| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit fees | 21,000 | 10,500 | 10,500 | |
| Tax compliance | 10,780 | 3,391 | 5,391 |
| 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 | 30,133 | SL | 15.000000000000 | 6,697 | 0 | ||
| Equipment | 2013-09-23 | 17,937 | 16,016 | SL | 5.000000000000 | 1,921 | 0 | ||
| Furniture | 2017-04-01 | 64,765 | 41,635 | SL | 7.000000000000 | 9,252 | 0 | ||
| Software | 2021-07-01 | 31,618 | 5,270 | SL | 3.000000000000 | 10,539 | 0 | ||
| Leasehold improvements | 2022-04-01 | 31,105 | SL | 15.000000000000 | 0 | 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 | 937,141 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2632831 Shs PIMCO Short Term Fd-Instl | 25,568,305 | 24,937,467 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3100 Shs Marriott Intl Inc New Com Stk Cl A | 442,042 | 461,559 |
| 1050 Shs Automatic Data Processing Inc Com | 106,268 | 250,803 |
| 6250 Shs Novo-Nordisk | 266,807 | 845,875 |
| 1000 Shs Air Products and Chemicals Inc | 156,680 | 308,260 |
| 3550 Shs Intercontinental Exchange Inc Com | 203,791 | 364,195 |
| 3400 Shs Visa Inc Com Cl A | 267,043 | 706,384 |
| 12120 Shs Apple Inc Com | 86,498 | 1,574,752 |
| 570 Shs Adobe Sys Inc Com | 202,390 | 191,822 |
| 9980 Shs Comcast Corp New-Cl A | 325,777 | 349,001 |
| 1600 Shs Procter & Gamble Com | 253,835 | 242,496 |
| 4230 Shs Philip Morris Intl Com | 194,418 | 428,118 |
| 550 Shs Asml Holding | 55,790 | 300,520 |
| 7000 Shs Amazon Com Inc Com | 680,678 | 588,000 |
| 3100 Shs RTX Corporation Com | 208,867 | 312,852 |
| 4960 Shs Abbott Laboratories Com | 278,100 | 544,558 |
| 8150 Shs Microsoft Corp Com | 491,463 | 1,954,533 |
| 2550 Shs Union Pac Corp Com | 271,284 | 528,029 |
| 6800 Shs Exxon Mobil Corp Com | 559,124 | 750,040 |
| 1150 Shs Verisk Analytics Inc Com | 113,761 | 202,883 |
| 2000 Shs EOG Resources Inc Com | 237,080 | 259,040 |
| 1950 Shs Intuitive Surgical Inc Com New | 218,660 | 517,433 |
| 3400 Shs Nike Inc Cl B | 189,754 | 397,834 |
| 1400 Shs Otis Worldwide Corp Com | 99,278 | 109,634 |
| 5400 Shs Hess Corp Com | 505,944 | 765,828 |
| 8620 Shs Coca Cola Co Com | 215,035 | 548,318 |
| 850 Shs Mastercard Inc Cl A | 189,124 | 295,571 |
| 1600 Shs Broadridge Finl Solutions Inc Com | 197,482 | 214,608 |
| 5000 Shs Alphabet Inc Cap | 247,150 | 443,650 |
| 1720 Shs Mc Donalds Corp. Com | 99,997 | 453,272 |
| 2450 Shs Unitedhealth Group Inc Com | 612,925 | 1,298,941 |
| 900 Shs Zoetis Inc Com Cl 'A' | 144,126 | 131,895 |
| 800 Shs Intuit Com | 221,509 | 311,376 |
| 1050 Shs Sherwin-Williams Co Com | 159,449 | 249,197 |
| 3630 Shs Nestle S A | 148,712 | 418,684 |
| 1400 Shs S&P Global Inc Com | 337,173 | 468,916 |
| 3250 Shs Pepsico Inc Com | 284,826 | 587,145 |
| 4400 Shs Canadian Pac Ry Ltd C | 111,319 | 328,196 |
| 4140 Shs Texas Instruments Inc Com | 107,939 | 684,011 |
| 1000 Shs Gartner Inc Com | 238,604 | 336,140 |
| 925 Shs Blackrock Inc Com | 286,616 | 655,483 |
| 2600 Shs Progressive Corp., Ohio, Com | 198,946 | 337,246 |
| 3158 Shs JPMorgan Chase & Co Com | 131,022 | 423,488 |
| 1850 Shs Estee Lauder Companies Inc Cl A | 157,380 | 459,004 |
| 2000 Shs Johnson & Johnson Com | 337,384 | 353,300 |
| 6660 Shs Chevron Corp Com | 622,424 | 1,195,400 |
| 61875 Shs NTGI-Qm Common Daily Russell 1000 | 14,472,425 | 18,598,946 |
| 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 | 14,559,735 |
| AKO Global Fund Limited | AT COST | 12,000,000 | 12,930,647 |
| Atalan Offshore Fund, Ltd | AT COST | 12,000,000 | 11,360,110 |
| Blackgold Private Energy Partners LP | AT COST | 639,088 | 1,490,862 |
| Cedar Rock Capital Partners LLC | AT COST | 18,003 | 1 |
| Cevian Capital II Ltd | AT COST | 12,000,000 | 15,565,995 |
| Coatue Growth Fund V LP | AT COST | 3,527,944 | 2,448,724 |
| Coatue Offshore Fund Ltd | AT COST | 18,000,000 | 25,219,529 |
| CREA Partners II LP | AT COST | 4,241,666 | 3,634,302 |
| CREA Partners III LP | AT COST | 1,750,735 | 1,725,992 |
| Diameter Offshore Fund LP | AT COST | 20,000,000 | 25,277,171 |
| Eminence Fund Ltd | AT COST | 20,000,000 | 29,239,916 |
| Encap Flatrock Midstream Fund II-C LP | AT COST | 1,572,038 | 581,379 |
| GSR 2017 Opportunities Fund LP | AT COST | 905,923 | 1,513,280 |
| GSR 2021 Opportunities Fund LP | AT COST | 148,649 | 145,429 |
| GSR Ventures VI LP | AT COST | 862,615 | 1,479,209 |
| GSR Ventures VII LP | AT COST | 1,594,688 | 2,572,774 |
| GSR Ventures VIII LP | AT COST | 150,306 | 146,777 |
| GSR Zebra SPV LP | AT COST | 243,649 | 311,390 |
| Highland Cap Invs Corp Hldg (Red River) | AT COST | 1 | 1 |
| IR&M Core Plus Bond Fund LLC | AT COST | 21,786,539 | 19,015,996 |
| Meadow Real Estate V LP | AT COST | 6,044,691 | 8,162,952 |
| Merit Energy Partners K LP | AT COST | 2,727,128 | 2,446,513 |
| Oaktree Mezzanine Fund III LP | AT COST | 1,402 | 3,335 |
| OCM Opportunities Fund VIIB LP | AT COST | 56,263 | 2,883 |
| SCF-IX LP | AT COST | 2,000,422 | 2,797,599 |
| Silchester Intl Investors Intl Value Equity Trust | AT COST | 27,312,774 | 25,194,694 |
| Silver Point Distressed Opp Instl Pts (Offshore) LP | AT COST | 7,267,963 | 9,714,736 |
| Stonelake Opportunity Partners II LP | AT COST | 1,148,602 | 15,994,134 |
| Stonelake Opportunity Partners III LP | AT COST | 1,336,623 | 3,133,785 |
| Stonelake Opportunity Partners IV LP | AT COST | 595,387 | 2,051,821 |
| Stonelake Opportunity Partners V LP | AT COST | 2,793,458 | 4,578,832 |
| Stonelake Opportunity Partners VI LP | AT COST | 3,230,015 | 3,996,709 |
| Tremblant Long Fund Ltd | AT COST | 15,000,000 | 17,000,041 |
| ValueAct Capital Intl II LP | AT COST | 12,000,000 | 15,293,303 |
| Royalty Interests | AT COST | 0 | 271,429 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold improvements | 100,442 | 36,830 | 63,612 | |
| Equipment | 17,937 | 17,937 | 0 | |
| Furniture | 64,765 | 50,887 | 13,878 | |
| Software | 31,618 | 15,809 | 15,809 | |
| Leasehold improvements | 31,105 | 0 | 31,105 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 3,407 | 1,090 | 2,317 | |
| Bank custodial fees | 179,140 | 179,140 | 0 | |
| Dues and registrations | 10,618 | 0 | 10,618 | |
| Insurance | 38,636 | 12,364 | 26,272 | |
| Oil & gas other deductions | 19,578 | 19,578 | 0 | |
| Other investment fees | 428 | 428 | 0 | |
| Other administrative exp | 3,325 | 1,064 | 2,261 | |
| Supplies and equipment | 11,745 | 3,758 | 7,987 | |
| Technology | 39,058 | 12,498 | 26,559 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas royalties | 226,795 | 226,795 | 226,795 |
| Passthrough K-1 Income | 1,244,969 | 1,691,813 | 1,244,969 |
| Tax refund | 814 | 814 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 1,221,818 | 1,221,818 | 0 | |
| Investment consulting fees | 120,000 | 120,000 | 0 | |
| Payroll services | 8,095 | 2,591 | 5,505 | |
| HR Recruiting | 7,000 | 0 | 7,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 328,575 | 0 | 0 | |
| Income tax | 365,508 | 0 | 0 | |
| Ad valorem taxes | 2,816 | 2,816 | 0 | |
| O & G production taxes | 12,091 | 12,091 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| BlackGold Private Energy 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 | 1,277,358 | |||