| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 10,930 | 0 | 10,930 | |
| PAYROLL PROCESSING FEES | 6,916 | 0 | 6,916 |
| 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 | 5,279 | SL | 7.000000000000 | 1,173 | 0 | ||
| LATITUDE 5510 LAPTOP | 2020-09-22 | 1,927 | 1,251 | SL | 5.000000000000 | 385 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| K-1 WEST STREET STRATEGIC SOLUTIONS OFFSHORE FUND I, LP | 2021-12 | PURCHASED | 2024-12 | 10,434 | COST | 0 | 10,434 | |||
| K-1 PETERSHILL PRIVATE EQUITY SEEDING OFFSHORE SCSP | 2021-12 | PURCHASED | 2024-12 | 7,086 | COST | 0 | 7,086 | |||
| K-1 MONTECITO MEDICAL PHYSICIANS III LIMITED | 2021-12 | PURCHASED | 2024-12 | 1,787 | COST | 0 | 1,787 | |||
| K-1 ONEONCOLOGY A SERIES OF FRIST CRESSEY CO-INVEST, LLC | 2023-07 | PURCHASED | 2024-12 | 57 | COST | 0 | -57 | |||
| K-1 ONEONCOLOGY II A SERIES OF FRIST CRESSEY CO-INVEST, LLC | 2024-07 | PURCHASED | 2024-12 | 14 | COST | 0 | -14 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORCEPT THERAPEUTICS, 27,600.00 SHS | 1,390,764 | 1,390,764 |
| KKR PRINCIPAL OPPORTUNITIES ACCESS OFFSHORE LP | 128,674 | 128,674 |
| BLACKROCK PRIVATE OPPORTUNITIES FUND V (LUX) SCSP | 493,624 | 493,624 |
| HARBERT STONEVIEW OFFSHORE FUND, LTD., 500.00 SHS | 49,190 | 49,190 |
| SILICON RANCH CORP, 80,139.00 SHS | 2,037,133 | 2,037,133 |
| AERCAP HOLDINGS N V, 9,013.00 SHS | 862,544 | 862,544 |
| ALLISON TRANSMISSION HLD, 4,255.00 SHS | 459,795 | 459,795 |
| ALPHABET INC, 6,755.00 SHS | 1,278,722 | 1,278,722 |
| AMAZON.COM INC, 4,300.00 SHS | 943,377 | 943,377 |
| ARCH CAPITAL GROUP LTD, 4,184.00 SHS | 386,392 | 386,392 |
| BERKSHIRE HATHAWAY, 1,089.00 SHS | 493,622 | 493,622 |
| BROADCOM INC, 5,480.00 SHS | 1,270,483 | 1,270,483 |
| CAMECO CORP, 14,055.00 SHS | 722,286 | 722,286 |
| CLEARSIDE BIOMEDICAL INC, 5,735.00 SHS | 5,448 | 5,448 |
| CORCEPT THERAPEUTICS INC, 75,041.00 SHS | 3,781,316 | 3,781,316 |
| CYCLERION THERAPEUTICS I, 150.00 SHS | 483 | 483 |
| DOCUSIGN INC, 10,430.00 SHS | 938,074 | 938,074 |
| DOMINION ENERGY INC, 8,140.00 SHS | 438,420 | 438,420 |
| ELEVANCE HEALTH INC, 869.00 SHS | 320,574 | 320,574 |
| ELI LILLY AND CO, 199.00 SHS | 153,628 | 153,628 |
| FIFTH THIRD BANCORP, 17,532.00 SHS | 741,253 | 741,253 |
| GARMIN LTD, 2,938.00 SHS | 605,992 | 605,992 |
| JOHNSON & JOHNSON, 1,202.00 SHS | 173,833 | 173,833 |
| JPMORGAN CHASE & CO, 2,673.00 SHS | 640,745 | 640,745 |
| KEURIG DR PEPPER INC, 10,502.00 SHS | 337,324 | 337,324 |
| MICROSOFT CORP, 2,657.00 SHS | 1,119,926 | 1,119,926 |
| NEWMARK GROUP INC, 20,113.00 SHS | 257,648 | 257,648 |
| NVIDIA CORP, 8,030.00 SHS | 1,078,349 | 1,078,349 |
| OWENS CORNING NEW, 5,425.00 SHS | 923,987 | 923,987 |
| PIONEER FLOATING RATE FU, 50,231.00 SHS | 486,237 | 486,237 |
| PULTEGROUP INC, 6,060.00 SHS | 659,934 | 659,934 |
| RESMED INC, 1,978.00 SHS | 452,349 | 452,349 |
| SOUTHERN CO, 5,604.00 SHS | 461,321 | 461,321 |
| TESLA INC, 1,171.00 SHS | 472,897 | 472,897 |
| TWILIO INC, 5,484.00 SHS | 592,711 | 592,711 |
| VERTIV HLDGS CO, 6,553.00 SHS | 744,486 | 744,486 |
| VITA COCO CO INC, 6,960.00 SHS | 256,894 | 256,894 |
| STONE RIDGE HI YLD REINSURANCE RISK PRMI, 34,798.51 SHS | 311,795 | 311,795 |
| STONE RIDGE TR V ALT LENDG PREM, 9,594.93 SHS | 438,680 | 438,680 |
| LAZARD GLOBAL LISTED INFRASTRUCTURE INST, 21,045.64 SHS | 328,943 | 328,943 |
| STONE RIDGE TR II RNS RSK PR INT, 2,665.40 SHS | 137,855 | 137,855 |
| ENERGY SELECT SECTOR, 6,735.00 SHS | 576,920 | 576,920 |
| SPDR S&P BIOTECH ETF IV, 3,997.00 SHS | 359,970 | 359,970 |
| SPDR S&P 500 ETF IV, 2,417.00 SHS | 1,416,555 | 1,416,555 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GS CAPITAL PARTNERS VI PARALLEL, L.P. | FMV | 18,453 | 18,453 |
| HATTERAS VENTURE PARTNERS IV, LP | FMV | 63,021 | 63,021 |
| MGC VENTURE PARTNERS 2013, L.P. | FMV | 6,149 | 6,149 |
| HARBERT MEZZANINE PARTNERS III, LP | FMV | 98,425 | 98,425 |
| HATTERAS VENTURE PARTNERS V, LP | FMV | 102,181 | 102,181 |
| WEST STREET CAPITAL PARTNERS VII - PARALLEL, L.P. | FMV | 662,354 | 662,354 |
| WEST STREET CAPITAL PARTNERS VII - PARALLEL B, L.P. | FMV | 76,689 | 76,689 |
| DEERFIELD PARTNERS, LP | FMV | 1,171,471 | 1,171,471 |
| FRIST CRESSEY VENTURES FUND II, LP | FMV | 2,480,690 | 2,480,690 |
| PETERSHILL PRIVATE EQUITY SEEDING OFFSHORE SCSP | FMV | 395,975 | 395,975 |
| FINTOP FUND II, LP | FMV | 613,613 | 613,613 |
| OP 8200 MOPAC HOLDINGS, LLC | FMV | 86,876 | 86,876 |
| WEST STREET STRATEGIC SOLUTIONS OFFSHORE FUND I, LP | FMV | 1,486,402 | 1,486,402 |
| LEGACY VENTURE X LLC | FMV | 2,375,127 | 2,375,127 |
| T2 TACTICAL OPPORTUNITY FUND LP | FMV | 1,181,113 | 1,181,113 |
| OP SPO II, LLC | FMV | 83,817 | 83,817 |
| MONTECITO MEDICAL PHYSICIANS III LIMITED | FMV | 244,372 | 244,372 |
| BRENTWOOD CAPITAL PARTNERS L.P. III | FMV | 402,842 | 402,842 |
| FRIST CRESSEY VENTURES FUND III QP LP | FMV | 353,175 | 353,175 |
| FINTOP FUND III QP, LP | FMV | 607,706 | 607,706 |
| MONOGRAM HEALTH A SERIES OF FRIST CRESSEY CO-INVEST LLC | FMV | 364,440 | 364,440 |
| ONEONCOLOGY A SERIES OF FRIST CRESSEY CO-INVEST, LLC | FMV | 284,520 | 284,520 |
| ONE BRICK SELECT PRIVATE CREDIT QUALIFIED FUND I, LP | FMV | 1,012,469 | 1,012,469 |
| HARBERT CREDIT SOLUTIONS FUND V FEEDER, LP | FMV | 360,587 | 360,587 |
| ONEONCOLOGY II A SERIES OF FRIST CRESSEY CO-INVEST, LLC | FMV | 65,952 | 65,952 |
| EP REAL ESTATE FUND II, LLC | FMV | 6,230 | 6,230 |
| MIDSOUTH CAPITAL FUND I, LLC | FMV | 165,423 | 165,423 |
| SYNERGY HOTEL PARTNERS, LLC | FMV | 510,000 | 510,000 |
| CHGL CLEGHORN HOTEL PARTNERS, LLC | FMV | 100,000 | 100,000 |
| MCEWEN HOTEL PARTNERS, LLC | FMV | 285,000 | 285,000 |
| CITYPARK VENTURE CAPITAL LLC | FMV | 17,553 | 17,553 |
| MERIDIAN PRIORITY, LLC | FMV | 500,000 | 500,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE FURNITURE | 8,213 | 6,452 | 1,761 | 1,761 |
| LATITUDE 5510 LAPTOP | 1,927 | 1,636 | 291 | 291 |
| 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 |
| UNSETTLED INVESTMENT TRANSACTIONS | 16,271 | 16,271 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SOFTWARE AND IT FEES | 5,635 | 0 | 5,635 | |
| POSTAGE | 70 | 0 | 70 | |
| K-1 PORTFOLIO DEDUCTIONS | 252,983 | 252,185 | 0 | |
| BANK FEES | 234 | 0 | 234 | |
| STATE REGISTRATION AND FILING FEES | 350 | 0 | 350 | |
| MEMBERSHIPS | 1,250 | 0 | 1,250 | |
| SUPPLIES | 2,038 | 0 | 2,038 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| K-1 BRENTWOOD CAPITAL PARTNERS L.P. III-ORD INC | 7,976 | 7,976 | 7,976 |
| K-1 CHGL CLEGHORN HOTEL PTRS-UBI | 2,300 | 2,300 | |
| K-1 CITY PARK VENTURE CAPITAL LLC | 25,595 | 25,595 | |
| K-1 CITY PARK VENTURE CAPITAL LLC | -862 | -862 | |
| K-1 DEERFIELD PARTNERS, LP-ORD INC | -336 | -336 | -336 |
| K-1 DEERFIELD PARTNERS, LP-OTHER INC | 89,010 | 89,010 | 89,010 |
| K-1 EP REAL ESTATE FUND II-RENT INC | 4,612 | 4,612 | 4,612 |
| K-1 EP REAL ESTATE FUND II-UBI | 5,445 | 5,445 | |
| K-1 EP REAL ESTATE FUND II-UBI | -1,356 | -1,356 | |
| K-1 FRIST CRESSEY VENTURES FUND III QP LP-ORD INC | -925 | -925 | -925 |
| K-1 GS CAPITAL PARTNERS VI PARALLEL, L.P.-OTHER INC | 94 | 94 | 94 |
| K-1 HARBERT CREDIT SOLUTIONS FUND V-ORD INC | 30,262 | 30,262 | 30,262 |
| K-1 HARBERT CREDIT SOLUTIONS FUND V-UBI | 1,689 | 1,689 | |
| K-1 HARBERT MEZZANINE PTRS III-ORD INC | 8,579 | 8,579 | 8,579 |
| K-1 HARBERT MEZZANINE PTRS III-OTHER INC | 1,123 | 1,123 | 1,123 |
| K-1 HARBERT MEZZANINE PTRS III-UBI | 987 | 987 | |
| K-1 LEGACY VENTURE X LLC-UBI | 3,547 | 3,547 | |
| K-1 LEGACY VENTURE X-OTHER INC | 406 | 406 | 406 |
| K-1 MCEWEN HOTEL PARTNERS LLC-UBI | 26,433 | 26,433 | |
| K-1 MGC VENTURE PARTNERS 2013, LP-ORD INC | -8 | -8 | -8 |
| K-1 MIDSOUTH CAPITAL FUND I-UBI | 1,838 | 1,838 | |
| K-1 MONTECITO MEDICAL PHYSICIANS III LIMITED-UBI | -5,294 | -5,294 | |
| K-1 ONEONCOLOGY II - UBI | 620 | 620 | |
| K-1 ONEONCOLOGY-UBI | 2,472 | 2,472 | |
| K-1 OP 8200 MOPAC HOLDINGS, LLC-OTHER INC | 2,935 | 2,935 | 2,935 |
| K-1 OP 8200 MOPAC HOLDINGS, LLC-UBI | -2,631 | -2,631 | |
| K-1 OP SPO II LLC - UBI | -447 | -447 | |
| K-1 OP SPO II LLC - UBI | -6,058 | -6,058 | |
| K-1 OP SPO II LLC - UBI | -1,763 | -1,763 | |
| K-1 OP SPO II LLC-OTHER INC | 334 | 334 | 334 |
| K-1 PETERSHILL PRIVATE EQUITY SEEDING OFFSHORE SCSP-OTHER INC | 147 | 147 | 147 |
| K-1 PETERSHILL PRIVATE EQUITY SEEDING OFFSHORE SCSP-UBI | -3,271 | -3,271 | |
| K-1 PETERSHILL PRIVATE EQUITY SEEDING OFFSHORE SCSP-UBI | 36 | 36 | |
| K-1 SYNERGY HOTEL PARTNERS, LLC-UBI | 10,691 | 10,691 | |
| K-1 WEST ST CAP PTRS VII PARALLEL B-OTHER INC | 8,890 | 8,890 | 8,890 |
| K-1 WEST ST CAP PTRS VII-PARALLEL-OTHER INC | 8,981 | 8,981 | 8,981 |
| K-1 WEST ST STRATEGIC SOLUTIONS OFFSHORE FD I-OTHER INC | 53,679 | 53,679 | 53,679 |
| K-1 WEST ST STRATEGIC SOLUTIONS OFFSHORE FD I-UBI | -598 | -598 | |
| K-1 WEST ST STRATEGIC SOLUTIONS OFFSHORE FD I-UBI | -9,434 | -9,434 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 5,431,240 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 9,200 | 4,640 | 4,560 | |
| INVESTMENT ADVISOR FEES | 170,874 | 170,874 | 0 | |
| TOGETHER NASHVILLE CONSULTING FEES | 43,495 | 0 | 43,495 |