| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 89,561 | 67,170 | 22,390 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SEE AUDITED FINANCIAL STATEMENTS | 2021-01-01 | 297,316 | 158,644 | SL | 39.000000000000 | 41,211 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FROST WC793 | 18,584,460 | 18,584,460 |
| JP MORGAN 2008 | 2,310,383 | 2,310,383 |
| STIFEL 4053 | 3,946,719 | 3,946,719 |
| BMO HARRIS - EQUITY | 172,250,452 | 172,250,452 |
| BMO HARRIS - FIXED INCOME | 53,603,624 | 53,603,624 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SEE AUDITED FINANCIAL STATEMENTS | 297,316 | 199,855 | 97,461 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 20,982 | 10,491 | 10,490 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BENEFIT IN MARITAL TRUST | 242,378 | 238,181 | 238,181 |
| CHARITABLE REMAINDER UNITRUSTS | 2,887,420 | 3,224,695 | 3,224,695 |
| INTEREST RECEIVABLE | 9,356 | 416,895 | 416,895 |
| NOTE RECEIVABLE | 82,000 | 127 | 127 |
| DEFERRED EXCISE TAX | 0 | 158,115 | 158,115 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF MARITAL TRUST | 4,197 |
| UNREALIZED GAINS AND LOSSES | 11,184,209 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE | 15,836 | 3,959 | 11,877 | |
| INFORMATION TECHNOLOGY | 7,224 | 0 | 7,224 | |
| GRANT ADMINISTRATION | 7,000 | 0 | 7,000 | |
| BANK CHARGES | 1,073 | 268 | 805 | |
| POSTAGE AND SHIPPING | 3,912 | 978 | 2,934 | |
| MEMBERSHIP FEES | 6,748 | 1,687 | 5,061 | |
| PRINTING AND REPRODUCTION | 2,718 | 680 | 2,038 | |
| RECRUITING | 2,500 | 0 | 2,500 | |
| RESEARCH AND SUBSCRIPTIONS | 859 | 215 | 644 | |
| MISCELLANEOUS | 1,490 | 373 | 1,117 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP REVENUE | -43,653 | -43,653 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF CRUT | 337,275 |
| PRIOR PERIOD ADJUSTMENT | 139,655 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY | 943,895 | 943,895 | 0 | |
| TRUSTEE FEE | 60,000 | 0 | 60,000 | |
| CONSULTING | 96,344 | 0 | 96,344 | |
| PAYROLL | 18,194 | 0 | 18,194 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 30,092 | 0 | 30,092 | |
| FOREIGN TAX | 6,040 | 6,040 | 0 | |
| EXCISE TAX | 79,117 | 0 | 0 |