| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,499 | 1,749 | 1,750 |
| 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 (TIARA'S) | 2013-01-24 | 1,645 | 806 | 200DB | 5.000000000000 | 16 | 0 | ||
| MICROEDGE (SOFTWARE) | 2013-08-28 | 71,036 | 35,518 | SL | 3.000000000000 | 0 | 0 | ||
| SOLOMON UPGRADE | 2013-11-26 | 1,136 | 568 | SL | 3.000000000000 | 0 | 0 | ||
| STONE CANYON PHASE VII LOTS | 2016-01-01 | 1,114,928 | L | 0 | 0 | ||||
| STONE CANYON PHASE VIII LOTS | 2016-10-27 | 1,500,000 | L | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INVESTMENT IN PRESIDIO TRAILS | AT COST | 33,342 | 46,344 |
| MFB NORTHERN FUNDS STOCK INDEX FD | AT COST | 43,532 | 41,873 |
| MFC FLEXSHARES TR MORNINGSTART US MKT | AT COST | 32,044 | 29,836 |
| MFB NORTHERN EQUITY INDEX FUNDS MID CAP INDEX | AT COST | 4,087 | 3,481 |
| MFC ISHARES TR S&P MIDCAP 400 VALUE | AT COST | 10,900 | 9,822 |
| MFC ISHARES TR CORE S&P SMALL CAP ETF | AT COST | 8,902 | 8,249 |
| MFC FLEXSHARES TR STOXX GLOBAL BROAD INFRASTRUCTURE INDEX | AT COST | 9,185 | 8,476 |
| MFB NORTHERN EQUITY INDEX FUNSD INTL EQT INDEX | AT COST | 25,655 | 23,034 |
| MFC FLEXSHARES TR MORNINGSTAR DEVELOPED MARKETS | AT COST | 24,965 | 21,260 |
| MFC VANGUARD INTL EQUITY INDEX FDS | AT COST | 15,611 | 13,947 |
| MFO DFA INTL SMALL CO PORTFOLIO FUND | AT COST | 4,960 | 3,922 |
| MFB NORTHERN FUNDS EMERGING MARKETS EQUITY | AT COST | 16,920 | 15,675 |
| MFO DFA EMERGING MARKETS VALUE | AT COST | 11,591 | 10,752 |
| MFB NORTHERN FUNDS SHORT BD FD | AT COST | 19,630 | 19,393 |
| MFB NORTHERN FUNDS BD INDEX FD | AT COST | 29,423 | 29,149 |
| MFC FLEXAHRES TR IBOXX 3 YR TARGET | AT COST | 1,461 | 1,405 |
| MFC FLEXSHARES TR READY ACCESS VAR INCOME FD | AT COST | 5,807 | 5,777 |
| MFC ISHARES IBOXX HIGH YIELD | AT COST | 5,995 | 5,596 |
| MFB NORTHERN FDS GLOBAL REAL ESTATE INDEX FD | AT COST | 9,289 | 8,818 |
| MFC FLEXSHARES TR MORNINGSTAR GLOBAL UPSTREAM RES INDEX | AT COST | 14,769 | 14,084 |
| MFC FLEXSHARES TR IBOXX 5 YR TARGET DURATION TIPS INDEX FD | AT COST | 3,487 | 3,401 |
| MFO PIMCO FDS PAC INVT MGMT SER COMMODITY REALRETURN STRATEGY FD | AT COST | 5,000 | 4,140 |
| MFB NORTHERN FUNDS FIXED INCOME FD | AT COST | 13,080 | 12,870 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER (TIARA'S) | 1,645 | 1,645 | 0 | |
| MICROEDGE (SOFTWARE) | 71,036 | 71,036 | 0 | |
| SOLOMON UPGRADE | 1,136 | 1,136 | 0 | |
| STONE CANYON PHASE VII LOTS | 1,114,928 | 0 | 1,114,928 | |
| STONE CANYON PHASE VIII LOTS | 1,500,000 | 0 | 1,500,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 31,454 | 15,727 | 15,727 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| STANFIELD FARMS | 2,301,729 | 2,301,729 | 2,000,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 57 | 29 | 28 | |
| TELEPHONE | 795 | 119 | 676 | |
| OFFICE AND ADMINISTRATIVE EXPENSES | 5,464 | 1,119 | 4,346 | |
| MISC INVESTMENT EXPENSES | 85,217 | 85,217 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INTEREST INCOME- TRES POINTS LLC | 48,749 | 48,749 | 48,749 |
| FARM RENTAL INCOME | 41,517 | 41,517 | 41,517 |
| MISCELLANEOUS INCOME | 22 | 22 | 22 |
| PASSTHROUGH K-1: PRESIDIO TRAILS APARTMENTS | -3,200 | -3,200 | -3,200 |
| PAYROLL REIMBURSEMENT | 26,100 | 26,100 | 26,100 |
| INTEREST INCOME- TMC DM | 179,617 | 179,617 | 179,617 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL EXPENSE | 22,621 | 4,524 | 18,097 | |
| MANAGEMENT FEES | 2,142 | 2,142 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,444 | 1,489 | 5,955 | |
| FEDERAL EXCISE TAX | 2,811 | 2,811 | 0 | |
| FOREIGN TAXES | 268 | 268 | 0 |