| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit | 15,930 | 7,965 | 0 | 7,965 |
| Bookkeeping | 10,108 | 6,317 | 0 | 3,790 |
| Tax preparation fees | 13,100 | 6,550 | 0 | 6,550 |
| 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 | 50,576 | 46,576 | SL | 5.0000 | 788 | 788 | ||
| Furniture & Fixtures | 2009-01-01 | 220,143 | 195,925 | SL | 10.0000 | 3,707 | 3,707 | ||
| Building | 2009-01-01 | 1,280,783 | 292,844 | SL | 40.0000 | 28,989 | 19,611 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB Northern Fds Bd Index Fd | 860,298 | 860,298 |
| MFO Blackrock Fds V High | 387,678 | 387,678 |
| MFC Flexshares Tr Iboxx 3 Yr | 24,786 | 24,786 |
| MFC Ishares Trust Ishares 5-10 Yr Inv | 274,965 | 274,965 |
| MFC Special Opportunities Fd | 122,299 | 122,299 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB Northern Fds Emerging Markets Equity | 114,327 | 114,327 |
| MFO DFA Invt Dimensions Group Inc | 194,239 | 194,239 |
| MFB Northern Intrnl Eqty Index Fd | 451,493 | 451,493 |
| MFB Northern Multi Mngr Global | 65,727 | 65,727 |
| MFB Northern Fds Stk Index Fd | 529,688 | 529,688 |
| MFO DFA US Small Cap Portfolio | 157,450 | 157,450 |
| MFC Flexshares TR Morningstar Global Up | 81,350 | 81,350 |
| MFC Flexshares Tr Morningstar Devel | 442,200 | 442,200 |
| MFC Flexshares Tr Morningstar Us Mkt | 607,908 | 607,908 |
| MFC Ishares Core S&P Mid-Cap | 172,373 | 172,373 |
| Despegar Com Corp | 256,226 | 256,226 |
| Fairfax Finl Hldgs Ltd Sub | 112,169 | 112,169 |
| Alarm Com Hldgs Inc | 293,281 | 293,281 |
| Box Inc | 231,383 | 231,383 |
| Comscore Inc | 29,995 | 29,995 |
| Core Laboratories | 115,478 | 115,478 |
| Greenlight Capital Re Ltd | 88,692 | 88,692 |
| Kinder Morgan Inc | 74,091 | 74,091 |
| Tripadvisor Inc | 128,848 | 128,848 |
| Special Opportunities Fd Inc | 95,787 | 95,787 |
| MFC Vanguard Intl Equity Index Fds | 167,067 | 167,067 |
| Pegasystems Inc | 204,821 | 204,821 |
| Square Inc | 139,507 | 139,507 |
| Stitch Fix Inc | 266,589 | 266,589 |
| Trupanion Inc | 199,197 | 199,197 |
| Workday Inc | 212,294 | 212,294 |
| Zuora Inc | 135,511 | 135,511 |
| 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 | 2,892,901 |
| WC 1st and Trinity, LP | AT COST | 2,000,000 | 8,244,496 |
| UBS (US) Trumbull Property Fund LP | FMV | 340,629 | 340,629 |
| MFB Northern Fds Global Real Estate | FMV | 38,529 | 38,529 |
| Brookfield Asset Mgmt | FMV | 100,658 | 100,658 |
| BGCP Holdings II LP | AT COST | 300,000 | 157,000 |
| Surmard Oaks Investments LLC | FMV | 1,343 | 1,343 |
| BGCP Development I LP | AT COST | 13,544 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 220,142 | 199,632 | 20,510 | 20,510 |
| Machinery and Equipment | 107,499 | 104,287 | 3,212 | 3,212 |
| Buildings | 1,356,260 | 327,992 | 1,028,268 | 1,028,268 |
| Land | 1,601,637 | 1,601,637 | 1,601,637 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 1,155,546 | 411,792 | 0 | 7,289 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Advertising | 1,000 | 1,000 | ||
| Bank charges | 571 | 357 | 214 | |
| Equip rental & lease | 5,248 | 3,280 | 2,741 | |
| Insurance | 27,662 | 17,198 | 10,208 | |
| Internet | 2,004 | 1,077 | 926 | |
| K-1 expenses | 4,729 | 4,729 | ||
| Licenses/permits/software | 1,148 | 1,148 | ||
| Membership dues | 1,807 | 1,004 | 803 | |
| Office expense | 12,340 | 1,402 | 10,938 | |
| Postage | 357 | 223 | 119 | |
| Telephone | 7,848 | 3,586 | 4,256 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Income | -244,919 | 131,010 | |
| Other income | 36 | 36 |
| Description | Amount |
|---|---|
| Taxable income adjustments for partnership investments | 260,056 |
| Unrealized appreciation in value of investment | 528,843 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Computer support services | 1,690 | 1,056 | 0 | 634 |
| Consulting | 258,411 | 105,203 | 0 | 0 |
| Investment management fees | 33,609 | 33,609 | 0 | 0 |
| Payroll service fees | 2,170 | 1,356 | 0 | 814 |
| Scholarship program administration | 29,780 | 0 | 0 | 29,780 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 14,506 | |||
| Property tax | 15,754 | 135 | 12,857 |