| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit | 15,691 | 15,376 | 0 | 0 |
| Bookkeeping | 8,670 | 7,630 | 0 | 867 |
| Tax compliance | 1,465 | 1,290 | 0 | 147 |
| 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 | 46,768 | 46,270 | SL | 5.0000 | 153 | 95 | ||
| Furniture & Fixtures | 2009-01-01 | 203,201 | 189,068 | SL | 10.0000 | 3,363 | 2,102 | ||
| Building | 2009-01-01 | 1,036,580 | 250,247 | SL | 40.0000 | 22,259 | 13,912 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Passthrough ST UBTI - BGCP Holdings I | 10,069 | Cost | 10,069 | |||||||
| Passthrough LT UBTI - BGCP Holdings I | 3,657 | Cost | 3,657 | |||||||
| Passthrough LT UBTI - WC Campbell | 36,809 | Cost | -36,809 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB Northern Funds Bd Index Fd | 1,110,436 | 1,110,436 |
| MFO Blackrock Fds High Yield Bd | 492,164 | 492,164 |
| MFC Flexshares Tr IBoxx 3 Yr Target | 77,415 | 77,415 |
| MFC Ishares TR Iboxx USD Invt Grade Cor | 557,669 | 557,669 |
| MFO Doubleline Core Fixed Income Fund I | 421,217 | 421,217 |
| MFC Franklin Temp Emrg Mkt | 79,735 | 79,735 |
| MFC Special Opport Fd | 221,987 | 221,987 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MBF Northern Fds Active M Emerging Mkt | 191,045 | 191,045 |
| MFO DFA Invt Dimensions Group Inc | 182,771 | 182,771 |
| MFB Northn Active M Interntl Eqty Fd | 285,650 | 285,650 |
| MFB Northern Intrnl Eqty Index Fd | 796,954 | 796,954 |
| MFB Northern Fds Stk Index Fd | 1,083,291 | 1,083,291 |
| MFO DFA US Small Cap Portfolio | 155,605 | 155,605 |
| MFC Flexshares TR Morningstar Global Up | 446,403 | 446,403 |
| Brookfield Asset Mgmt Inc Cl A | 109,873 | 109,873 |
| Fairfax Finl Hldgs Ltd Sub Vtg | 213,439 | 213,439 |
| Berkshire Hathaway Cl B | 106,174 | 106,174 |
| Colfax Corp | 81,656 | 81,656 |
| Core Laboratories | 115,084 | 115,084 |
| Expeditors Intl Wash Inc Com | 79,257 | 79,257 |
| Greenlight Capital RE Ltd Cl A | 104,586 | 104,586 |
| Kinder Morgan Inc | 251,909 | 251,909 |
| MLP Brookfield Pptys Ltd Unit Ltd | 103,426 | 103,426 |
| Platform Specialty Prods Corp Com | 222,704 | 222,704 |
| Weyerhaeuser Co Com | 56,836 | 56,836 |
| White Mountains Insurance Group Com | 72,904 | 72,904 |
| Special Opportunities Fd Inc Pfd Conv | 93,538 | 93,538 |
| MFC Vanguard Ftse Emerging Mkts Etf | 156,058 | 156,058 |
| MFC Barclays BK Plc Barclays Etn+ Selec | 52,304 | 52,304 |
| MFC Ishares TR Russell Mid-Cap Etf | 162,680 | 162,680 |
| Trisura Group Ltd Com NPV | 343 | 343 |
| Alarm com Holdings Inc Com | 253,177 | 253,177 |
| Interactive Brokers Group Inc | 288,279 | 288,279 |
| MFO Dimensional FD Adviosrs Intnl Value | 171,733 | 171,733 |
| MFC Flexshares Tr Morningstar US Mkt | 392,971 | 392,971 |
| Jefferies Finl Group Inc | 61,871 | 61,871 |
| Papa Johns Intl Inc | 99,525 | 99,525 |
| Trip Advisor Inc | 97,092 | 97,092 |
| Despegar Com Corp | 117,523 | 117,523 |
| Box Inc CLA | 33,760 | 33,760 |
| Comscore Inc | 150,215 | 150,215 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| WC 3rd and Congress, LP | AT COST | 1,000,000 | 1,380,783 |
| WC 1st and Trinity, LP | AT COST | 2,000,000 | 2,327,115 |
| UBS (US) Trumbull Property Fund LP | FMV | 498,159 | 498,159 |
| BGCP Development I, LP | AT COST | 400,000 | 423,367 |
| MFB Northern Fds Global Real Estate | FMV | 47,921 | 47,921 |
| Surmard Oaks Investments LLC | FMV | 1,343 | 1,343 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 203,201 | 192,431 | 10,770 | 10,770 |
| Machinery and Equipment | 103,691 | 103,346 | 345 | 345 |
| Buildings | 1,036,580 | 272,506 | 764,074 | 764,074 |
| Land | 1,129,963 | 1,129,963 | 1,129,963 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 41,524 | 11,810 | 0 | 0 |
| Description | Amount |
|---|---|
| Taxable income adjustments for partnership investments | 403,100 |
| Unrealized decline in value of investments | 2,032,587 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 1,745 | 53 | 1,693 | |
| Bank charges | 287 | 287 | ||
| Equip rental & lease | 5,373 | 3,358 | ||
| Insurance | 16,610 | 9,445 | 7,095 | |
| Internet | 1,990 | 1,244 | 746 | |
| K-1 expenses | 8,111 | 8,110 | ||
| Licenses/permits/software | 921 | 576 | 345 | |
| Membership dues | 2,073 | 921 | 1,352 | |
| Office expense | 1,809 | 1,130 | 565 | |
| Postage | 890 | 547 | 345 | |
| Rental Expenses | 13,967 | 13,967 | ||
| Telephone | 6,804 | 3,931 | 2,816 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Income | 149,924 | 89,189 |
| Description | Amount |
|---|---|
| Change in WC 8201 Burnet LP-Disposition Receivable | 326,453 |
| Deferred tax adjustment | 45,782 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Computer support services | 2,309 | 1,443 | 0 | 866 |
| Investment management fees | 42,220 | 42,220 | 0 | 0 |
| Payroll service fees | 2,442 | 1,526 | 0 | 916 |
| Scholarship program administration | 29,150 | 0 | 0 | 35,278 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property tax | 1,178 | 1,178 |