| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 4,940 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| EQUIPMENT | 2017-03-31 | 6,344 | 4,849 | 200DB | 7.000000000000 | 566 | 0 | ||
| FURNITURE & FIXTURES | 2015-03-31 | 6,370 | 6,064 | 200DB | 7.000000000000 | 304 | 0 | ||
| FURNITURE & FIXTURES | 2017-03-31 | 4,251 | 3,303 | 200DB | 7.000000000000 | 379 | 0 | ||
| FURNITURE & FIXTURES | 2018-03-31 | 2,302 | 1,419 | 200DB | 7.000000000000 | 206 | 0 | ||
| EQUIPMENT | 2012-09-30 | 10,396 | 10,396 | 200DB | 7.000000000000 | 0 | 0 | ||
| EQUIPMENT | 2011-09-30 | 6,501 | 6,501 | 200DB | 7.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| HASBRO CC 3.0% | 100,207 | 95,882 |
| HCA HEALTHCARE | 111,529 | 98,111 |
| VMWARE 1.0% DUE 08/15/14 | 134,935 | 124,939 |
| HUMANA 1.35% DUE 02/03/27 | 134,872 | 113,748 |
| MFB NORTHERN FUNDS BD INDEX | 602,962 | 576,358 |
| MFO BLACKROCK FDS V HIGH YIELD BD | 322,457 | 304,122 |
| MFC FLEXSHARES TR IBOXX 3 YR | 80,408 | 76,897 |
| MFO DFA INVET DIMENSIONS GROUP INC | 146,343 | 124,261 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALPHABET | 114,141 | 347,210 |
| AMERICAN INTL GROUP INC | 200,008 | 222,491 |
| BANK OF AMERICA | 142,625 | 199,320 |
| CVS HEALTH CORP | 150,923 | 251,777 |
| CARTERS | 200,659 | 155,699 |
| CHARLES SCHWAB | 165,350 | 332,039 |
| CITIGROUP | 213,714 | 189,765 |
| GENERAL MOTORS | 156,854 | 163,081 |
| GOLDMAN SACHS | 174,012 | 309,461 |
| HALLIBURTON CO | 40,010 | 122,017 |
| HILTON WORLDWWIDE HLDGS | 127,501 | 206,984 |
| JOHNSON CONTROLS | 75,961 | 129,941 |
| KEURIG DR PEPPER | 204,931 | 250,597 |
| LEAR CORPORATION | 87,567 | 110,594 |
| LIBERTY BROADBAND CORP | 180,603 | 131,512 |
| MANPOWER GROUP | 182,749 | 155,256 |
| ORACLE CORP | 90,050 | 141,072 |
| REGENERON PHARMACEUTICALS | 121,107 | 169,462 |
| TE CONNECTIVITY | 28,383 | 145,675 |
| VISA CL A | 162,810 | 175,696 |
| REYNOLDS | 253,961 | 230,032 |
| SALESFORCE.COM | 170,339 | 113,921 |
| AMAZON.COM | 183,631 | 152,550 |
| PARKER-HAMLIN | 164,352 | 145,386 |
| MFB NORTHERN FUNDS EMERGING MKT | 246,115 | 216,480 |
| MFB NORTHERN EQUITY INDEX FUNDS INTL | 555,603 | 492,307 |
| MFO DFA INTL SMALL CO | 125,661 | 107,066 |
| MFB NORTHERN FUNDS SMALL CAP INDEX | 150,563 | 128,138 |
| MFB NORTHERN FUNDS STK INDEX | 1,141,771 | 1,013,048 |
| MFC FLEXSHARES TR MORNINGSTAR | 200,329 | 175,733 |
| MFC FLEXSHARES TR STOXX GLOBAL BROAD | 145,559 | 125,181 |
| MFC ISHARES CORE S&P MID CAP | 149,107 | 126,732 |
| MFO VANGUARD INFLATION PROTECTED | 80,632 | 74,567 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CAPITAL ONE BANK CD 1.45% | AT COST | 135,000 | 133,070 |
| MORGAN STANLEY CD 15% | AT COST | 130,000 | 124,371 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| EQUIPMENT | 6,344 | 5,415 | 929 | |
| FURNITURE & FIXTURES | 6,370 | 6,368 | 2 | |
| FURNITURE & FIXTURES | 4,251 | 3,682 | 569 | |
| FURNITURE & FIXTURES | 2,302 | 1,625 | 677 | |
| EQUIPMENT | 10,396 | 10,396 | 0 | |
| EQUIPMENT | 6,501 | 6,501 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 2,262 | 2,262 | 2,262 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE EXPENSE | 982 | 491 | 491 | |
| UTILITIES | 376 | 188 | 188 | |
| INSURANCE EXPENSE | 1,139 | 570 | 569 | |
| COMPUTER AND DATABASE EXPENSE | 3,456 | 1,728 | 1,728 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 94,445 | 94,445 | 0 | |
| GRANTS ADMINISTRATOR | 64,163 | 0 | 64,163 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 2,337 | 0 | 2,337 |