| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB NORTHERN FUNDS STK INDEX FD | 79,169 | 184,257 |
| MFC SPDR S&P 500 ETF TRUST UNITS SER 1 S&P | 331,171 | 645,989 |
| MFC ISHARES CORE S&P MID-CAP ETF | 57,362 | 119,966 |
| MFC ISHARES TR RUSSELL 1000 GROWTH | 357,959 | 543,120 |
| MFC ISHARES TR COR S&P MIDCAP 400 GROWTH | 150,034 | 160,096 |
| MFC ISHARES TR COR S&P SMALL-CAP ETF | 61,187 | 119,673 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MERIT ENERGY PARTNERS H | AT COST | 1,309,512 | 1,185,316 |
| MFO BLACKROCK FDS HIGH YIELD BD PORTFOLIO INSTL CL | AT COST | 57,848 | 58,269 |
| VANGUARD | AT COST | 67,518 | 64,895 |
| ANGELES - S&P DIVIDEND ETF | AT COST | 35,865 | 37,010 |
| ANGELES - GLOBAL OPPROTUNITY FUND | AT COST | 224,529 | 256,097 |
| ANGELES - PRIVATE CREDIT FUND | AT COST | 203,118 | 197,422 |
| MERIT ENERGY PARTNERS L | AT COST | 130,359 | 132,957 |
| MFC FLEXSHARES TRUST HIGH YIELD VALUE | AT COST | 57,913 | 57,328 |
| OTHER ANGELES | AT COST | 40,592 | 40,592 |
| Description | Amount |
|---|---|
| NON-DEDUCTIBLE EXPENSES FROM K-1S | 58 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT EXPENSE | 9,323 | 9,323 | 0 | |
| BANK CHARGES | 174 | 174 | 0 | |
| OTHER EXPENSE- ANGELES GLOBAL EQUITY OPPORTUNITY | 539 | 539 | 0 | |
| OTHER EXPENSE- ANGELES PRIVATE CREDIT FUND 2 | 2,773 | 2,773 | 0 | |
| OTHER EXPENSE - MERIT L | 134 | 134 | 0 | |
| OTHER EXPENSE - MERIT H | 2,255 | 2,255 | 0 | |
| DEPLETION- MERIT ENERGY PARTNERS H, LP | 50,945 | 50,945 | 0 | |
| DEPLETION- MERIT ENERGY PARTNERS L, LP | 2,376 | 2,376 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME- MERIT ENERGY PARTNERS H, LP | 3,706 | 3,706 | 3,706 |
| ROYALTY INC- MERIT ENERGY PARTNERS H, LP | 63,603 | 63,603 | 63,603 |
| OTHER INCOME- NORTHERN TRUST | 20 | 20 | 20 |
| OTHER INCOME- ANGELES GLOBAL EQUITY OPPORTUNITY | 1,152 | 1,152 | 1,152 |
| OTHER INCOME- ANGELES PRIVATE CREDIT FUND 2 | 10,844 | 10,844 | 10,844 |
| ROYALTY INC- MERIT ENERGY PARTNERS L, LP | 5,963 | 5,963 | 5,963 |
| SECTION 1231 GAIN - MERIT ENERGY PARTNERS H | 4,154 | 4,154 | 4,154 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 101,243 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE | 2,307 | 0 | 0 | |
| FOREIGN TAXES PAID - ANGELES GLOBAL K-1 | 383 | 383 | 0 | |
| FOREIGN TAXES PAID - ANGELES PRIVATE EQUITY K-1 | 12 | 12 | 0 |