| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| Organizational Expenses | 2018-04-30 | 4,360 | 487 | 15.000000000000 | 291 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Janus Henderson Forty T | 21,007 | 21,007 |
| Applied Therapeutics Inc Com | 389,555 | 389,555 |
| Axsome Therapeutics Inc Com | 162,940 | 162,940 |
| Boeing Co Com | 21,406 | 21,406 |
| Raytheon Technologies | 5,792 | 5,792 |
| Relmada Therapeutics Inc Com | 128,280 | 128,280 |
| SPDR SP 500 ETF Trust | 185,818 | 185,818 |
| Fidelity 500 Index Fund | 14,801 | 14,801 |
| Fidelity OTC Port Value | 59,656 | 59,656 |
| SPDR SP 500 ETF Trust | 28,415 | 28,415 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Axiado LLC | AT COST | 45,000 | 45,000 |
| Blackstone GSO Secured Le | AT COST | 276,019 | 276,019 |
| HPS Mezzanine Private Inv | AT COST | 97,393 | 97,393 |
| Vintage 2013 Private Inve | AT COST | 235,092 | 235,092 |
| Vintage 2014 Private Inve | AT COST | 150,080 | 150,080 |
| Vintage 2015 Private Inve | AT COST | 244,382 | 244,382 |
| Bridge Debt III Int Pla | AT COST | 244,219 | 244,219 |
| Capitol Private OPP Fund | AT COST | 481,782 | 481,782 |
| NH Credit Partners II | AT COST | 79,797 | 79,797 |
| Miscellaneous Investments | AT COST | 868,597 | 868,597 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Unamortized Organizational Costs | 3,873 | 3,582 | 3,582 |
| Description | Amount |
|---|---|
| BookUnrealized GainLoss | 123,440 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 291 | |||
| Software | 165 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Midwest Transit Mezznine LLC | 25,000 | 25,000 | |
| Sundance Debt Partners LLC | 8,610 | 8,540 | |
| HPS Mezzanine Private Investors Offshore 2019 II LP | 2,404 | 6,380 | |
| Mosaic Real Estate Credit TE LLC | 6,274 | 5,981 | |
| Bridge Debt III International Fund | 20,469 | 20,018 | |
| Bridge Multifamily IV International Funds | 11,615 | 1,688 | |
| Oak Street Real Estate Capital Fund V LP | 16 | -73 | |
| Vintage 2013 Private Investments LLC | 33,250 | 8,135 | |
| Vintage 2015 Private Investments LLC | 21,192 | 2,113 | |
| Vintage 2014 Private Investments LLC | 49,363 | 7,759 | |
| North Haven Credit Partners III Offshore Private Invesors LP | 51 | 8,521 | |
| Capitol Private Opportunities II LP | 46,967 | 49,987 | |
| Uptown Newport Development CO LLC | -11 | ||
| Book GainLoss on Disposition | 23,451 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Outside Contract Services | 4,000 | 4,000 | ||
| Commissions Fees | 10,349 | 10,349 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990 PF Taxes Paid | 9,950 | |||
| Withholding Taxes Invest | 3,046 | 3,046 |