| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 108,290 | 81,217 | 27,072 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BMO HARRIS - EQUITY | 158,899,230 | 158,899,230 |
| BMO HARRIS - FIXED INCOME | 40,859,406 | 40,859,406 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HPS MEZZANINE PRIVATE INVESTORS OFFSHORE 2019 LP | FMV | 884,920 | 884,920 |
| OAK HILL CAPITAL PARTNERS V ONSHORE FEEDER LP | FMV | 5,855,243 | 5,855,243 |
| PEG GLOBAL PRIVATE EQUITY VIII OFFSHORE SPECIAL LP | FMV | 1,788,600 | 1,788,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 78,133 | 39,067 | 39,066 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BENEFIT IN MARITAL TRUST | 238,181 | 236,529 | 236,529 |
| CHARITABLE REMAINDER UNITRUSTS | 3,224,695 | 2,628,547 | 2,628,547 |
| INTEREST RECEIVABLE | 416,895 | 541,142 | 541,142 |
| NOTE RECEIVABLE | 127 | 0 | 0 |
| DEFERRED EXCISE TAX | 158,115 | 582,800 | 582,501 |
| RIGHT OF USE ASSET | 0 | 91,920 | 91,920 |
| Description | Amount |
|---|---|
| CHANGE IN VALUE OF MARITAL TRUST | 39 |
| CHANGE IN VALUE OF CRUT | 596,148 |
| UNREALIZED GAINS AND LOSSES | 41,742,072 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMORTIZATION | 1,552 | 0 | 1,552 | |
| BANK CHARGES | 1,636 | 1,636 | 0 | |
| GRANT ADMINISTRATION | 7,250 | 0 | 7,250 | |
| INFORMATION TECHNOLOGY | 39,587 | 2,079 | 37,508 | |
| INSURANCE | 16,376 | 8,188 | 8,188 | |
| MEMBERSHIP FEES | 4,847 | 2,424 | 2,423 | |
| OFFICE | 15,238 | 4,050 | 11,188 | |
| POSTAGE AND SHIPPING | 2,847 | 0 | 2,847 | |
| RECRUITING | 92,750 | 0 | 92,750 | |
| RESEARCH AND SUBSCRIPTIONS | 33 | 8 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP REVENUE | -187,921 | -187,921 | |
| EXCISE TAXES | 326,516 | 326,516 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED RENT LIABILITY | 0 | 102,378 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY | 302,885 | 302,885 | 0 | |
| TRUSTEE FEE | 61,742 | 0 | 61,742 | |
| CONSULTING | 144,328 | 0 | 144,328 | |
| PAYROLL | 13,888 | 0 | 13,888 | |
| MARKETING AND COMMUNICATIONS | 15,725 | 0 | 15,725 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 27,075 | 0 | 27,075 |