| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit fees | 20,500 | 10,250 | 10,250 | |
| Tax compliance | 8,575 | 2,288 | 4,287 |
| 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 | 2017-04-01 | 100,442 | 23,436 | SL | 15.000000000000 | 6,697 | 0 | ||
| Equipment | 2013-09-23 | 27,336 | 21,571 | SL | 5.000000000000 | 3,844 | 0 | ||
| Furniture | 2017-04-01 | 64,765 | 32,383 | SL | 7.000000000000 | 9,252 | 0 | ||
| Software | 2021-07-01 | 31,618 | SL | 3.000000000000 | 5,270 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| Passthrough K-1 capital gain (UBTI) | Purchased | Cost | 0 | 1,451,118 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO Short Term Fund Instl | 8,855,068 | 8,825,614 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 4,960 shs Abbott Laboratories | 278,100 | 698,070 |
| 570 shs Adobe Sys Inc | 202,390 | 323,224 |
| 1,000 shs Air Prod & Chem Inc | 156,680 | 304,260 |
| 600 shs Alphabet Inc Cap Stk Cl C | 505,801 | 1,736,154 |
| 505 shs Amazon Inc | 941,775 | 1,683,842 |
| 12,120 shs Apple Inc Stk | 86,498 | 2,152,148 |
| 550 shs Asml Hldg Nv Ny Reg 2012 | 55,790 | 437,877 |
| 650 shs Automatic Data Processing Inc | 24,360 | 160,277 |
| 925 shs Blackrock Inc Stk | 286,616 | 846,893 |
| 1,600 shs Broadridge Finl Solutions | 197,482 | 292,512 |
| 4,400 shs Canadian Pac Ry Ltd Npv | 111,319 | 316,536 |
| 3,360 shs Chevron Corp | 182,697 | 394,296 |
| 8,000 shs Clarivate Plc | 205,686 | 188,160 |
| 8,620 shs Coca Cola Co | 215,035 | 510,390 |
| 9,980 shs cast Corp New-Cl A | 325,777 | 502,293 |
| 2,450 shs Estee Lauder panies Inc Cl A | 208,422 | 906,990 |
| 1,000 shs Gartner Inc | 238,604 | 334,320 |
| 3,000 shs Ihs Markit Stock Merger S&P Global | 238,813 | 398,760 |
| 3,550 shs Intercontinental Exchange Inc | 203,791 | 485,534 |
| 800 shs Intuit | 221,509 | 514,576 |
| 1,950 shs Intuitive Surgical Inc New Stk | 218,660 | 700,635 |
| 3,158 shs Jpmorgan Chase & Co | 131,022 | 500,069 |
| 3,100 shs Marriott Intl Inc New Stk Cl A | 442,043 | 512,244 |
| 850 shs Masimo Corp Stk | 186,992 | 248,863 |
| 850 shs Mastercard Inc Cl A | 189,124 | 305,422 |
| 1,720 shs Mc Donalds Corp | 99,997 | 461,080 |
| 5,050 shs Meta Platforms Inc | 721,197 | 1,698,568 |
| 8,150 shs Microsoft Corp | 491,463 | 2,741,008 |
| 3,630 shs Nestle S A Sp Adr Repstg Reg Sh | 148,712 | 509,543 |
| 130 shs Netflix Inc Stk | 82,418 | 78,317 |
| 3,400 shs Nike Inc Cl B | 189,754 | 566,678 |
| 4,350 shs Novo-Nordisk A S Adr | 58,965 | 487,200 |
| 1,400 shs Otis Worldwide Corp | 99,278 | 121,898 |
| 3,250 shs Pepsico Inc | 284,826 | 564,558 |
| 4,230 shs Philip Morris Intl Stk Npv | 194,418 | 401,850 |
| 4,700 shs Progressive Corp Oh | 355,228 | 482,455 |
| 3,100 shs Raytheon Technologies Corp | 208,867 | 266,786 |
| 1,550 shs S&P Global Inc | 372,044 | 731,492 |
| 1,050 shs Sherwin-Williams Co | 159,449 | 369,768 |
| 4,140 shs Texas Instruments Inc | 107,939 | 780,266 |
| 2,550 shs Union Pac Corp | 271,284 | 642,422 |
| 2,450 shs Unitedhealth Group Inc | 612,925 | 1,230,243 |
| 1,150 shs Verisk Analytics Inc | 113,761 | 263,040 |
| 3,400 shs Visa Inc Cl A Stk | 267,043 | 736,814 |
| 900 shs Zoetis Inc Cl A | 144,125 | 219,626 |
| 216,000 shs China Hongxing SPO HKD | 1 | 1 |
| 61,894 shs NTGI-QM Daily Russell 1000 Fd | 14,247,392 | 23,353,102 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AKO European Long-Only Fund Ltd | AT COST | 10,251,183 | 17,862,390 |
| AKO Global Fund Limited | AT COST | 12,000,000 | 14,482,324 |
| Atalan Offshore Fund, Ltd | AT COST | 12,000,000 | 13,261,435 |
| Blackgold Private Energy Ptrs LP | AT COST | 1,781,242 | 2,074,613 |
| Cedar Rock Capital Partners LLC | AT COST | 21,166,041 | 25,784,981 |
| Cevian Capital II Ltd | AT COST | 12,000,000 | 16,204,205 |
| Coatue Growth Fund V LP | AT COST | 3,166,166 | 3,712,813 |
| Coatue Offshore Fund Ltd | AT COST | 18,000,000 | 31,196,881 |
| CREA Partners II LP | AT COST | 8,022,161 | 10,313,896 |
| CREA Partners III LP | AT COST | 1,027,948 | 953,531 |
| Diameter Offshore Fund LP | AT COST | 17,000,000 | 22,283,108 |
| Eminence Fund Ltd | AT COST | 20,000,000 | 38,498,961 |
| Encap Flatrock Midstream Fd II-C LP | AT COST | 1,781,139 | 817,221 |
| GSR 2017 Opportunities Fund LP | AT COST | 826,103 | 1,411,090 |
| GSR Ventures VI LP | AT COST | 813,031 | 1,213,306 |
| GSR Ventures VII LP | AT COST | 1,344,380 | 2,285,190 |
| GSR Zebra SPV LP | AT COST | 243,635 | 317,652 |
| Highland Cap Invs Corp Hldg | AT COST | 384,621 | 1 |
| IR&M Core Plus Bond Fund LLC | AT COST | 21,708,385 | 21,978,989 |
| Meadow Real Estate V LP | AT COST | 5,582,720 | 7,357,825 |
| Merit Energy Partners K LP | AT COST | 2,708,847 | 3,485,450 |
| Oaktree Mezzanine Fund III LP | AT COST | 1,402 | 4,647 |
| OCM Opportunities Fund VIIB LP | AT COST | 59,980 | 6,519 |
| SCF-IX LP | AT COST | 1,410,155 | 1,778,541 |
| Silchester Intl Inv Intl V E Tr | AT COST | 25,810,074 | 26,916,971 |
| Silver Point Dist Opp Instl Pts | AT COST | 5,508,820 | 8,459,454 |
| Stonelake Opportunity Ptrs II LP | AT COST | 3,522,992 | 14,957,969 |
| Stonelake Opportunity Ptrs III LP | AT COST | 763,381 | 3,420,353 |
| Stonelake Opportunity Ptrs IV LP | AT COST | 2,042,262 | 6,750,752 |
| Stonelake Opportunity Ptrs V LP | AT COST | 3,176,746 | 5,232,249 |
| Stonelake Opportunity Ptrs VI LP | AT COST | 1,833,647 | 2,054,505 |
| Tremblant Long Fund Ltd | AT COST | 15,000,000 | 26,188,823 |
| ValueAct Capital Intl II LP | AT COST | 12,000,000 | 19,328,911 |
| OCM Opportunities Dist Rec | AT COST | 8,994 | 8,994 |
| Royalty Interests | AT COST | 0 | 167,336 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold improvements | 100,442 | 30,133 | 70,309 | 70,309 |
| Equipment | 27,336 | 25,415 | 1,921 | 1,921 |
| Furniture | 64,765 | 41,635 | 23,130 | 23,130 |
| Software | 31,618 | 5,270 | 26,348 | 26,348 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 3,333 | 1,066 | 2,267 | |
| Bank custodial fees | 219,987 | 219,987 | 0 | |
| Dues and registrations | 8,814 | 0 | 8,814 | |
| Insurance | 33,403 | 10,689 | 22,714 | |
| Oil & gas other deductions | 23,607 | 23,607 | 0 | |
| Other investment fees | 848 | 848 | 0 | |
| Other administrative exp | 1,579 | 505 | 1,074 | |
| Supplies and equipment | 7,640 | 2,445 | 5,195 | |
| Technology | 30,883 | 9,883 | 21,000 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas royalties | 147,633 | 147,633 | 147,633 |
| Passthrough K-1 Income | 4,474,399 | 4,510,579 | 4,474,399 |
| Tax refund | 480,356 | 480,356 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 1,541,664 | 1,541,664 | 0 | |
| Investment consulting fees | 120,000 | 120,000 | 0 | |
| Payroll services | 7,925 | 2,536 | 5,389 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 350,000 | 0 | 0 | |
| Ad valorem taxes | 2,802 | 2,802 | 0 | |
| O & G production taxes | 4,898 | 4,898 | 0 |
| 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). | 0 |
| Total | 3,208,853 | |||