| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 2,400 | 0 | 2,400 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION COSTS | 2014-12-29 | 5,500 | 3,300 | 60.000000000000 | 1,100 | 0 | 4,400 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FORD MOTOR CO 8.875% 1/15/22 | 63,432 | 66,395 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MFB NORTHERN STOCK INDEX | AT COST | 286,902 | 312,604 |
| MFB NORTHERN INTERNATIONAL EQUITY INDEX | AT COST | 41,185 | 38,416 |
| MFO BLACKROCK HIGH YIELD BOND | AT COST | 48,356 | 43,381 |
| MFC ISHARES GLOBAL INFRASTRUCTURE ETF INDEX | AT COST | 22,995 | 21,777 |
| MFO DFA INVT DIMENSIONS GROUP INC EMERGING MARKETS | AT COST | 40,459 | 38,684 |
| MFC FLEXSHARES MORNINGSTAR GLOBAL UPSTREAM NAT RES INDEX | AT COST | 29,758 | 28,255 |
| MFB NORTHERN EQUITY MID CAP INDEX | AT COST | 15,342 | 14,028 |
| MFO DOUBLELINE CORE FIXED INCOME FUND | AT COST | 40,000 | 38,983 |
| MFC ISHARES TR CORE S&P SMALL CAP | AT COST | 18,694 | 15,944 |
| MFO HARDING LOEVNER FDS INC INTL EQUITY PORTFOLIO | AT COST | 24,402 | 21,178 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED INCOME RECEIVABLE | 302 | 422 | 422 |
| ORGANIZATION COSTS | 2,200 | 1,100 | 1,100 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 4,755 | 4,755 | 0 | |
| MISCELLANEOUS | 30 | 0 | 30 | |
| AMORTIZATION | 1,100 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| NORTHERN TRUST COMPANY - OTHER INCOME | 17 | 17 | 17 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN INCOME TAX | 377 | 377 | 0 | |
| FEDERAL EXCISE TAX - PRIOR YEAR | 180 | 0 | 0 | |
| FEDERAL EXCISE ESTIMATED TAX | 800 | 0 | 0 |