| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit fees | 19,035 | 9,518 | 0 | 9,517 |
| Tax compliance | 14,656 | 5,328 | 0 | 7,328 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Equipment | 2009-01-01 | 27,336 | 12,906 | SL | 5.0000 | 5,251 | 1,483 | ||
| Leasehold improvements | 2017-04-01 | 100,442 | 3,348 | SL | 15.0000 | 6,696 | 1,942 | ||
| Furniture | 2017-01-01 | 64,765 | 4,626 | SL | 7.0000 | 9,252 | 2,780 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Passthrough - ST capital gain UBI | 5,755 | Cost | 5,755 | |||||||
| Passthrough - LT capital gain UBI | 46,512 | Cost | 46,512 | |||||||
| Passthrough 1231 capital gain -UBI | 2,358,700 | Cost | 2,358,700 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 10510 shs Abbott Lab Com | 280,086 | 760,188 |
| 8270 shs Abbvie Inc Com Usd0.01 | 194,560 | 762,411 |
| 1400 shs Air Prod & Chem Inc Com | 219,352 | 224,070 |
| 1300 shs Alphabet Inc Cap Stk | 984,451 | 1,346,293 |
| 17820 shs Altria Group Inc Com | 185,823 | 880,130 |
| 715 shs Amazon Com Inc Com | 1,205,396 | 1,073,909 |
| 7200 shs American Express Co | 632,287 | 686,304 |
| 3200 shs Anheuser Busch Inbev Sa/Nv Spon | 350,638 | 210,592 |
| 11980 shs Apple Inc | 339,459 | 1,889,725 |
| 3200 shs Asml Hldg Nv Ny Reg | 324,594 | 497,984 |
| 1350 shs Automatic Data Processing | 50,850 | 177,012 |
| 1950 shs Blackrock Inc | 546,330 | 765,999 |
| 2050 shs Canadian Pac Ry Ltd Com | 259,323 | 364,121 |
| 7710 shs Chevron Corp Com | 411,703 | 838,771 |
| 6650 shs Chubb Ltd Ord | 703,121 | 859,047 |
| 22370 shs Coca Cola Co Com | 558,043 | 1,059,220 |
| 22380 shs Comcast Corp New-Cl A | 684,102 | 762,039 |
| 9810 shs Conocophillips Com | 277,335 | 611,654 |
| 1350 shs Constellation Brands | 211,612 | 217,107 |
| 5600 shs Estee Lauder Companies | 466,924 | 728,560 |
| 13560 shs Exxon Mobil Corp | 930,662 | 924,656 |
| 11200 shs Facebook Inc | 1,375,747 | 1,468,208 |
| 16500 shs Infineon Tech Ag Spons | 405,969 | 329,753 |
| 5450 shs Intercontl Exchange | 256,812 | 410,549 |
| 1675 shs Intuitive Surgical Inc | 340,638 | 802,191 |
| 11008 shs Jpmorgan Chase & Co | 333,491 | 1,074,601 |
| 1200 shs Mastercard Inc Cl A | 266,999 | 226,380 |
| 3470 shs Mc Donalds Corp | 201,737 | 616,168 |
| 20750 shs Microsoft Corp Com | 1,154,667 | 2,107,578 |
| 7430 shs Nestle S A Sponsored | 304,389 | 601,533 |
| 7350 shs Nike Inc Cl B | 411,369 | 544,929 |
| 13700 shs Novo-Nordisk A S Adr | 185,705 | 631,159 |
| 5050 shs Pepsico Inc Com | 285,512 | 557,924 |
| 15680 shs Philip Morris Intl Npv | 468,720 | 1,046,797 |
| 6700 shs Twenty-First Mandatory | 243,946 | 320,126 |
| 7450 shs Twenty-First Mandatory Ex | 263,761 | 358,494 |
| 19010 shs Roche Hldg Ltd Sponsored | 389,042 | 590,831 |
| 850 shs Sherwin-Williams Co Com | 387,234 | 334,441 |
| 8900 shs State Str Corp Com | 715,408 | 561,323 |
| 9190 shs Texas Instruments Inc | 241,867 | 868,455 |
| 5070 shs Total Sa | 324,121 | 264,553 |
| 6350 shs Union Pac Corp Com | 635,420 | 877,761 |
| 2800 shs Unitedhealth Group Inc | 420,346 | 697,536 |
| 3550 shs Verisk Analytics Inc | 351,175 | 387,092 |
| 8500 shs Visa Inc Com Cl A Stk | 632,132 | 1,121,490 |
| 3300 shs Walt Disney Co | 343,980 | 361,845 |
| 6970 shs Wells Fargo & Co New | 374,562 | 321,178 |
| 1200 shs Advance Auto Pts Inc Com | 216,330 | 188,952 |
| 19250 shs Aes Corp Com | 226,114 | 278,355 |
| 2063 shs Akamai Technologies Inc | 129,033 | 126,008 |
| 4277 shs Aramark Com | 166,867 | 123,905 |
| 2024 shs Broadridge Finl Solutions | 128,875 | 194,810 |
| 813 shs Burlington Stores Inc Com | 90,674 | 132,251 |
| 11352 shs Caretrust Reit Inc Com | 219,607 | 209,558 |
| 1996 shs Cboe Global Markets Inc | 218,297 | 195,269 |
| 3258 shs Cdw Corp Com | 224,733 | 264,061 |
| 1108 shs Centene Corp Del Com | 98,931 | 127,752 |
| 11129 shs Centerpoint Energy | 315,949 | 314,172 |
| 4069 shs Church & Dwight Inc Com | 203,634 | 267,577 |
| 4052 shs Ciena Corp Com New | 133,968 | 137,403 |
| 2296 shs Coresite Rlty Corp | 88,035 | 200,280 |
| 1877 shs Cyber-Ark Software Ltd | 134,147 | 139,161 |
| 2003 shs Diamondback Energy Inc | 202,357 | 185,678 |
| 1227 shs Epam Sys Inc | 98,238 | 142,344 |
| 3376 shs Euronet Worldwide | 317,522 | 345,635 |
| 3542 shs Firstcash Inc Com | 188,147 | 256,264 |
| 1828 shs Fleetcor Technologies | 283,878 | 339,496 |
| 1951 shs Global Pmts Inc Com | 158,982 | 201,207 |
| 2128 shs Green Dot Corp | 154,435 | 169,219 |
| 3768 shs Healthcare Svcs Group Inc | 131,125 | 151,398 |
| 2282 shs Heico Corp New | 63,457 | 176,809 |
| 2479 shs Iberiabank Corp | 204,297 | 159,350 |
| 1669 shs Icon Plc Com | 88,358 | 215,651 |
| 4262 shs Kar Auction Svcs Inc | 203,044 | 203,383 |
| 1371 shs Lab Corp Amer Hldgs | 187,691 | 173,240 |
| 632 shs Lennox Intl Inc Com | 137,310 | 138,320 |
| 5251 shs Lkq Corp Com Lkq Corp | 140,139 | 124,606 |
| 201 shs Markel Corp Holding Co | 228,757 | 208,648 |
| 6213 shs Mosaic Co/The | 226,464 | 181,482 |
| 7521 shs National Storage Affil | 218,024 | 199,006 |
| 12256 shs Nomad Foods Limited | 236,086 | 204,920 |
| 1576 shs Old Dominion Freight Ln | 198,632 | 194,620 |
| 2121 shs Ollies Bargain Outlet | 52,062 | 141,068 |
| 10912 shs Parsley Energy Inc Cl A Cl A | 255,761 | 174,374 |
| 2787 shs Perkinelmer Inc Com | 240,592 | 218,919 |
| 2205 shs Post Hldgs Inc | 206,686 | 196,532 |
| 3345 shs Pra Health Sciences | 260,323 | 307,606 |
| 5382 shs Premier Inc Cl A Cl A | 205,444 | 201,018 |
| 4007 shs Chemical Name And Cusip | 146,729 | 146,696 |
| 1612 shs Resmed Inc Com | 91,975 | 183,558 |
| 2502 shs Restaurant Brands Intl | 135,320 | 130,855 |
| 3206 shs Ryman Hospitality Pptys | 218,337 | 213,808 |
| 4617 shs Sensata Technologies | 215,615 | 207,026 |
| 5801 shs Servicemaster Global | 238,827 | 213,129 |
| 2206 Spdr Ser Tr S&P Biotech Etf | 131,469 | 158,281 |
| 5359 shs Ss&C Technologies Hldgs | 269,290 | 241,744 |
| 2428 shs Tractor Supply Co Com | 210,172 | 202,592 |
| 3178 shs Transunion Com | 121,921 | 180,510 |
| 973 shs Ulta Beauty Inc | 255,939 | 238,229 |
| 1262 shs United Rentals Inc Com | 128,293 | 129,393 |
| 1814 shs Unvl Health Services | 240,818 | 211,440 |
| 7306 shs Upland Software Inc Com | 221,345 | 198,577 |
| 2459 shs Verisk Analytics Inc | 223,506 | 268,129 |
| 2540 shs Waste Connections | 79,012 | 188,595 |
| 3824 shs Webster Fncl Corp Waterbury Con | 202,506 | 188,485 |
| 253 shs White Mountains Insurance | 243,185 | 216,996 |
| 4288 shs Zions Bancorporation N A | 176,019 | 174,688 |
| 216000 shs China Hongxing Spo | 1 | 1 |
| 995243.36 shs DFA US Targeted Value | 20,664,762 | 19,735,676 |
| 233795.43 shs NTGI Russell 1000 | 41,505,019 | 46,169,220 |
| 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 | 20,044,000 |
| Blackgold Private Energy Partners | AT COST | 10,038,283 | 9,172,989 |
| Cedar Rock Capital Partners LLC | AT COST | 20,999,850 | 18,741,568 |
| Cevian Capital II Ltd | AT COST | 12,000,000 | 10,296,120 |
| Coatue Offshore Fund Ltd | AT COST | 15,000,000 | 13,468,856 |
| CREA Partners II LP | AT COST | 1,935,389 | 1,699,791 |
| Eminence Fund Ltd | AT COST | 20,000,000 | 19,992,426 |
| Encap Flatrock Midstream Fund II-C LP | AT COST | 1,571,372 | 1,422,710 |
| GSR 2017 Opportunities Fund LP | AT COST | 97,631 | 97,072 |
| GSR Ventures VI LP | AT COST | 192,365 | 192,816 |
| Highland Cap Invs Corp Hldg | AT COST | 870,035 | 1 |
| LSV Internatnl Small Cap Equity | AT COST | 12,466,812 | 11,987,462 |
| Oaktree Mezzanine Fund III LP | AT COST | 11,772 | 12,027 |
| OCM Opportunities Fund IV-B LP | AT COST | 153 | 1 |
| OCM Opportunities Fund VIIB LP | AT COST | 388,301 | 214,212 |
| OCM Principal Opport Fund III LP | AT COST | 1 | 60,998 |
| SCF-IX LP | AT COST | 288,947 | 287,782 |
| Stelliam Offshore Long Fund Ltd | AT COST | 20,000,000 | 18,807,406 |
| Stelliam Opportunity Fund LP | AT COST | 2,116,846 | 1,695,176 |
| Stonelake Opport Partners II LP | AT COST | 24,904 | 6,210,718 |
| Stonelake Opport Partners III LP | AT COST | 4,637,299 | 11,429,603 |
| Stonelake Opport Partners IV LP | AT COST | 5,334,120 | 7,444,781 |
| Stonelake Opportunity Partners V, LP | AT COST | 166,600 | 157,294 |
| Tremblant Long Fund Ltd | AT COST | 15,000,000 | 13,459,234 |
| Accrued Income | AT COST | 107,247 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 64,764 | 13,878 | 50,886 | 50,886 |
| Machinery and Equipment | 27,336 | 13,524 | 13,812 | 13,812 |
| Improvements | 100,442 | 10,044 | 90,398 | 90,398 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 2,767 | 858 | 1,909 | |
| Bank custodial fees | 136,120 | 136,120 | ||
| Dues and subscriptions | 6,802 | 63 | 6,739 | |
| Insurance | 28,268 | 8,763 | 19,505 | |
| Oil & gas other deductions | 16,873 | 16,873 | ||
| Other administrative expenses | 17,787 | 5,514 | 12,273 | |
| Other investment fees | 1,060 | 1,060 | ||
| Repairs/maintenance | 2,018 | 626 | 1,392 | |
| Supplies | 16,765 | 5,197 | 11,568 | |
| Technology | 17,960 | 5,568 | 12,393 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Commission recapture | 4,390 | 4,390 | |
| Oil & gas royalties | 202,342 | 202,342 | |
| Passthrough K-1 Income | 2,234,664 | 2,420,160 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment consulting fees | 120,000 | 120,000 | 0 | 0 |
| Investment management fees | 1,279,017 | 1,279,017 | 0 | 0 |
| Payroll services | 7,077 | 2,194 | 0 | 4,883 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ad valorem taxes | 8,129 | 8,129 | ||
| Excise tax | 500,000 | |||
| Income tax | 162,985 | |||
| O & G production taxes | 6,875 | 6,875 |
| 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). | 979,345 |
| Total | 979,345 | |||