| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,274 | 4,274 | 0 | 4,274 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ML #2176 CORE EQUITIES | 1,804,257 | 1,804,257 |
| ML #2017 PRIVATE EQUITIES | 1,727,154 | 1,727,154 |
| ML #2184 DIVIDEND GROWTH | 989,370 | 989,370 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ML #2278 BLACKSTONE ALTERNATIVES SOLUTION 2014 TRUST | AT COST | 262,500 | 51,644 |
| ML #2278 BREP EUROPE IV REAL ESTATE FUND | AT COST | 231,250 | 39,181 |
| ML #2278 CRESCENT VI MEZZANINE | AT COST | 279,750 | 33,857 |
| ML #2278 BLACKSTONE ALTERNATIVES SOLUTION IV FUND | AT COST | 306,250 | 265,355 |
| ML #2278 BLACKSTONE ALTERNATIVES SOLUTION V FUND | AT COST | 232,500 | 274,178 |
| GREEN BAY PACKER SUPER BOWL RING | AT COST | 20,000 | 20,000 |
| ML #2278 ACP POWER AND ENERGY REAL ASSET FUND | AT COST | 354,750 | 1,730 |
| ML #2278 LS REAL ESTATE RECOVERY IV TRUST | AT COST | 250,110 | 82,313 |
| ML #2278 BX STRATEGIC PARTNERS | AT COST | 112,000 | 115,534 |
| ML #2278 BLACKSTONE REAL ESTATE | AT COST | 335,000 | 330,233 |
| ML #2278 PARTNERS GROUP | AT COST | 345,487 | 364,960 |
| ML #2278 BREP X COMMERCIAL REAL | AT COST | 17,000 | 11,123 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INCOME TAX | 1,212 | 15,520 | 15,520 |
| DIRECTOR/OFFICER RECEIVABLE | 30,000 | 0 | 0 |
| OTHER INVESTMENT | 0 | 8,000 | 8,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 400 | 400 | 0 | 400 |
| OUTSIDE SERVICES | 6,109 | 6,109 | 0 | 6,109 |
| ADMINISTRATIVE EXPENSE | 24,914 | 24,914 | 0 | 24,914 |
| GIFTS | 495 | 495 | 0 | 495 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MERRIL LYNCH CAP GAIN DISTRIBUTION | 77 | 77 | 0 |
| 243 | 243 | 243 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 521,439 |
| PRIOR PERIOD ADJUSTMENT | 100,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 10,622 | 10,622 | 0 | 10,622 |