| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit fees | 22,002 | 11,001 | 11,001 | |
| Tax compliance | 8,686 | 3,836 | 2,850 |
| 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 | 2017-04-01 | 100,442 | 36,830 | SL | 15.000000000000 | 6,696 | 0 | ||
| Equipment | 2013-09-23 | 17,937 | 17,937 | SL | 5.000000000000 | 0 | 0 | ||
| Furniture 2017 | 2017-04-01 | 64,765 | 50,887 | SL | 7.000000000000 | 9,252 | 0 | ||
| Software | 2021-07-01 | 31,618 | 15,809 | SL | 3.000000000000 | 10,539 | 0 | ||
| Leasehold improvements 2023 | 2023-02-20 | 236,756 | SL | 15.000000000000 | 7,892 | 0 | |||
| Furniture 2023 | 2023-01-01 | 44,053 | SL | 7.000000000000 | 3,147 | 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 | 436,084 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO Short Term Fd-Instl | 12,868,411 | 12,917,654 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Marriott Intl Inc New Com Stk Cl A | 442,043 | 699,081 |
| Automatic Data Processing Inc Com | 106,268 | 244,619 |
| Adr Novo-Nordisk | 249,186 | 1,024,155 |
| Air Products and Chemicals Inc | 156,680 | 273,800 |
| Intercontinental Exchange Inc Com | 184,878 | 404,555 |
| Visa Inc Com Cl A | 267,043 | 885,190 |
| Apple Inc Com | 86,498 | 2,333,464 |
| Adobe Inc Com | 202,390 | 340,062 |
| Comcast Corp New-Cl A | 325,777 | 437,623 |
| Procter & Gamble Com | 253,835 | 234,464 |
| Adr Astrazeneca Plc Sponsored Adr United | 138,981 | 134,700 |
| Philip Morris Intl Com | 345,001 | 416,774 |
| Adr Asml Holding | 169,279 | 548,767 |
| Amazon Com Inc Com | 1,067,207 | 1,489,012 |
| Cme Group Inc Com | 255,637 | 294,840 |
| Rtx Corporation Com | 208,867 | 260,834 |
| Abbott Laboratories Com | 278,100 | 545,947 |
| Microsoft Corp Com | 449,245 | 2,763,894 |
| Union Pac Corp Com | 452,668 | 822,827 |
| Canadian Pac Kans City Ltd | 111,319 | 347,864 |
| Exxon Mobil Corp Com | 315,378 | 379,924 |
| Verisk Analytics Inc Com | 113,761 | 274,689 |
| EOG Resources Inc Com | 495,185 | 532,180 |
| Intuitive Surgical Inc Com New | 218,660 | 657,852 |
| Nike Inc Cl B | 237,464 | 417,995 |
| Otis Worldwide Corp Com | 99,278 | 125,258 |
| Hess Corp Com | 505,944 | 778,464 |
| Coca Cola Co Com | 215,035 | 507,977 |
| Mastercard Inc Cl A | 189,124 | 362,533 |
| Broadridge Finl Solutions Inc Com | 218,665 | 329,200 |
| Alphabet Inc Cap | 247,150 | 704,650 |
| Mc Donalds Corp. Com | 99,997 | 509,997 |
| Unitedhealth Group Inc Com | 612,925 | 1,289,851 |
| Zoetis Inc Com | 144,126 | 177,633 |
| Intuit Com | 221,509 | 500,024 |
| Sherwin-Williams Co Com | 159,449 | 327,495 |
| Gdr Nestle S A | 148,712 | 419,737 |
| S&P Global Inc Com | 337,173 | 616,728 |
| Pepsico Inc Com | 284,826 | 551,980 |
| Texas Instruments Inc Com | 107,939 | 705,704 |
| Gartner Inc Com | 238,603 | 451,110 |
| Blackrock Inc Com | 274,780 | 718,443 |
| Progressive Corp Ohio Com | 273,654 | 509,696 |
| JPMorgan Chase & Co Com | 79,828 | 333,056 |
| Eli Lilly & Co Com | 334,863 | 582,920 |
| Estee Lauder Companies Inc Cl A | 123,351 | 212,062 |
| Chevron Corp Com | 519,114 | 710,002 |
| Adr Bae Sys Plc | 251,120 | 289,090 |
| NTGI-Qm Common Daily Russell 1000 | 11,669,050 | 17,675,177 |
| 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 | 18,055,260 |
| AKO Global Fund Limited | AT COST | 12,000,000 | 15,722,189 |
| Atalan Offshore Fund, Ltd | AT COST | 12,000,000 | 13,668,772 |
| Blackgold Private Energy Partners LP | AT COST | 1,194,987 | 1,194,985 |
| Cevian Capital II Ltd | AT COST | 12,000,000 | 19,864,851 |
| Coatue Growth Fund V LP | AT COST | 3,840,750 | 2,997,461 |
| Coatue Offshore Fund Ltd | AT COST | 18,000,000 | 30,807,646 |
| CREA Partners II LP | AT COST | 4,184,091 | 2,892,334 |
| CREA Partners III LP | AT COST | 2,937,692 | 2,807,742 |
| Diameter Offshore Fund LP | AT COST | 20,000,000 | 27,342,544 |
| Eminence Alpha Extension SPC Ltd | AT COST | 7,641,134 | 14,658,242 |
| Eminence Fund Long | AT COST | 14,537,943 | 23,210,181 |
| Encap Flatrock Midstream Fund II-C LP | AT COST | 1,590,623 | 535,996 |
| GSR 2017 Opportunities Fund LP | AT COST | 898,216 | 1,324,247 |
| GSR 2021 Opportunities Fund LP | AT COST | 155,416 | 127,984 |
| GSR Ventures VI LP | AT COST | 845,490 | 1,104,545 |
| GSR Ventures VII LP | AT COST | 1,545,070 | 2,316,841 |
| GSR Ventures VIII LP | AT COST | 323,976 | 356,982 |
| GSR Zebra SPV LP | AT COST | 243,794 | 239,019 |
| Highland Cap Invs Corp Hldg (Red River) | AT COST | 1 | 1 |
| IR&M Core Plus Bond Fund LLC | AT COST | 21,825,972 | 20,323,937 |
| Meadow Real Estate V LP | AT COST | 4,125,821 | 7,083,103 |
| Merit Energy Partners K LP | AT COST | 3,604,078 | 3,525,417 |
| Merit Energy Partners L LP | AT COST | 1,342,825 | 1,333,992 |
| Oaktree Mezzanine Fund III LP | AT COST | 4,245 | 1,010 |
| OCM Opportunities Fund VIIB LP | AT COST | 32,870 | 2,029 |
| SCF-IX LP | AT COST | 2,119,349 | 3,745,768 |
| Silchester Intl Investors Intl Value Equity Trust | AT COST | 28,257,163 | 30,341,116 |
| Silver Point Distressed Opp Instl Pts (Offshore) LP | AT COST | 4,807,515 | 8,316,528 |
| Stonelake Opportunity Partners II LP | AT COST | 1,579,663 | 15,656,596 |
| Stonelake Opportunity Partners III LP | AT COST | 2,026,822 | 3,859,609 |
| Stonelake Opportunity Partners IV LP | AT COST | 952,697 | 1,142,013 |
| Stonelake Opportunity Partners V LP | AT COST | 2,741,682 | 4,580,580 |
| Stonelake Opportunity Partners VI LP | AT COST | 3,650,470 | 4,651,148 |
| Tremblant Long Fund Ltd | AT COST | 15,000,000 | 22,982,954 |
| ValueAct Capital Intl II LP | AT COST | 12,000,000 | 20,859,037 |
| Royalty Interests | AT COST | 0 | 179,866 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold improvements 2017 | 100,442 | 43,526 | 56,916 | |
| Equipment | 17,937 | 17,937 | 0 | |
| Furniture 2017 | 64,765 | 60,139 | 4,626 | |
| Software | 31,618 | 26,348 | 5,270 | |
| Leasehold improvements 2023 | 236,756 | 7,892 | 228,864 | |
| Furniture 2023 | 44,053 | 3,147 | 40,906 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 3,643 | 1,202 | 2,441 | |
| Bank custodial fees | 132,640 | 132,640 | 0 | |
| Dues and registrations | 10,399 | 0 | 10,399 | |
| Insurance | 36,933 | 12,188 | 24,745 | |
| Oil & gas other deductions | 15,974 | 15,974 | 0 | |
| Other investment fees | 412 | 412 | 0 | |
| Other administrative exp | 2,540 | 838 | 1,702 | |
| Supplies and equipment | 20,907 | 6,899 | 14,007 | |
| Technology | 52,700 | 17,391 | 35,309 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas royalties | 417,237 | 417,237 | 417,237 |
| Passthrough K-1 Income | 1,441,360 | 2,616,400 | 1,441,360 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tax basis in Francisco Partners Agility III-A LP | 0 | 19,451 |
| Tax basis in Francisco Partners VII-A LP | 0 | 38,112 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment services | 1,323,678 | 1,323,678 | 0 | |
| Payroll services | 9,589 | 3,164 | 6,425 | |
| HR Recruiting | 15,000 | 7,500 | 7,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal excise tax | 200,000 | 0 | 0 | |
| Ad valorem taxes | 3,527 | 3,527 | 0 | |
| O & G production taxes | 18,805 | 18,805 | 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 | 22,317 | |||