| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit fees | 18,655 | 9,328 | 0 | 9,327 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold improvements | 2001-11-01 | 33,483 | 33,268 | SL | 39.5000 | 215 | 62 | ||
| Equipment | 2009-01-01 | 27,336 | 9,361 | SL | 5.0000 | 3,545 | 951 | ||
| Leasehold improvements | 2017-04-01 | 100,442 | SL | 15.0000 | 3,348 | 971 | |||
| Furniture | 2017-01-01 | 64,765 | SL | 7.0000 | 4,626 | 1,390 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 5250 shs Anheuser Busch Inbev Sa | 575,030 | 585,690 |
| 2450 shs Canadian Pac Ry Ltd Com | 309,923 | 447,762 |
| 5052 shs Restaurant Brands Intl Inc Com | 273,236 | 310,597 |
| 16300 shs Novo-Nordisk A S | 220,948 | 874,821 |
| 6270 shs Total Sa | 393,389 | 346,606 |
| 4119 shs Icon Plc Com | 273,440 | 461,946 |
| 5859 shs Sodastream International Ltd | 170,204 | 412,122 |
| 3800 shs Asml Hldg | 385,455 | 660,516 |
| 216000 shs China Hongxing | 1 | 1 |
| 14380 shs Nestle S A | 589,113 | 1,236,249 |
| 7260 shs Novartis Ag | 662,491 | 609,550 |
| 22660 shs Roche Hldg Ltd Sponsored | 463,634 | 715,603 |
| 3461 shs Liberty Interactive | 185,030 | 187,725 |
| 1772679 shs 1st Horizon Natl Corp Com | 256,946 | 354,359 |
| 13110 shs Abbott Lab Com | 336,492 | 748,188 |
| 9870 shs Abbvie Inc Com | 232,201 | 954,528 |
| 1550 shs Alphabet Inc Cap Stk | 1,155,781 | 1,621,920 |
| 21220 shs Altria Group Inc Com | 221,278 | 1,515,320 |
| 8600 shs American Express Co | 756,035 | 854,066 |
| 14280 shs Apple Inc Com Stk | 406,386 | 2,416,604 |
| 4675 shs Aramark Com | 175,875 | 199,810 |
| 1600 shs Automatic Data Processing Inc | 59,687 | 187,504 |
| 7050 shs Berry Global Group Inc | 261,395 | 413,624 |
| 2350 shs Blackrock Inc Com Stk | 613,042 | 1,207,219 |
| 4475 shs Broadridge Finl Solutions Inc | 284,939 | 405,346 |
| 2811 shs Burlington Stores Inc Com | 313,511 | 345,837 |
| 8880 shs Carbonite Inc Com | 205,392 | 222,888 |
| 4806 shs CDW Corp Com | 331,943 | 333,969 |
| 1899 shs Centene Corp Del Com | 145,875 | 191,571 |
| 5913 shs Chemical Finl Corp Com | 253,771 | 316,168 |
| 9510 shs Chevron Corp Com | 478,957 | 1,190,557 |
| 7900 shs Chubb Ltd Ord | 830,396 | 1,154,427 |
| 2905 shs Church & Dwight Inc Com | 148,400 | 145,744 |
| 26620 shs Coca Cola Co Com | 664,064 | 1,221,326 |
| 26680 shs Comcast Corp New-Cl A | 779,826 | 1,068,534 |
| 11710 shs Conocophillips Com | 331,050 | 642,762 |
| 3550 shs Constellation Brands Inc Cl A | 552,233 | 811,424 |
| 2346 shs Coresite Rlty Corp Coresite Rea | 90,009 | 267,209 |
| 2052 shs Cullen / Frost Bankers Inc Com | 176,834 | 194,222 |
| 27302 shs Cypress Semiconductor Corp Com | 355,719 | 416,082 |
| 2955 shs Diamondback Energy Inc Com | 298,537 | 373,069 |
| 7694 shs E Trade Finl Corp | 283,358 | 381,392 |
| 1919 shs Eagle Matls Inc Com | 191,109 | 217,423 |
| 1814 shs Epam Sys Inc Com Stk | 145,235 | 194,878 |
| 4826 shs Essent Group Ltd Com Stk | 182,901 | 209,545 |
| 6650 shs Estee Lauder Companies Inc Cl A | 547,210 | 846,146 |
| 4791 shs Exelixis Inc Com Stk | 93,241 | 145,646 |
| 16160 shs Exxon Mobil Corp Com | 1,109,108 | 1,351,622 |
| 11750 shs Facebook Inc Com | 1,287,785 | 2,073,405 |
| 5976 shs Fcb Finl Hldgs Inc Cl A Cl A | 295,957 | 303,581 |
| 6050 shs First Solar Inc Com | 289,091 | 408,496 |
| 5230 shs Firstcash Inc Com | 285,894 | 352,764 |
| 1862 shs Fleetcor Technologies Inc Com | 289,333 | 358,305 |
| 2980 shs Global Pmts Inc Com | 242,881 | 298,715 |
| 4033 shs Healthcare Svcs Group Inc Com | 140,346 | 212,620 |
| 2155 shs Heico Corp New Com | 93,634 | 203,324 |
| 2624 shs Hill-Rom Hldgs Inc Com Stk | 155,513 | 221,177 |
| 3540 shs Insperity Inc Com | 90,775 | 203,019 |
| 8650 shs Intercontinental Exchange Inc C | 408,115 | 610,344 |
| 1975 shs Intuitive Surgical Inc Com New | 397,419 | 720,757 |
| 1528 shs John Bean Technologies Corp Com | 130,944 | 169,302 |
| 13108 shs JPMorgan Chase & Co Com | 381,571 | 1,401,770 |
| 6294 shs Kar Auction Svcs Inc Com Stk | 299,931 | 317,910 |
| 1754 shs KS Cy Southn | 187,266 | 184,556 |
| 2022 shs Lab Corp Amer Hldgs Com New | 285,065 | 322,529 |
| 9596 shs LKQ Corp Com Lkq Corp | 256,695 | 390,269 |
| 9653 shs M / I Homes Inc | 256,215 | 332,063 |
| 4120 shs Mc Donalds Corp Com | 238,250 | 709,134 |
| 25050 shs Microsoft Corp Com | 1,362,476 | 2,142,777 |
| 11022 shs Newfield Exploration | 291,471 | 347,524 |
| 8750 shs Nike Inc Cl B | 489,915 | 547,313 |
| 2540 shs Norwegian Cruise Line Hldgs Ltd | 142,268 | 135,255 |
| 3556 shs Nutri Sys Inc New Com | 193,765 | 187,046 |
| 1550 shs Old Dominion Fght Line Inc Com | 137,093 | 203,903 |
| 7200 shs Ollies Bargain Outlet Hldgs Inc | 176,733 | 383,400 |
| 6000 shs Pepsico Inc Com | 339,222 | 719,520 |
| 21030 shs Philip Morris Intl Com Stk Npv | 596,888 | 2,221,820 |
| 5397 shs Pinnacle Foods Inc Del Com | 264,321 | 320,960 |
| 3523 shs Polyone Corp Com | 136,910 | 153,251 |
| 2812 shs Pra Health Sciences Inc Com | 182,673 | 256,089 |
| 3900 shs Praxair Inc Com | 288,007 | 603,252 |
| 4540 shs Procter & Gamble Com | 239,801 | 417,135 |
| 2023 shs Proto Labs Inc Com | 141,425 | 208,369 |
| 3893 shs Qorvo Inc Com | 301,379 | 259,274 |
| 7928 shs Quanta Svcs Inc Com | 288,738 | 310,064 |
| 2381 shs Resmed Inc Com | 136,767 | 201,647 |
| 15442 shs Ring Energy Inc Com | 210,868 | 214,644 |
| 2295 shs Ryman Hospitality Pptys Inc Com | 147,553 | 158,401 |
| 1136 shs SBA Communications Corp | 145,617 | 185,577 |
| 8374 shs Skechers U S A Inc Cl A | 263,574 | 316,872 |
| 8700 shs State Str Corp Com | 681,498 | 849,207 |
| 4227 shs Steel Dynamics Inc Com | 150,978 | 182,311 |
| 5257 shs Stifel Finl Corp Com | 314,133 | 313,107 |
| 4398 shs Supernus Pharmaceuticals Inc Co | 137,338 | 175,260 |
| 1575 shs SVB Financial Group Common Stoc | 307,271 | 368,188 |
| 3952 shs Terex Corp New Com | 142,340 | 190,565 |
| 10940 shs Texas Instruments Inc Com | 288,278 | 1,142,574 |
| 3175 shs Tractor Supply Co Com | 200,399 | 237,331 |
| 4709 shs Transunion Com | 180,656 | 258,807 |
| 5849 shs Trupanion Inc Com | 93,352 | 171,200 |
| 8050 shs Twenty-First Century Fox Inc Cl | 285,004 | 277,967 |
| 7400 shs Twenty-First Centy Fox Inc Cl B | 267,589 | 252,488 |
| 15176 shs U M H Pptys Inc Com Stk | 233,670 | 226,122 |
| 7550 shs Union Pac Corp Com | 742,952 | 1,012,455 |
| 15399 shs Unit Corp Com | 251,037 | 338,778 |
| 1395 shs United Rentals Inc Com | 150,336 | 239,814 |
| 3350 shs Unitedhealth Group Inc Com | 497,758 | 738,541 |
| 19843 shs USA Technologies Inc Com No | 92,559 | 193,469 |
| 21873 shs Val Natl Bancorp Com | 279,583 | 245,415 |
| 1837 shs Verisk Analytics Inc Com | 134,998 | 176,352 |
| 10150 shs Visa Inc Com Cl A Stk | 745,002 | 1,157,303 |
| 6260 shs Walgreens Boots Alliance Inc Co | 211,383 | 454,601 |
| 6900 shs Walt Disney Co | 699,396 | 741,819 |
| 5325 shs Waste Connections Inc Com | 169,500 | 377,756 |
| 5644 shs Webster Fncl Corp Waterbury Con | 299,267 | 316,967 |
| 10570 shs Wells Fargo & Co New Com Stk | 557,046 | 641,282 |
| 5871 shs Western Alliance Bancorporation | 288,921 | 332,416 |
| 4684 shs Westlake Chem Corp Com Stk | 273,486 | 498,987 |
| 7334 shs XPO Logistics Inc Com | 359,395 | 671,721 |
| 6317 shs Zions Bancorporation N A | 268,798 | 321,093 |
| 261572 shs NTGI Russell 1000 Eqty Inde | 44,038,720 | 55,317,173 |
| 1325677 shs DFA U S Targeted Value Por | 26,751,098 | 32,996,112 |
| 4425 shs Spdr Ser Tr S&P Biotech ETF | 263,709 | 375,541 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AKO European Long-Only Fund Ltd | AT COST | 20,000,000 | 20,704,000 |
| Blackgold Private Energy Partners LP | AT COST | 10,178,384 | 10,331,550 |
| Cedar Rock Capital Partners LLC | AT COST | 20,181,152 | 20,868,404 |
| CREA Partners II LP | AT COST | 63,660 | 71,715 |
| Eminence Fund Ltd | AT COST | 20,000,000 | 21,714,082 |
| Encap Flatrock Midstream Fund II-C LP | AT COST | 1,765,660 | 1,988,529 |
| Highland Cap Invs Corp Hldg (Red River) | AT COST | 962,110 | 1 |
| LSV International Small Cap Equity Fund | AT COST | 11,756,784 | 15,213,800 |
| Oaktree Mezzanine Fund III LP | AT COST | 8,495 | 6,387 |
| OCM Opportunities Fund IV-B LP | AT COST | 2,997 | 1,275 |
| OCM Opportunities Fund VIIB LP | AT COST | 773,792 | 530,997 |
| OCM Principal Opportunities Fund III LP | AT COST | 273,055 | 29,589 |
| Peruvian and E Euro Monetization Cl B | AT COST | 21,221 | 19,019 |
| Stelliam Offshore Long Fund Ltd | AT COST | 20,000,000 | 21,692,986 |
| Stelliam Opportunity Fund LP | AT COST | 762,514 | 763,808 |
| Stonelake Opportunity Partners II LP | AT COST | 1 | 5,302,378 |
| Stonelake Opportunity Partners III LP | AT COST | 7,515,530 | 13,339,223 |
| Stonelake Opportunity Partners IV LP | AT COST | 2,560,431 | 3,343,726 |
| Tremblant Long Fund Ltd | AT COST | 15,000,000 | 15,342,027 |
| Accrued income | AT COST | 104,765 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 64,764 | 4,626 | 60,138 | 60,138 |
| Machinery and Equipment | 27,336 | 8,273 | 19,063 | 19,063 |
| Improvements | 100,442 | 3,348 | 97,094 | 97,094 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 5,909 | 0 | 0 | 5,909 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 2,800 | 840 | 1,960 | |
| Bank custodial fees | 125,941 | 125,941 | ||
| Dues and subscriptions | 11,248 | 799 | 10,450 | |
| Insurance | 24,570 | 7,371 | 17,199 | |
| Oil & gas other deductions | 21,417 | 21,417 | ||
| Other administrative expenses | 14,495 | 4,348 | 10,146 | |
| Other investment fees | 341 | 341 | ||
| Repairs/maintenance | 6,242 | 1,873 | 4,369 | |
| Supplies | 24,950 | 7,485 | 17,465 | |
| Technology | 10,423 | 3,127 | 7,296 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Commission recapture | 19,589 | 19,589 | |
| Oil & gas royalties | 257,784 | 257,784 | |
| Passthrough K-1 Income | 2,843,038 | 2,894,234 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment consulting fees | 65,430 | 65,430 | 0 | 0 |
| Investment management fees | 1,215,684 | 1,215,684 | 0 | 0 |
| Other professional fees | 1,915 | 575 | 0 | 1,340 |
| Payroll services | 6,763 | 2,029 | 0 | 4,734 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ad valorem taxes | 9,126 | 9,126 | ||
| Excise tax | 400,000 | |||
| Income tax | 450,000 | |||
| O & G production taxes | 7,877 | 7,877 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| BlackGold Private Equity Partners |
109 N Post Oak Ln Ste 500 Houston,TX77024 |
81-1616295 | Distribution from investment fund. Entity is not a business enterprise, per IRC 4943(d)(3)(B). | 365,974 |
| Total | 365,974 | |||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| BlackGold Private Equity Partners |
109 N Post Oak Ln Ste 500 Houston,TX77024 |
81-1616295 | Contributions to investment fund. Entity is not a business enterprise, per IRC 4943(d)(3)(B). | 3,295,138 |
| Total | 3,295,138 | |||