| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit fees | 20,035 | 10,017 | 0 | 10,018 |
| Tax compliance | 7,750 | 1,875 | 0 | 3,875 |
| 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 | 17,630 | SL | 5.0000 | 3,941 | 1,190 | ||
| Leasehold improvements | 2017-04-01 | 100,442 | 16,740 | SL | 15.0000 | 6,696 | 1,942 | ||
| Furniture | 2017-01-01 | 64,765 | 23,131 | SL | 7.0000 | 9,252 | 2,780 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,014,904 Pimco Short-Term Fund Instl | 9,980,457 | 9,970,048 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 5,060 Abbott Laboratories | 247,268 | 554,019 |
| 2,670 AbbVie Inc | 62,814 | 286,091 |
| 570 Adobe Inc | 202,390 | 285,068 |
| 1,000 Air Products & Chemicals Inc | 156,680 | 273,220 |
| 700 Alphabet Inc Cl C | 577,958 | 1,226,316 |
| 5,570 Altria Group Inc | 58,083 | 228,370 |
| 530 Amazon.com Inc | 983,888 | 1,726,173 |
| 18,320 Apple Inc | 130,746 | 2,430,881 |
| 1,400 ASML Holding NV | 142,010 | 682,808 |
| 850 Automatic Data Processing Inc | 31,906 | 149,770 |
| 1,050 BlackRock Inc | 327,033 | 757,617 |
| 1,700 Broadridge Financial Solutions Inc | 209,825 | 260,440 |
| 1,100 Canadian Pacific Railway Ltd | 139,149 | 381,359 |
| 3,560 Chevron Corporation | 193,571 | 300,642 |
| 216,000 China Hongxing Sports Ltd | 1 | 1 |
| 2,850 Chubb Limited | 295,320 | 438,672 |
| 11,780 Comcast Corp Cl A | 377,968 | 617,272 |
| 3,000 IHS Markit Ltd | 238,813 | 269,490 |
| 3,750 Intercontinental Exchange Inc | 213,247 | 432,338 |
| 800 Intuit Inc | 221,509 | 303,880 |
| 925 Intuitive Surgical Inc | 277,924 | 756,743 |
| 4,558 JPMorgan Chase & Co | 185,869 | 579,185 |
| 850 Masimo Corporation | 186,992 | 228,123 |
| 850 Mastercard Inc Cl A | 189,124 | 303,399 |
| 1,820 McDonald's Corp | 105,810 | 390,536 |
| 5,650 Meta Platforms Inc | 786,370 | 1,543,354 |
| 9,250 Microsoft Corporation | 549,512 | 2,057,385 |
| 3,930 Nestle ADR | 161,002 | 462,954 |
| 3,900 Nike Inc Cl B | 217,806 | 551,733 |
| 6,350 Novo Nordisk A/S Adr | 86,075 | 443,548 |
| 75,354 NTGI-QM Com Daily Rus 1000 Idx Fd | 15,118,939 | 22,780,201 |
| 1,400 Otis Worldwide Corp | 99,278 | 94,570 |
| 3,550 PepsiCo Inc | 301,787 | 526,465 |
| 5,880 Philip Morris International Inc | 233,946 | 486,805 |
| 5,100 Progressive Corp | 384,996 | 504,288 |
| 4,100 Raytheon Technologies Corp | 283,699 | 293,191 |
| 9,660 Roche Holdings AG | 197,961 | 423,494 |
| 1,800 S&P Global Inc | 423,809 | 591,714 |
| 450 Sherwin-Williams Co | 205,006 | 330,710 |
| 4,640 Texas Instruments Inc | 121,199 | 761,563 |
| 9,320 The Coca-Cola Co | 232,497 | 511,109 |
| 2,700 The Estee Lauder Companies Inc | 229,689 | 718,713 |
| 2,850 Union Pacific Corporation | 302,940 | 593,427 |
| 2,850 UnitedHealth Group Inc | 679,725 | 999,438 |
| 1,600 Verisk Analytics Inc | 158,276 | 332,144 |
| 3,700 Visa Inc Cl A | 290,610 | 809,299 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Accrued Income | AT COST | 40,902 | |
| AKO European Long-Only Fund Ltd | AT COST | 10,251,183 | 13,831,115 |
| AKO Global Fund Limited | AT COST | 12,000,000 | 12,859,713 |
| Atalan Offshore Fund Ltd | AT COST | 12,000,000 | 12,266,172 |
| Blackgold Private Energy Partners LP | AT COST | 4,430,040 | 4,237,047 |
| Cedar Rock Capital Partners LLC | AT COST | 21,769,841 | 25,026,842 |
| Cevian Capital II Ltd | AT COST | 12,000,000 | 13,119,859 |
| Coatue Offshore Fund Ltd | AT COST | 18,000,000 | 29,367,654 |
| CREA Partners II LP | AT COST | 8,553,281 | 7,535,138 |
| CREA Partners III LP | AT COST | 389,553 | 320,263 |
| Diameter Offshore Fund LP | AT COST | 17,000,000 | 20,243,241 |
| Eminence Fund Ltd | AT COST | 20,000,000 | 35,992,222 |
| Encap Flatrock Midstream Fund II-C LP | AT COST | 1,698,261 | 777,096 |
| GSR 2017 Opportunities Fund LP | AT COST | 483,130 | 541,903 |
| GSR Ventures VI LP | AT COST | 649,339 | 739,548 |
| GSR Ventures VII LP | AT COST | 436,096 | 478,992 |
| GSR Zebra SPV LP | AT COST | 243,828 | 268,209 |
| Highland Cap Invs Corp Hldg (Red River) | AT COST | 489,273 | 1 |
| IR&M Core Plus Bond Fund LLC | AT COST | 21,083,450 | 22,057,827 |
| Meadow Real Estate V LP | AT COST | 4,295,757 | 5,082,277 |
| Merit Energy Partners K LP | AT COST | 1,964,010 | 1,827,343 |
| Oaktree Mezzanine Fund III LP | AT COST | 1,402 | 6,017 |
| OCM Opportunities Fund VII-B LP | AT COST | 65,218 | 14,299 |
| Royalty Interests | AT COST | 212,753 | |
| SCF-IX LP | AT COST | 1,194,294 | 1,279,188 |
| Silchester Intl Inv Intl Value Equity Tr | AT COST | 27,394,291 | 27,686,146 |
| Silver Point Dist Opp Instl Pts (Off) LP | AT COST | 4,751,937 | 6,068,793 |
| Stonelake Opportunity Partners II LP | AT COST | 3,422,276 | 8,776,819 |
| Stonelake Opportunity Partners III LP | AT COST | 551,913 | 3,304,689 |
| Stonelake Opportunity Partners IV LP | AT COST | 4,371,872 | 6,471,213 |
| Stonelake Opportunity Partners V LP | AT COST | 2,994,338 | 3,318,863 |
| Stonelake Opportunity Partners VI LP | AT COST | 72,429 | 78,691 |
| Tremblant Long Fund Ltd | AT COST | 15,000,000 | 27,599,155 |
| ValueAct Capital Intl II LP | AT COST | 12,000,000 | 15,254,271 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Furniture and Fixtures | 64,765 | 32,383 | 32,382 | 32,382 |
| Machinery and Equipment | 27,336 | 21,571 | 5,765 | 5,765 |
| Improvements | 100,442 | 23,436 | 77,006 | 77,006 |
| Miscellaneous | 11,718 | 11,718 | 11,718 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 2,846 | 911 | 1,935 | |
| Bank custodial fees | 148,543 | 148,543 | ||
| Dues and subscriptions | 7,309 | 1,288 | 6,021 | |
| Insurance | 27,150 | 8,688 | 18,462 | |
| Oil & gas other deductions | 27,367 | 27,367 | ||
| Other administrative expenses | 9,747 | 3,119 | 6,628 | |
| Other investment fees | 440 | 440 | ||
| Repairs/maintenance | 403 | 129 | 274 | |
| Supplies | 6,847 | 2,191 | 4,656 | |
| Technology | 15,479 | 4,953 | 10,526 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas royalties | 127,775 | 127,775 | |
| Passthrough K-1 Income | 2,834,361 | 2,947,494 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Appraisal and env study fees | 2,360 | 0 | 0 | 2,360 |
| Investment consulting fees | 170,000 | 170,000 | 0 | 0 |
| Investment management fees | 1,521,577 | 1,521,577 | 0 | 0 |
| Payroll services | 8,111 | 2,595 | 0 | 5,516 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Ad valorem taxes | 3,442 | 3,442 | ||
| Excise tax | 175,000 | |||
| Income tax | 601,124 | |||
| O & G production taxes | 4,896 | 4,896 |
| 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). | 995,842 |
| Total | 995,842 | |||