| 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 | 1,884,425 | 1,884,425 |
| ML #2017 PRIVATE EQUITIES | 1,219,320 | 1,219,320 |
| ML #2184 DIVIDEND GROWTH | 1,117,468 | 1,117,468 |
| 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 | 46,969 |
| ML #2278 BREP EUROPE IV REAL ESTATE FUND | AT COST | 238,750 | 38,096 |
| ML #2278 CRESCENT VI MEZZANINE | AT COST | 279,750 | 16,391 |
| ML #2278 BLACKSTONE ALTERNATIVES SOLUTION IV FUND | AT COST | 306,250 | 233,891 |
| ML #2278 BLACKSTONE ALTERNATIVES SOLUTION V FUND | AT COST | 232,500 | 248,946 |
| 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 | 1,839 |
| ML #2278 LS REAL ESTATE RECOVERY IV TRUST | AT COST | 272,620 | 74,522 |
| ML #2278 BX STRATEGIC PARTNERS | AT COST | 210,000 | 222,105 |
| ML #2278 BLACKSTONE REAL ESTATE | AT COST | 335,000 | 320,790 |
| ML #2278 PARTNERS GROUP | AT COST | 355,671 | 380,602 |
| ML #2278 BREP X COMMERCIAL REAL | AT COST | 67,000 | 63,324 |
| ML #2278 FF PRIVATE EQUITIES AT COST:COLLER SECONDARIES ACCESS | AT COST | 86,950 | 104,828 |
| ML #2278 FF PRIVATE EQUITIES AT COST:CARLYLE AIIP SECONDARIES A | AT COST | 85,100 | 81,400 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID INCOME TAX | 15,520 | 1,212 | 1,212 |
| OTHER INVESTMENT | 8,000 | 8,000 | 8,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK SERVICE CHARGES | 180 | 180 | 0 | 180 |
| OUTSIDE SERVICES | 4,720 | 4,720 | 0 | 4,720 |
| ADMINISTRATIVE EXPENSE | 28,777 | 28,777 | 0 | 28,777 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MERRIL LYNCH CAP GAIN DISTRIBUTION | 527 | 527 | 0 |
| MISCELLANEOUS INCOME | 199 | 199 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS/LOSSES | 166,408 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAXES | 4,981 | 4,981 | 0 | 4,981 |
| FOREIGN TAX PAID | 2,447 | 2,447 | 0 | 2,447 |