
| US BANCORP MEDIUM TERM SUB NTS 2.95 DUE07-15-2022 | 41,625 | 41,625 |
| PUBLIC SERVICE CO OF COLORADO 2.25 DUE 09-15-2022 | 46,145 | 46,145 |
| UTD PARCEL SVC INC 2.45% DUE 10-01-2022 | 46,783 | 46,783 |
| EBAY INC 2.6 DUE 07-15-2022 | 49,510 | 49,510 |
| CATERPILLAR INC 2.6% DUE 06-26-2022 | 51,567 | 51,567 |
| ST STR CORPORATION 3.1% DUE 05-15-2023 | 51,726 | 51,726 |
| CAROLINA PWR & LT 2.8% DUE 05-15-2022 | 52,371 | 52,371 |
| BP CAP MKTS P L C 3.245 DUE 05-06-2022 | 52,473 | 52,473 |
| BERKSHIRE HATHAWAY 3% DUE 05-15-2022 | 53,418 | 53,418 |
| RIO TINTO FIN USA 3.75% DUE 09-20-2021 | 53,733 | 53,733 |
| DISNEY WALT CO NEW NT 3.75 DUE 06-01-2021 | 55,415 | 55,415 |
| LLOYDS BK PLC 3.5% DUE 05-14-2025 | 56,513 | 56,513 |
| BNP PARIBAS TRANCHE # TR 143 3.25 03-03-2023 | 57,197 | 57,197 |
| BB&T CORP SR MEDIUM TERM NTS BOOK ENTRY TRANCHE# TR 00002 6.85% DUE 04-30-20 | 57,384 | 57,384 |
| WELLS FARGO & CO NEW MEDIUM TERM SR NTS 2.1 05-08-2017 | 61,161 | 61,161 |
| INTL BUSINESS 1.875% DUE 08-01-2022 | 69,675 | 69,675 |
| WESTPAC BKG CORP 3% DUE 12-09-2015 | 71,070 | 71,070 |
| METLIFE INC 3.048% DUE 12-15-2022 | 71,811 | 71,811 |
| STATOIL ASA 2.45 DUE 01-17-2023 | 75,931 | 75,931 |
| ABBOTT LABS 2.55% DUE 03-15-2022 | 76,711 | 76,711 |
| PHILIP MORRIS INTL 2.5% DUE 08-22-2022 | 77,064 | 77,064 |
| TRANCHE # TR 78 11/27/2015 2.45% DUE 11-27-2020/10-27-2020 | 77,165 | 77,165 |
| AMERICAN EXPRESS CR CORP MEDIUM TERM NTS2.375 DUE 03-24-2017 | 77,483 | 77,483 |
| BK NOVA SCOTIA B C 2.8% DUE 07-21-2021 | 78,243 | 78,243 |
| ASTRAZENECA PLC 3.375% DUE 11-16-2025 | 78,626 | 78,626 |
| MFC FLEXSHARES TR TR IBOXX 3 YR TARGET DURATION TIPS INDEX FD | 682,832 | 682,832 |
| MFB NORTHERN FDS BD INDEX FD | 1,133,892 | 1,133,892 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| US BANCORP | 0 | 0 |
| BCE INC COM NEW | 0 | 0 |
| FISERV INC | 0 | 0 |
| IHS INC COM CL A | 0 | 0 |
| CABOT MICROELECTRONICS CORP | 0 | 0 |
| HEALTH CARE REIT INC | 0 | 0 |
| GRAINGER W W INC | 0 | 0 |
| IPC HEAL THCARE INC | 0 | 0 |
| GOOGLE INC | 0 | 0 |
| GENUINE PARTS CO | 0 | 0 |
| GALLAGHER ARTHUR J & CO | 0 | 0 |
| CREE INC COM | 0 | 0 |
| DEALERTRACK TECHNOLOGY | 0 | 0 |
| CHEVRON CORP | 0 | 0 |
| GOOGLE INC CL A | 0 | 0 |
| EMERSON ELECTRIC CO | 0 | 0 |
| ROPER TECHNOLOGIES | 0 | 0 |
| EXAMWORKS GROUP INC | 0 | 0 |
| SMUCKER J M CO COM NEW COM NEW | 0 | 0 |
| MARSH & MCLENNAN CO'S INC | 0 | 0 |
| ECHO GLOBAL LOGISTICS INC | 0 | 0 |
| ADR NOVARTIS | 0 | 0 |
| ANALOG DEVICES INC | 0 | 0 |
| MOBILE MINI INC | 0 | 0 |
| ABBOTT LAB COM | 0 | 0 |
| WILLIAMS CO INC | 0 | 0 |
| KINDER MORGAN INC DEL | 0 | 0 |
| HORTONWORKS INC COM | 5,666 | 5,666 |
| RESOURCES CONNECTION INC | 5,794 | 5,794 |
| STRATASYS INC | 6,020 | 6,020 |
| REPLIGEN CORP | 6,129 | 6,129 |
| BMC STK HLDGS INC COM | 6,789 | 6,789 |
| GREEN PLAINS INC COM STK | 6,902 | 6,902 |
| CHANNELADVISOR CORP | 7,115 | 7,115 |
| ADTRAN INC COM | 7,348 | 7,348 |
| COMSCORE INC COM | 7,403 | 7,403 |
| RUSH ENTERPRISES INC | 7,499 | 7,499 |
| VERINT SYS INC | 7,554 | 7,554 |
| VIRTUS INVT PARTNERS INC | 7,616 | 7,616 |
| PROS HLDGS INC | 7,966 | 7,966 |
| BOSTON PRIVATE FINL HLDGS INC COM | 8,152 | 8,152 |
| WRIGHT MEDICAL GROUP | 8,268 | 8,268 |
| INFINITY PPTY & CAS CORP | 8,388 | 8,388 |
| MRC GLOBAL INC | 8,455 | 8,455 |
| SUN HYDRAULICS CORP | 8,491 | 8,491 |
| FERROGLOBE PLC COM NPV | 8,507 | 8,507 |
| RAVEN INDS INC | 8,542 | 8,542 |
| CIRCOR INTL INC COM | 8,548 | 8,548 |
| INFINERA CORP COM STK | 8,595 | 8,595 |
| ORBCOMM INC | 8,657 | 8,657 |
| KAISER ALUM CORP | 8,679 | 8,679 |
| TOPBUILD CORP | 8,760 | 8,760 |
| SMART & FINAL STORES INC | 8,845 | 8,845 |
| FORUM ENERGY TECH COM | 8,863 | 8,863 |
| DESCARTES SYS GROUP INC COM | 8,877 | 8,877 |
| FINANCIAL ENGINES INC | 8,977 | 8,977 |
| BANCFIRST CORP COM | 8,988 | 8,988 |
| INTER PARFUMS INC | 9,028 | 9,028 |
| QUOTIENT TECHNOLOGY INC | 9,092 | 9,092 |
| NUTRI SYS INC | 9,688 | 9,688 |
| BBCN BANCORP INC COM | 9,728 | 9,728 |
| ENCORE WIRE CORP COM | 9,730 | 9,730 |
| REIS INC | 9,786 | 9,786 |
| STANDARD MTR PRODS INC | 9,905 | 9,905 |
| STEWART INFORMATION SVCS CORP | 9,980 | 9,980 |
| LIGAND PHARMACEUTICALS INCORPORATED | 10,018 | 10,018 |
| FTI CONSULTING INC COM | 10,333 | 10,333 |
| U S CONCRETE INC | 10,416 | 10,416 |
| SUPERNUS PHARMACEUTICALS INC | 10,613 | 10,613 |
| MDC PARTNERS INC CL A SUB VTG SHS CL A | 10,681 | 10,681 |
| CENTRAL PAC FINL CORP COM NEW | 10,785 | 10,785 |
| PUB STORAGE | 10,990 | 10,990 |
| INNERWORKINGS INC | 11,065 | 11,065 |
| CAMBREX CORP COM | 11,122 | 11,122 |
| MARTEN TRANS LTD | 11,385 | 11,385 |
| HEALTHEQUITY INC COM | 11,576 | 11,576 |
| POPEYES LA KITCHEN INC | 11,693 | 11,693 |
| ENVESTNET INC COM STK | 11,792 | 11,792 |
| #REORG/EXAMWORKS GROUP INC COM CASH MERGER | 11,953 | 11,953 |
| INOVALON HLDGS INC COM CL A | 12,139 | 12,139 |
| ADVISORY BRD CO COM | 12,139 | 12,139 |
| SCHOLASTIC CORP | 12,319 | 12,319 |
| ALBANY INTL CORP NEW CL A | 12,737 | 12,737 |
| PRA GROUP INC | 12,891 | 12,891 |
| DORMAN PRODS INC | 13,156 | 13,156 |
| COGNEX CORP COM | 13,318 | 13,318 |
| PAYCOM SOFTWARE INC | 13,352 | 13,352 |
| SPS COMM INC | 13,514 | 13,514 |
| BEACON ROOFING SUPPLY INC | 13,550 | 13,550 |
| AMERICAN STS WTR CO COM | 13,979 | 13,979 |
| DIPLOMAT PHARMACY INC COM | 14,105 | 14,105 |
| ACXIOM CORP COM | 14,359 | 14,359 |
| MONRO MUFFLER BRAKE INC | 14,492 | 14,492 |
| INTL FLAVORS & GRAGRANCES INC | 14,498 | 14,498 |
| RE/MAX HLDGS INC | 14,574 | 14,574 |
| HENRY SCHEIN INC COMMON STOCK | 14,851 | 14,851 |
| WIX.COM LTD COM IL S0.01 | 14,993 | 14,993 |
| HEICO CORP NEW | 15,232 | 15,232 |
| MAXIMUS INC | 15,393 | 15,393 |
| FLEETMATICS GROUP PLC COM | 15,772 | 15,772 |
| PATTERSON COS INC | 15,852 | 15,852 |
| UNITED NAT FOODS INC | 15,912 | 15,912 |
| NEOGEN CORP | 16,200 | 16,200 |
| PNC FINANCIAL SERVICES GROUP | 16,278 | 16,278 |
| APOGEE ENTERPRISES INC | 16,408 | 16,408 |
| MEDTRONIC PLC | 16,573 | 16,573 |
| MERCURY SYSTEMS INC | 16,631 | 16,631 |
| QUALCOMM INC COM | 16,660 | 16,660 |
| FABRINET COM USDO.01 | 16,815 | 16,815 |
| VEEVA INC | 16,924 | 16,924 |
| UNVL ELECTRS INC | 16,986 | 16,986 |
| ROLLINS INC | 17,621 | 17,621 |
| LYONDELLBASELL | 17,637 | 17,637 |
| MIDDLEBY CORP | 17,979 | 17,979 |
| MAXIM INTEGRATED PRODS INC | 18,987 | 18,987 |
| GRAND CANYON ED INC | 19,800 | 19,800 |
| PROTO LABS INC | 19,973 | 19,973 |
| BIO-TECHNE CORP | 20,411 | 20,411 |
| CEPHEID INC COM | 20,479 | 20,479 |
| LINEAR TECH CORP | 20,520 | 20,520 |
| ACUITY BRANDS INC COM | 20,581 | 20,581 |
| T ROWE PRICE GROUP INC | 20,723 | 20,723 |
| STERICYCLE INC | 21,240 | 21,240 |
| HASBRO INC | 21,501 | 21,501 |
| NATIONAL INSTRS CORP | 21,701 | 21,701 |
| CHEMED CORP NEW | 21,809 | 21,809 |
| CVENT INC COM | 21,825 | 21,825 |
| CALLIDUS SOFTWARE INC COM STK | 21,978 | 21,978 |
| MEDNAX INC COM | 22,163 | 22,163 |
| ANSYS INC | 22,325 | 22,325 |
| VERISK ANAL YTICS INC | 23,027 | 23,027 |
| FIVE BELOW INC | 24,597 | 24,597 |
| CORE-MARK HLDG CO INC COM | 25,492 | 25,492 |
| GENTEX CORP | 25,863 | 25,863 |
| TARGET CORP COM STK | 25,903 | 25,903 |
| TEXAS INSTRUMENTS INC | 26,313 | 26,313 |
| ATHENAHEALTH INC | 26,498 | 26,498 |
| RITCHIE BROS AUCTIONEERS INC COM | 26,855 | 26,855 |
| RLTY INC CORP | 27,397 | 27,397 |
| #REORG/HIS INC STOCK MERGER 2A1GA72 | 27,515 | 27,515 |
| HEALTHCARE SVCS GROUP INC | 29,255 | 29,255 |
| PHILIP MORRIS INTL COM STK NPV | 29,295 | 29,295 |
| GENERAL ELECTRIC CO | 30,567 | 30,567 |
| KIMBERLY-CLARK CORP | 30,795 | 30,795 |
| BLACKROCK INC COM | 31,513 | 31,513 |
| LOCKHEED MARTIN CORP | 31,517 | 31,517 |
| MERCK & CO INC NEW | 32,031 | 32,031 |
| COCA COLA CO | 32,547 | 32,547 |
| OCCIDENTAL PETROLEUM CORP | 33,246 | 33,246 |
| BB&T CORP COM | 34,043 | 34,043 |
| PFIZER INC | 34,224 | 34,224 |
| CISCO SYSTEMS INC | 34,543 | 34,543 |
| JPMORGAN CHASE & CO | 35,357 | 35,357 |
| LKQ CORP COM LKQ | 35,440 | 35,440 |
| ABBVIE INC COM | 35,474 | 35,474 |
| VENTAS INC REIT | 36,046 | 36,046 |
| HOME DEPOT INC | 36,136 | 36,136 |
| ALTRIA GROUP INC COM | 36,480 | 36,480 |
| CROWN CASTL INTL CORP NEW COM | 36,515 | 36,515 |
| COSTAR GROUP INC | 36,735 | 36,735 |
| PEPSICO INC | 37,291 | 37,291 |
| SPECTRA ENERGY CORP | 37,582 | 37,582 |
| NEXTERA ENERGY INC | 40,294 | 40,294 |
| JOHNSON & JOHNSON | 40,393 | 40,393 |
| WEC ENERGY GROUP INC | 41,204 | 41,204 |
| 3M CO COM | 41,503 | 41,503 |
| MICROSOFT CORP | 41,806 | 41,806 |
| ULTIMATE SOFTWARE GROUP INC | 43,740 | 43,740 |
| PAYCHEX INC | 49,207 | 49,207 |
| ALIGN TECHNOLOGY INC COM | 61,379 | 61,379 |
| MASTERCARD INC CL A | 67,190 | 67,190 |
| APPLE INC COM STK | 122,464 | 122,464 |
| REGENERON PHARMACEUTICALS INC | 122,929 | 122,929 |
| GARTNER INC | 133,549 | 133,549 |
| CELGENE CORP | 141,139 | 141,139 |
| ALPHABET INC CAP STK CL A | 148,445 | 148,445 |
| O REILLY AUTOMOTIVE INC NEW | 151,003 | 151,003 |
| ADR NESTLE S A SPONSORED ADR REPSTG REG SH | 164,361 | 164,361 |
| ADOBE SYS INC COM | 168,015 | 168,015 |
| ORACLE CORP | 179,437 | 179,437 |
| THE PRICELINE GROUP INC | 186,013 | 186,013 |
| ACCENTURE PLC SHS CL A NEW | 186,588 | 186,588 |
| TJX COS INC COM NEW | 192,689 | 192,689 |
| AUTOMATIC DATA PROCESSING INC | 195,499 | 195,499 |
| FASTENAL CO | 197,269 | 197,269 |
| ALPHABET INC CAP STK CL C | 219,396 | 219,396 |
| STARBUCKS CORP | 222,083 | 222,083 |
| FACEBOOK INC CL A CL A | 228,903 | 228,903 |
| NIKE INC CL B | 235,704 | 235,704 |
| VISA INC | 265,158 | 265,158 |
| MFC JAPAN SMALLER CAPITALIZATION FD INC | 504,961 | 504,961 |
| MFB NORTHERN FDS SMALL CAP INDEX FD | 677,912 | 677,912 |
| MFB NORTHERN MUL TL MANAGER GLOBAL LISTEDINFRASTRUCTURE FUND | 841,459 | 841,459 |
| MFC WISDOMTREE TR JAPAN HEDGED EQUITY FD | 885,464 | 885,464 |
| MFB NORTHN INTL EQTY INDEX FD | 899,964 | 899,964 |
| MFB NORTHN MID CAP INDEX FD | 1,146,592 | 1,146,592 |
| MFC FLEXSHARES TR MORNINGSTAR GLOBAL UPSTREAM NAT RES INDEX FD | 1,264,036 | 1,264,036 |
| MFB NTGI COM DAILY S&P500 EQTY | 1,512,988 | 1,512,988 |
| NTCC EMERGING MARKETS FD (FGT) | 1,523,916 | 1,523,916 |
| MFO MFS INSTL INTL EQTY FD | 1,798,588 | 1,798,588 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRIVATE EQUITY CORE FUND (QP) V, LP | FMV | 238,821 | 238,821 |
| PRIVATE EQUITY CORE FUND (QP) IV, LP | FMV | 434,967 | 434,967 |
| PRIVATE EQUITY CORE FUND (QP) II, LP | FMV | 646,769 | 646,769 |
| PRIVATE EQUITY CORE FUND (QP) ILL, LP | FMV | 723,183 | 723,183 |
| MFB NORTHERN FDS GLOBAL REAL ESTATE INDEX FD | FMV | 1,280,025 | 1,280,025 |
| CASH AND SHORT TERM INVESTMENTS | FMV | 1,356,326 | 1,356,326 |
| ALPHA CORE STRATEGIES FEEDER FUND | FMV | 2,696,818 | 2,696,818 |
| HF DIVERSIFIED CORE STRATEGIES FUND LTD. | FMV | 2,825,930 | 2,825,930 |
| 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 | 1,160,252 | 915,816 | 244,436 | 244,436 |
| LAND IMPROVEMENTS- GODAIR | 737,545 | 452,602 | 284,943 | 284,943 |
| LAND IMPROVEMENTS- WOODS | 412,582 | 249,057 | 163,525 | 163,525 |
| CEMETARY LAND | 3,117 | 0 | 3,117 | 3,117 |
| BUILDING IMPROVMENTS-KB | 22,676,087 | 16,674,611 | 6,001,476 | 6,001,476 |
| BUILDING IMPROVEMENTS- GODAIR | 5,765,919 | 4,546,776 | 1,219,143 | 1,219,143 |
| COTTAGES & IMPROVEMENTS - WOODS | 19,153,777 | 10,081,146 | 9,072,631 | 9,072,631 |
| WATER SUPPLY IMPROVEMENTS | 196,726 | 144,315 | 52,411 | 52,411 |
| WATER SUPPLY IMPROVEMENTS | 41,221 | 38,524 | 2,697 | 2,697 |
| CIP PROJECTS-HC A.C. | 4,827 | 0 | 4,827 | 4,827 |
| CIP PROJECTS-RECEPTION | 103,663 | 0 | 103,663 | 103,663 |
| CIP PROJECTS-SPA | 668 | 0 | 668 | 668 |
| CIP PROJECTS-DRAINAGE | 88,955 | 0 | 88,955 | 88,955 |
| ACTIVITIES EQUIPMENT | 79,325 | 77,065 | 2,260 | 2,260 |
| BEAUTY & BARBER | 17,770 | 15,815 | 1,955 | 1,955 |
| CLINIC EQUIPMENT | 50,961 | 46,684 | 4,277 | 4,277 |
| HEALTHCARE EQUIPMENT | 153,114 | 119,315 | 33,799 | 33,799 |
| LAUNDRY EQUIPMENT | 158,389 | 118,203 | 40,186 | 40,186 |
| COMPUTER EQUIPMENT | 247,148 | 152,475 | 94,673 | 94,673 |
| VEHICLES & EQUIPMENT - WOODS | 63,633 | 63,633 | 0 | 0 |
| AUTOMOTIVE EQUIPMENT | 379,158 | 259,300 | 119,858 | 119,858 |
| COMMUNICATION EQUIPMENT | 167,283 | 128,298 | 38,985 | 38,985 |
| HOUSE FURNITURE & EQUIPMENT | 1,272,457 | 1,015,040 | 257,417 | 257,417 |
| KITCHEN EQUIPMENT | 330,521 | 92,968 | 237,553 | 237,553 |
| OFFICE FURNITURE & EQUIPMENT | 126,398 | 114,722 | 11,676 | 11,676 |
| GROUNDS EQUIPMENT | 70,778 | 50,196 | 20,582 | 20,582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 73,160 | 3,658 | 0 | 69,502 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST AND DIVIDENDS RECEIVABLE | 31,765 | 35,509 | 35,509 |
| KB NURSING LLC INVESTMENT | 0 | 50,000 | 50,000 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN/LOSS | 788,330 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| DIETARY | 354,151 | 0 | 0 | 354,151 |
| HOUSEKEEPING AND LAUNDRY | 59,652 | 0 | 0 | 59,652 |
| HEALTHCARE | 102,679 | 0 | 0 | 102,679 |
| RESIDENT ACTIVITIES | 83,853 | 0 | 0 | 83,853 |
| LIFE CARE SERVICES | 117,548 | 0 | 0 | 117,548 |
| MAINTENANCE AND UTILITIES | 664,833 | 0 | 0 | 664,833 |
| CHANGE IN ESTIMATED OBLIGATION | 134,536 | 0 | 0 | 134,536 |
| GENERAL AND ADMINISTRATIVE | 690,085 | 0 | 0 | 690,085 |
| OTHER EXPENSES | 1,401 | 0 | 0 | 1,401 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM RESIDENTS | 9,176,092 | 9,176,092 |
| Description | Amount |
|---|---|
| INCREASE IN TEMPORARILY RESTRICTED NET ASSETS | 44,889 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| REFUNDABLE DEPOSIT | 22,000 | 20,000 |
| REAL ESTATE TAXES PAYABLE | 376,234 | 392,021 |
| EST OBLIG TO PROVIDE FUTURE SERVICES | 582,063 | 716,599 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 90,527 | 90,527 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 404,118 | 0 | 0 | 404,118 |
| IDPH PROVIDER TAX | 112,010 | 0 | 0 | 112,010 |
| REAL ESTATE TAX | 55,778 | 0 | 0 | 55,778 |