| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 60,721 | 45,540 | 15,182 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| BMO HARRIS - EQUITY | 180,081,771 | 180,081,771 |
| BMO HARRIS - FIXED INCOME | 44,219,134 | 44,219,134 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HPS MEZZANINE PRIVATE INVESTORS OFFSHORE 2019 LP | FMV | 977,936 | 977,936 |
| OAK HILL CAPITAL PARTNERS V ONSHORE FEEDER LP | FMV | 5,522,913 | 5,522,913 |
| PEG GLOBAL PRIVATE EQUITY VIII OFFSHORE SPECIAL LP | FMV | 1,902,622 | 1,902,622 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 23,755 | 2,376 | 21,378 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| BENEFIT IN MARITAL TRUST | 236,529 | 0 | 0 |
| CHARITABLE REMAINDER UNITRUSTS | 2,628,547 | 3,018,024 | 3,018,024 |
| INTEREST RECEIVABLE | 541,142 | 177,164 | 177,164 |
| DEFERRED EXCISE TAX | 582,800 | 0 | 0 |
| RIGHT OF USE ASSET | 91,920 | 37,608 | 37,608 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES | 5,236 | 5,236 | 0 | |
| OFFICE | 29,992 | 2,731 | 27,261 | |
| MEMBERSHIP FEES | 10,790 | 1,619 | 9,171 | |
| INFORMATION TECHNOLOGY | 20,292 | 1,466 | 18,826 | |
| INSURANCE | 8,031 | 1,205 | 6,826 | |
| RESEARCH AND SUBSCRIPTIONS | 65 | 10 | 55 | |
| POSTAGE AND SHIPPING | 189 | 0 | 189 | |
| GRANT ADMINISTRATION | 7,800 | 0 | 7,800 | |
| AMORTIZATION | 54,312 | 0 | 54,312 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP REVENUE | -238,830 | -238,830 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS AND LOSSES | 25,437,941 |
| CHANGE IN VALUE OF CRUT | 389,477 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED RENT LIABILITY | 102,378 | 41,795 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY | 484,751 | 484,751 | 0 | |
| CONSULTING | 395 | 0 | 395 | |
| PAYROLL | 13,169 | 0 | 13,169 | |
| MARKETING AND COMMUNICATIONS | 15,299 | 0 | 15,299 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX | 16,831 | 0 | 16,831 | |
| EXCISE TAX | 1,004,232 | 0 | 0 |