| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,775 | 0 | 10,775 | |
| PAYROLL PROCESSING FEES | 6,000 | 0 | 6,000 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| OFFICE FURNITURE | 2019-07-11 | 8,213 | 4,106 | SL | 7.000000000000 | 1,173 | 0 | ||
| LATITUDE 5510 LAPTOP | 2020-09-22 | 1,927 | 866 | SL | 5.000000000000 | 385 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AERCAP HOLDINGS NV, 16,090.00 SHS | 1,195,809 | 1,195,809 |
| ALLISON TRANSMISSION, 4,255.00 SHS | 247,428 | 247,428 |
| ALPHABET INC., 6,755.00 SHS | 943,606 | 943,606 |
| AMAZON.COM INC, 4,300.00 SHS | 653,342 | 653,342 |
| ARCH CAP GROUP LTD, 4,184.00 SHS | 310,746 | 310,746 |
| BANK OF AMERICA CORP, 9,875.00 SHS | 332,491 | 332,491 |
| BERKSHIRE HATHAWAY, 1,089.00 SHS | 388,403 | 388,403 |
| BLACKROCK PRIVATE OPPORTUNITIES FUND V (LUX) SCSP | 127,263 | 127,263 |
| BLACKROCK SHORT DURATN, 23,847.00 SHS | 1,204,750 | 1,204,750 |
| BROADCOM INC, 1,167.00 SHS | 1,302,664 | 1,302,664 |
| CAMECO CORP, 14,055.00 SHS | 605,771 | 605,771 |
| CASTLE BIOSCIENCES INC, 9,102.00 SHS | 196,421 | 196,421 |
| COPA HOLDINGS SA, 2,847.00 SHS | 302,665 | 302,665 |
| CORCEPT THERAPEUTICS, 122,241.00 SHS | 3,970,388 | 3,970,388 |
| CORCEPT THERAPEUTICS, 15,000.00 SHS | 487,200 | 487,200 |
| CYCLERION THERAPEUTICS, 150.00 SHS | 503 | 503 |
| ELEVANCE HEALTH INC, 869.00 SHS | 409,786 | 409,786 |
| ENERGY SELECT SECTOR, 3,490.00 SHS | 292,602 | 292,602 |
| FIFTH THIRD BANCORP, 20,132.00 SHS | 694,353 | 694,353 |
| GARMIN LTD F, 2,938.00 SHS | 377,651 | 377,651 |
| GENTEX CORP, 15,115.00 SHS | 493,656 | 493,656 |
| HARBERT STONEVIEW OFFSHORE FUND, LTD., 500.00 SHS | 107,945 | 107,945 |
| JPMORGAN CHASE & CO, 2,673.00 SHS | 454,677 | 454,677 |
| KKR PRINCIPAL OPPORTUNITIES ACCESS OFFSHORE LP | 140,819 | 140,819 |
| LANTHEUS HOLDINGS INC, 8,343.00 SHS | 517,266 | 517,266 |
| LAZARD GLOBAL LISTED INF, 20,174.17 SHS | 308,261 | 308,261 |
| MICROSOFT CORP, 2,838.00 SHS | 1,067,202 | 1,067,202 |
| NVIDIA CORP, 2,373.00 SHS | 1,175,156 | 1,175,156 |
| OWENS CORNING FIBERGLAS, 5,425.00 SHS | 804,148 | 804,148 |
| PINNACLE FINL PARTNR, 8,164.00 SHS | 712,064 | 712,064 |
| PIONEER FLOATING RATE FUND, 50,231.00 SHS | 460,618 | 460,618 |
| PULTEGROUP INC, 6,060.00 SHS | 625,513 | 625,513 |
| QUALYS INC, 1,249.00 SHS | 245,154 | 245,154 |
| SILICON RANCH CORP, 80,139.00 SHS | 1,706,961 | 1,706,961 |
| SONY GROUP CORP, 8,374.00 SHS | 792,933 | 792,933 |
| SPDR S&P 500 ETF, 2,417.00 SHS | 1,148,824 | 1,148,824 |
| STONE RIDGE HI YLD REINS, 30,259.39 SHS | 267,190 | 267,190 |
| STONE RIDGE TR F, 9,217.15 SHS | 425,371 | 425,371 |
| STONE RIDGE TR II, 2,164.93 SHS | 103,592 | 103,592 |
| UBER TECHNOLOGIES INC, 6,764.00 SHS | 416,459 | 416,459 |
| VERTIV HOLDINGS CO, 7,553.00 SHS | 362,771 | 362,771 |
| VITA COCO CO INC, 6,960.00 SHS | 178,524 | 178,524 |
| ZOETIS INC, 989.00 SHS | 195,199 | 195,199 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BRENTWOOD CAPITAL PARTNERS L.P. III | FMV | 292,426 | 292,426 |
| CHGL CLEGHORN HOTEL PARTNERS, LLC | FMV | 100,000 | 100,000 |
| CITYPARK VENTURE CAPITAL LLC | FMV | 26,092 | 26,092 |
| DEERFIELD PARTNERS, LP | FMV | 1,069,058 | 1,069,058 |
| EP REAL ESTATE FUND II, LLC | FMV | 5,568 | 5,568 |
| FINTOP FUND II, LP | FMV | 584,870 | 584,870 |
| FINTOP FUND III QP, LP | FMV | 360,027 | 360,027 |
| FRIST CRESSEY VENTURES FUND II, LP | FMV | 2,036,654 | 2,036,654 |
| FRIST CRESSEY VENTURES FUND III QP LP | FMV | 213,660 | 213,660 |
| GS CAPITAL PARTNERS VI PARALLEL, L.P. | FMV | 29,558 | 29,558 |
| HARBERT MEZZANINE PARTNERS III, LP | FMV | 129,595 | 129,595 |
| HATTERAS VENTURE PARTNERS IV, LP | FMV | 109,036 | 109,036 |
| HATTERAS VENTURE PARTNERS V, LP | FMV | 111,902 | 111,902 |
| LEGACY VENTURE X LLC | FMV | 1,684,716 | 1,684,716 |
| MCEWEN HOTEL PARTNERS, LLC | FMV | 255,000 | 255,000 |
| MERIDIAN PRIORITY, LLC | FMV | 500,000 | 500,000 |
| MGC VENTURE PARTNERS 2013, L.P. | FMV | 7,214 | 7,214 |
| MIDSOUTH CAPITAL FUND I, LLC | FMV | 167,092 | 167,092 |
| MONOGRAM HEALTH A SERIES OF FRIST CRESSEY CO-INVEST LLC | FMV | 257,102 | 257,102 |
| MONTECITO MEDICAL PHYSICIANS III LIMITED | FMV | 244,373 | 244,373 |
| ONEONCOLOGY A SERIES OF FRIST CRESSEY CO-INVEST, LLC | FMV | 256,316 | 256,316 |
| OP 8200 MOPAC HOLDINGS, LLC | FMV | 86,347 | 86,347 |
| OP SPO II, LLC | FMV | 91,455 | 91,455 |
| PETERSHILL PRIVATE EQUITY SEEDING OFFSHORE SCSP | FMV | 377,347 | 377,347 |
| SYNERGY HOTEL PARTNERS, LLC | FMV | 610,000 | 610,000 |
| T2 TACTICAL OPPORTUNITY FUND LP | FMV | 1,070,398 | 1,070,398 |
| WEST STREET CAPITAL PARTNERS VII - PARALLEL B, L.P. | FMV | 66,353 | 66,353 |
| WEST STREET CAPITAL PARTNERS VII - PARALLEL, L.P. | FMV | 874,545 | 874,545 |
| WEST STREET STRATEGIC SOLUTIONS OFFSHORE FUND I, LP | FMV | 1,205,233 | 1,205,233 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE | 8,213 | 5,279 | 2,934 | 2,934 |
| LATITUDE 5510 LAPTOP | 1,927 | 1,251 | 676 | 676 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 369 | 0 | 369 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSITS | 8,337 | 8,337 | 8,337 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 405 | 0 | 0 | |
| K-1 PORTFOLIO DEDUCTIONS | 234,783 | 234,783 | 0 | |
| OTHER EXPENSES | 16,460 | 567 | 15,893 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 BRENTWOOD CAPITAL PARTNERS L.P. III-ORD INC | 1,728 | 1,728 | 1,728 |
| K-1 CHGL CLEGHORN HOTEL PTRS-UBI | 1,315 | 1,315 | |
| K-1 CITY PARK VENTURE CAP LLC-UBI | 25,954 | 25,954 | |
| K-1 DEERFIELD PARTNERS, LP-ORD INC | 449 | 449 | 449 |
| K-1 DEERFIELD PARTNERS, LP-OTHER INC | 17,439 | 17,439 | 17,439 |
| K-1 DEERFIELD PARTNERS, LP-UBI | -827 | -827 | |
| K-1 EP REAL ESTATE FUND II-UBI | 9,461 | 9,461 | |
| K-1 FRIST CRESSEY VENTURES FD II-UBI | -42 | -42 | |
| K-1 FRIST CRESSEY VENTURES FUND III QP LP-ORD INC | -3,016 | -3,016 | -3,016 |
| K-1 GS CAPITAL PARTNERS VI PARALLEL, L.P.-OTHER INC | -111 | -111 | -111 |
| K-1 HARBERT MEZZANINE PTRS III-ORD INC | 10,062 | 10,062 | 10,062 |
| K-1 HARBERT MEZZANINE PTRS III-OTHER INC | 51,432 | 51,432 | 51,432 |
| K-1 HARBERT MEZZANINE PTRS III-UBI | -40 | -40 | |
| K-1 LEGACY VENTURE X LLC-UBI | 1,978 | 1,978 | |
| K-1 LEGACY VENTURE X-ORD INC | 12 | 12 | 12 |
| K-1 LEGACY VENTURE X-OTHER INC | 293 | 293 | 293 |
| K-1 MCEWEN HOTEL PARTNERS LLC-UBI | 24,583 | 24,583 | |
| K-1 MGC VENTURE PARTNERS 2013, LP-ORD INC | 4,198 | 4,198 | 4,198 |
| K-1 MIDSOUTH CAPITAL FUND I-UBI | 649 | 649 | |
| K-1 MONTECITO MEDICAL PHYSICIANS III LIMITED-ORD INC | -52,511 | -52,511 | -52,511 |
| K-1 MONTECITO MEDICAL PHYSICIANS III LIMITED-UBI | 2,892 | 2,892 | |
| K-1 ONEONCOLOGY-ORD INC | -3,997 | -3,997 | |
| K-1 OP 8200 MOPAC HOLDINGS, LLC-OTHER INC | 3,186 | 3,186 | 3,186 |
| K-1 OP 8200 MOPAC HOLDINGS, LLC-UBI | -2,026 | -2,026 | |
| K-1 OP SPO II LLC - UBI | -8,047 | -8,047 | |
| K-1 PETERSHILL PRIVATE EQUITY SEEDING OFFSHORE SCSP-OTHER INC | 19 | 19 | 19 |
| K-1 PETERSHILL PRIVATE EQUITY SEEDING OFFSHORE SCSP-UBI | -3,758 | -3,758 | |
| K-1 POLARIS VENTURE PTRS III-ORD INC | -2 | -2 | -2 |
| K-1 SYNERGY HOTEL PARTNERS, LLC-UBI | 22,934 | 22,934 | |
| K-1 WEST ST CAP PTRS VII PARALLEL B-OTHER INC | -1,836 | -1,836 | -1,836 |
| K-1 WEST ST CAP PTRS VII-PARALLEL-OTHER INC | -1,158 | -1,158 | -1,158 |
| K-1 WEST ST STRATEGIC SOLUTIONS OFFSHORE FD I-OTHER INC | -7,859 | -7,859 | -7,859 |
| K-1 WEST ST STRATEGIC SOLUTIONS OFFSHORE FD I-UBI | -3,529 | -3,529 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 8,292,395 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 9,200 | 4,186 | 5,014 | |
| INVESTMENT ADVISOR FEES | 141,783 | 141,783 | 0 |