| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Audit fees | 23,015 | 11,508 | 11,508 |
| 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 | 43,526 | 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 | 60,139 | SL | 7.000000000000 | 4,625 | 0 | ||
| Software | 2021-07-01 | 31,618 | 26,348 | SL | 3.000000000000 | 5,270 | 0 | ||
| Leasehold improvements 2023 | 2023-02-20 | 236,756 | 7,892 | SL | 15.000000000000 | 15,784 | 0 | ||
| Furniture 2023 | 2023-01-01 | 44,053 | 3,147 | SL | 7.000000000000 | 6,293 | 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 | 20,648 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| PIMCO Short Term Fd-Instl | 19,149,894 | 19,385,457 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Marriott Intl Inc New Com Stk Cl A | 296,873 | 585,774 |
| Automatic Data Processing Inc Com | 103,645 | 286,875 |
| ADR Novo-Nordisk | 239,019 | 722,568 |
| Intercontinental Exchange Inc Com | 156,509 | 379,976 |
| ADR Taiwan Semiconductor Manufacturing | 172,488 | 197,490 |
| Visa Inc Com Cl A | 248,586 | 1,000,267 |
| Apple Inc Com | 56,167 | 1,970,805 |
| Adobe Inc Com | 323,570 | 364,638 |
| Procter & Gamble Com | 253,835 | 268,240 |
| Home Depot Inc. | 286,781 | 311,192 |
| ADR Astrazeneca Plc Sponsored | 292,108 | 262,080 |
| Nvidia Corp Com | 274,846 | 671,450 |
| ADR Asml Holding | 240,648 | 571,791 |
| Amazon Com Inc Com | 1,002,745 | 2,001,934 |
| CME Group Inc Com | 296,774 | 371,568 |
| RTX Corporation Com | 171,451 | 300,872 |
| Abbott Laboratories Com | 202,456 | 323,495 |
| Microsoft Corp Com | 375,363 | 2,507,925 |
| Union Pac Corp Com | 326,044 | 490,286 |
| Canadian Pac Kans City Ltd | 86,019 | 246,058 |
| Exxon Mobil Corp Com | 315,378 | 408,766 |
| Verisk Analytics Inc Com | 105,847 | 294,710 |
| EOG Resources Inc Com | 495,185 | 539,352 |
| Intuitive Surgical Inc Com New | 193,517 | 835,136 |
| Nike Inc Cl B | 237,464 | 291,330 |
| Otis Worldwide Corp Com | 99,278 | 129,654 |
| Coca Cola Co Com | 127,724 | 318,771 |
| Mastercard Inc Cl A | 291,551 | 552,899 |
| Broadridge Finl Solutions Inc Com | 205,088 | 336,874 |
| Alphabet Inc Cap | 247,150 | 952,200 |
| McDonalds Corp. Com | 99,997 | 498,611 |
| Costar Group Inc Com | 276,136 | 272,042 |
| Unitedhealth Group Inc Com | 501,368 | 961,134 |
| Zoetis Inc Com | 245,050 | 236,249 |
| Intuit Com | 343,004 | 628,500 |
| Sherwin-Williams Co Com | 113,892 | 254,948 |
| S&P Global Inc Com | 313,089 | 647,439 |
| Old Dominion Freight Line Inc Com | 143,662 | 132,300 |
| Pepsico Inc Com | 245,250 | 387,753 |
| Texas Instruments Inc Com | 101,309 | 729,414 |
| Gartner Inc Com | 220,708 | 448,135 |
| Progressive Corp Ohio Com | 197,416 | 527,142 |
| Eli Lilly & Co Com | 251,148 | 579,000 |
| Blackrock Inc Com | 245,190 | 804,711 |
| Chevron Corp Com | 448,428 | 501,146 |
| Servicenow Inc Com | 108,389 | 159,018 |
| ADR BAE Sys Plc | 377,929 | 405,836 |
| NTGI-QM Common Daily Russell 1000 | 12,882,416 | 21,691,676 |
| 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 | 17,947,548 |
| AKO Global Fund Limited | AT COST | 12,000,000 | 16,536,450 |
| Atalan Offshore Fund, Ltd | AT COST | 12,000,000 | 15,291,083 |
| Cevian Capital II Ltd | AT COST | 12,000,000 | 22,644,497 |
| Coatue Growth Fund V LP | AT COST | 4,133,094 | 3,334,097 |
| Coatue Offshore Fund Ltd | AT COST | 18,000,000 | 36,776,856 |
| CREA Partners II LP | AT COST | 3,661,561 | 2,142,180 |
| CREA Partners III LP | AT COST | 3,439,296 | 3,253,474 |
| Diameter Offshore Fund LP | AT COST | 20,000,000 | 29,310,563 |
| Eminence Alpha Extension SPC Ltd | AT COST | 7,641,134 | 15,671,486 |
| Eminence Fund Long | AT COST | 12,836,146 | 20,608,178 |
| Encap Flatrock Midstream Fund II-C LP | AT COST | 1,631,060 | 557,630 |
| Francisco Partners VII-A LP | AT COST | 1,019,766 | 1,387,964 |
| GSR 2017 Opportunities Fund LP | AT COST | 900,160 | 1,232,709 |
| GSR 2021 Opportunities Fund LP | AT COST | 237,128 | 255,819 |
| GSR Ventures VI LP | AT COST | 787,341 | 1,049,848 |
| GSR Ventures VII LP | AT COST | 1,506,080 | 2,255,003 |
| GSR Ventures VIII LP | AT COST | 476,373 | 557,493 |
| GSR Zebra SPV LP | AT COST | 243,733 | 78,410 |
| Highland Cap Invs Corp Hldg (Red River) | AT COST | 1 | 0 |
| IR&M Core Plus Bond Fund LLC | AT COST | 22,695,753 | 20,747,494 |
| Meadow Real Estate V LP | AT COST | 3,475,070 | 6,323,450 |
| Merit Energy Partners K LP | AT COST | 5,182,593 | 4,736,527 |
| Merit Energy Partners L LP | AT COST | 2,697,435 | 2,579,649 |
| New Mountain Partners VII LP | AT COST | 473,616 | 478,610 |
| Oaktree Mezzanine Fund III LP | AT COST | 3,335 | 902 |
| OCM Opportunities Fund VIIB LP | AT COST | 0 | 1 |
| SCF-IX LP | AT COST | 2,649,779 | 4,674,781 |
| SCF-X, LP | AT COST | 641,658 | 634,641 |
| Silchester Intl Investors Intl Value Equity Trust | AT COST | 26,477,513 | 25,534,389 |
| Silver Point Distressed Opp Instl Pts (Offshore) LP | AT COST | 2,376,805 | 7,102,348 |
| Stonelake Opportunity Partners II LP | AT COST | 1,569,336 | 15,869,108 |
| Stonelake Opportunity Partners III LP | AT COST | 1,544,116 | 4,109,049 |
| Stonelake Opportunity Partners IV LP | AT COST | 554,866 | 1,043,878 |
| Stonelake Opportunity Partners V LP | AT COST | 3,273,788 | 5,359,473 |
| Stonelake Opportunity Partners VI LP | AT COST | 3,896,859 | 5,482,320 |
| Tremblant Long Fund Ltd | AT COST | 12,934,520 | 23,827,744 |
| ValueAct Capital Intl II LP | AT COST | 11,851,397 | 21,897,196 |
| Royalty Interests | AT COST | 0 | 116,839 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Leasehold improvements 2017 | 100,442 | 50,222 | 50,220 | |
| Equipment | 17,937 | 17,937 | 0 | |
| Furniture 2017 | 64,765 | 64,764 | 1 | |
| Software | 31,618 | 31,618 | 0 | |
| Leasehold improvements 2023 | 236,756 | 23,676 | 213,080 | |
| Furniture 2023 | 44,053 | 9,440 | 34,613 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 12,382 | 0 | 12,382 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Bank charges | 5,573 | 1,839 | 3,734 | |
| Bank custodial fees | 242,716 | 242,716 | 0 | |
| Dues and registrations | 12,379 | 0 | 12,379 | |
| Insurance | 37,720 | 12,448 | 25,272 | |
| Oil & gas other deductions | 165,968 | 165,968 | 0 | |
| Other investment fees | 357 | 357 | 0 | |
| Other administrative exp | 1,235 | 407 | 828 | |
| Supplies and equipment | 18,826 | 6,213 | 12,613 | |
| Technology | 53,201 | 17,556 | 35,645 | |
| Tax compliance software | 7,311 | 5,311 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Oil & gas royalties | 2,241,525 | 2,241,525 | 2,241,525 |
| Passthrough K-1 Income | 5,690,006 | 6,854,462 | 5,690,006 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Tax basis in Francisco Partners Agility III-A LP | 19,451 | 68,987 |
| Tax basis in Francisco Partners VII-A LP | 38,112 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment services | 1,372,613 | 1,372,613 | 0 | |
| Payroll services | 10,317 | 3,405 | 6,912 | |
| Investment consulting fees | 120,000 | 120,000 | 0 | |
| Other professional fees | 77,005 | 38,502 | 38,502 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Federal excise tax | 50,000 | 0 | 0 | |
| Ad valorem taxes | 1,508 | 1,508 | 0 | |
| O & G production taxes | 98,887 | 98,887 | 0 |