| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bookkeeping | 4,908 | 0 | 5,566 | |
| Tax preparation fees | 6,600 | 2,300 | 3,300 | |
| Audit | 17,801 | 8,900 | 8,900 |
| 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 | 5,161 | 3,511 | SL | 5.000000000000 | 762 | 0 | ||
| Furniture & Fixtures | 2010-01-01 | 2,237 | 359 | SL | 10.000000000000 | 920 | 0 | ||
| Building - Brownsville | 2020-01-01 | 884,417 | 45,106 | SL | 40.000000000000 | 29,831 | 0 | ||
| Land | 2020-01-01 | 1,313,612 | L | 0 | 0 | ||||
| Improvements - Brownsville | 2020-01-01 | 1,174,738 | 53,622 | SL | 40.000000000000 | 77,765 | 0 | ||
| Artwork | 2020-01-01 | 181,159 | NC | 0 % | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB NORTHERN FUNDS BD INDEX FD CUSIP: 665162533 | 420,332 | 420,332 |
| MFB NORTHERN HIGH YIELD FIXED INCOME FUND CUSIP: 66516 | 115,997 | 115,997 |
| MFC FLEXSHARES TR TR IBOXX 3 YR TARGET DURATION TIPS INDEX FD CUSIP: | 84,229 | 84,229 |
| MFC FLEXSHARES TRUST HIGH YIELD VALUE SCORED BOND INDEX FUND | 181,422 | 181,422 |
| MFC ISHARES TRUST ISHARES 5-10 YEAR INVESTMENT GRADE CORPORATE BOND | 268,476 | 268,476 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB NORTHERN FUNDS EMERGING MARKETS EQUITYINDEX CUSIP: 665162582 | 92,040 | 92,040 |
| MFB NORTHERN EQUITY INDEX FUNDS INTL EQT INDEX CUSIP: 665130209 | 282,858 | 282,858 |
| MFB NORTHERN FUNDS STK INDEX FD CUSIP: 665162772 | 307,332 | 307,332 |
| MFB NORTHERN MULTI MANAGER GLOBAL LISTEDINFRASTRUCTURE FUND | 43,467 | 43,467 |
| MFO DFA INVESTMENT DIMENSIONS GROUP INC US SMALL CAP CUSIP: 2332038 | 128,760 | 128,760 |
| MFO DFA INVT DIMENSIONS GROUP INC U S CORE EQUITY 1 PORT CUSIP: 233203 | 196,362 | 196,362 |
| MFC FLEXSHARES TR MORNINGSTAR GLOBAL UPSTREAM NAT RES INDEX FD | 121,335 | 121,335 |
| MFC FLEXSHARES TR MORNINGSTAR DEVELOPED MARKETS EX US FACTOR TILT INDEX | 149,687 | 149,687 |
| MFC ISHARES CORE S&P MID-CAP ETF CUSIP: 464287507 | 133,309 | 133,309 |
| MFC VANGUARD INDEX FDS TOTAL STOCK MARKET ETF CUSIP: 922908769 | 236,983 | 236,983 |
| DESPEGAR COM CORP COM NPV | 150,036 | 150,036 |
| BROOKFIELD CORP VTG SHS CL A CUSIP: 11271J107 | 13,039 | 13,039 |
| ALIGN TECHNOLOGY INC COM | 22,194 | 22,194 |
| ALTERYX INC COM CL A COM CL A CUSIP: 02156B103 | 88,001 | 88,001 |
| BLOCK INC CUSIP: 852234103 | 94,212 | 94,212 |
| BOX INC CL A CL A CUSIP: 10316T104 | 21,051 | 21,051 |
| OLO INC CL A CL A CUSIP: 68134L109 | 54,557 | 54,557 |
| PEGASYSTEMS INC COM CUSIP: 705573103 | 87,704 | 87,704 |
| REDFIN CORP COM CUSIP: 75737F108 | 164,903 | 164,903 |
| SIX FLAGS ENTMT CORP NEW COM CUSIP: 83001A102 | 74,237 | 74,237 |
| STONEX GROUP INC COM CUSIP: 861896108 | 221,933 | 221,933 |
| TRUPANION INC COM CUSIP: 898202106 | 72,553 | 72,553 |
| WAYFAIR INC CL A CL A CUSIP: 94419L101 | 64,415 | 64,415 |
| WORKDAY INC CL A COM USD0.001 CUSIP: 98138H101 | 56,316 | 56,316 |
| XPEL INC COM CUSIP: 98379L100 | 56,973 | 56,973 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CF UBS (US) TRUMBULL PROPERTY LP FUND | FMV | 215,016 | 215,016 |
| MFB NORTHERN FDS GLOBAL REAL ESTATE INDEX FD CUSIP: 665162541 | FMV | 93,072 | 93,072 |
| BGCP Holdings II, L.P. | AT COST | 150,000 | 163,500 |
| Summard Oaks Investments, LLC | FMV | 1,343 | 1,343 |
| WC 3rd and Congress LP | AT COST | 1,000,000 | 8,135,929 |
| 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 | 5,161 | 4,273 | 888 | 888 |
| Furniture & Fixtures | 2,237 | 1,279 | 958 | 958 |
| Building - Brownsville | 884,417 | 74,937 | 809,480 | 809,480 |
| Land | 1,313,612 | 0 | 1,313,612 | 1,313,612 |
| Improvements - Brownsville | 1,174,738 | 131,387 | 1,043,351 | 1,043,351 |
| Artwork | 181,159 | 0 | 181,159 | 181,159 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees | 647,751 | 234,591 | 6,908 |
| Description | Amount |
|---|---|
| Taxable income adjustments for partnership investments | 81,740 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 484 | 127 | 357 | |
| Membership dues | 1,838 | 482 | 1,601 | |
| Insurance | 14,656 | 2,293 | 11,367 | |
| Internet | 1,470 | 120 | 1,417 | |
| Advertising | 1,500 | 0 | 2,063 | |
| Office expense | 1,808 | 198 | 1,626 | |
| Postage | 753 | 198 | 569 | |
| Telephone | 6,084 | 1,391 | 4,794 | |
| Licenses/permits/software | 6,348 | 0 | 6,386 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 passthrough income | 81,740 | 30,356 | 81,740 |
| Description | Amount |
|---|---|
| Unrealized increase in value of investment | 441,684 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting | 2,000 | 0 | 1,644 | |
| Scholarship program administration | 28,605 | 0 | 35,520 | |
| Computer support services | 57 | 15 | 42 | |
| Payroll service fees | 2,857 | 750 | 2,107 | |
| Investment management fees | 16,442 | 16,442 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Property tax | 82,605 | 10,370 | 0 | |
| Excise tax | 29,200 | 0 | 0 |