| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit | 15,430 | 7,715 | 7,715 | |
| Bookkeeping | 9,815 | 616 | 9,199 | |
| Tax preparation fees | 13,300 | 5,650 | 6,650 |
| 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 | 2010-01-01 | 107,499 | 104,287 | SL | 5.000000000000 | 800 | 0 | ||
| Furniture & Fixtures | 2010-01-01 | 218,604 | 199,632 | SL | 10.000000000000 | 3,108 | 0 | ||
| Building | 2020-01-01 | 1,992,427 | 327,993 | SL | 40.000000000000 | 33,755 | 0 | ||
| Land | 2020-01-01 | 1,690,538 | L | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB Northern Funds Bd Index Fd | 473,777 | 473,777 |
| MFC Flexshares Tr Tr Iboxx 3 Yr Target Duration | 52,673 | 52,673 |
| MFC Ishares Trust Intermediate Term Corp Bond | 227,656 | 227,656 |
| MFC Special Opportunities Fd Inc Com | 134,199 | 134,199 |
| MFO Blackrock Fds V High Yield Bd Port Instlcl | 265,125 | 265,125 |
| MFO Franklin Temp Emerging Mkts Debt Opp | 35,212 | 35,212 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Alarm Com Hldgs Inc | 108,727 | 108,727 |
| Alteryx Inc Com Cl A Com Cl A | 113,619 | 113,619 |
| Block Inc | 81,886 | 81,886 |
| Box Inc | 180,056 | 180,056 |
| Comscore Inc | 40,234 | 40,234 |
| Core Laboratories | 97,182 | 97,182 |
| Despegar Com Corp | 174,850 | 174,850 |
| Fairfax Finl Hldgs Ltd Sub | 161,911 | 161,911 |
| Greenlight Capital Re Ltd | 95,123 | 95,123 |
| Kinder Morgan Inc Del | 85,961 | 85,961 |
| MFB Northern Equity Index Funds Intl Eqt Index | 260,433 | 260,433 |
| MFB Northern Funds Emerging Markets Equityindex | 68,949 | 68,949 |
| MFB Northern Funds Stk Index Fd | 247,788 | 247,788 |
| MFB Northern Multi Manager Global Listed infrastructure | 54,300 | 54,300 |
| MFC Flexshares Tr Morningstar Developed Markets | 404,255 | 404,255 |
| MFC Flexshares Tr Morningstar Global | 249,024 | 249,024 |
| MFC Flexshares Tr Morningstar Us Mkt | 445,834 | 445,834 |
| MFC Ishares Core S&P Mid-Cap Etf | 144,654 | 144,654 |
| MFC Vanguard Intl Equity Index Fds | 155,156 | 155,156 |
| MFO Dfa Invt Dimensions Group Emerging Mkts Core Equity | 178,082 | 178,082 |
| MFO DFA Invt Dimensions Group Inc U S Core Equity | 178,263 | 178,263 |
| MFO DFA Us Small Cap Portfolio | 90,201 | 90,201 |
| Pegasystems Inc Com | 135,190 | 135,190 |
| Special Opportunities Fd Inc | 76 | 76 |
| Stitch Fix Inc Cl A Cl A | 18,352 | 18,352 |
| Tripadvisor Inc Com Usd0.001 | 64,007 | 64,007 |
| Trupanion Inc Com Cusip | 102,719 | 102,719 |
| Workday Inc Cl | 214,720 | 214,720 |
| Zuora Inc Cl | 149,608 | 149,608 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BGCP Development I, LP | AT COST | 0 | 13,544 |
| BGCP Holdings II, LP. | AT COST | 300,000 | 304,500 |
| Brookfield Asset Mgmt | FMV | 147,267 | 147,267 |
| Brookfield Asset Mgmt Reins Par Ltd Cl | FMV | 1,002 | 1,002 |
| CF UBS (Us) Trumbull Property Lp Fund | FMV | 327,044 | 327,044 |
| MFB Northern Fds Global Real Estate | FMV | 125,189 | 125,189 |
| Surmard Oaks Investments, LLC | FMV | 1,343 | 1,343 |
| WC 3rd and Congress LP | AT COST | 1,000,000 | 8,135,928 |
| WS 1ST and Trinity LP | AT COST | 2,000,000 | 11,416,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Computer Equipment | 107,499 | 105,087 | 2,412 | |
| Furniture & Fixtures | 218,604 | 202,740 | 15,864 | |
| Building | 1,992,427 | 361,748 | 1,630,679 | |
| Land | 1,690,538 | 0 | 1,690,538 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 689,576 | 251,901 | 2,633 |
| Description | Amount |
|---|---|
| Taxable income adjustments for partnership investments | 6,381 |
| Unrealized decrease in value of investment | 390,661 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 577 | 151 | 426 | |
| Membership dues | 1,525 | 348 | 1,177 | |
| Equip rental & lease | 4,208 | 1,105 | 3,103 | |
| Insurance | 25,156 | 5,505 | 21,211 | |
| Internet | 2,237 | 254 | 1,983 | |
| Advertising | 2,800 | 0 | 2,800 | |
| Office expense | 3,446 | 477 | 2,969 | |
| Postage | 388 | 103 | 285 | |
| Telephone | 4,937 | 962 | 3,975 | |
| Licenses/permits/software | 1,207 | 0 | 1,207 | |
| K-1 expenses | 3,517 | 3,517 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 Income | 69,753 | 32,353 | 69,753 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 27,597 | 27,597 | 0 | |
| Payroll service fees | 2,596 | 681 | 1,915 | |
| Computer support services | 268 | 70 | 198 | |
| Consulting | 6,784 | 2,231 | 700 | |
| Scholarship program administration | 29,950 | 0 | 29,950 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property tax | 27,474 | 95 | 55,587 | |
| Franchise tax | 51 | 0 | 0 |