| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PUBLIC EQUITY - MERRILL LYNCH | 3,263,000 | 4,782,241 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THE CHILDRENS INVESTMENT FUND | AT COST | 505,000 | 1,003,000 |
| BLACKSTONE PRIVATE CREDIT FUND | AT COST | 1,507,500 | 1,533,057 |
| BLACKSTONE REAL ESTATE INCOME TRUST INC | AT COST | 793,976 | 1,028,381 |
| IMPACTIVE CAPITAL FUND LTD | AT COST | 505,000 | 546,942 |
| JLL INCOME PROPERTY TRUST INC | AT COST | 693,361 | 633,047 |
| KKR NORTH AMERICA BUYOUT ACCESS FUND XIII OFFSHORE | AT COST | 372,522 | 400,317 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 5,020 | 2,510 | 2,510 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 0 | 2,609 | 2,609 |
| Description | Amount |
|---|---|
| NET ADJUSTMENTS TO CAPITAL ACCOUNTS | 104,243 |
| ACCOUNTING ADJUSTMENTS | 37,992 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 150 | 75 | 75 | |
| OTHER DEDUCTIONS | 682 | 682 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 720 | 720 | 0 | |
| FEDERAL TAXES | 9,963 | 0 | 0 | |
| MA FILING FEE | 500 | 0 | 500 |