| 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 | 2018-04-30 | 4,360 | 778 | 15.000000000000 | 291 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Fidelity Blue Ghip Growth | 178,185 | 178,185 |
| Axsome Therapeutics Inc | 75,560 | 75,560 |
| Boeing Co Com | ||
| Raytheon Technologies | ||
| Applied Therapeutics | 158,406 | 158,406 |
| Relmada Therapeutics | ||
| Fidelity Leveraged Company | ||
| Fidelity Value | ||
| SPDR SP 500 ETF Trust | 248,404 | 248,404 |
| Fidelity 500 Index Fund | 7,632 | 7,632 |
| Fidelity OTC Port | 10,289 | 10,289 |
| Janus Henderson Forty | 25,792 | 25,792 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Blackstone GSO Secured Le | FMV | 412,033 | 412,033 |
| HPS Mezzanine Private Inv | FMV | 231,720 | 231,720 |
| Mosaic Real Estate Credit | FMV | 103,496 | 103,496 |
| Sundance Debt Partners LL | FMV | 100,000 | 100,000 |
| Bridge MultiFamily IV Int | FMV | 346,452 | 346,452 |
| Midwest Transit Mezzanine | FMV | 210,000 | 210,000 |
| Bridge Debt III Internati | FMV | 225,610 | 225,610 |
| Capitol Private Opportuni | FMV | 398,534 | 398,534 |
| North Haven Credit Partne | FMV | 85,678 | 85,678 |
| Vintage 2013 Private Inve | FMV | 214,656 | 214,656 |
| Vintage 2014 Private Inve | FMV | 153,891 | 153,891 |
| Vintage 2015 Private Inve | FMV | 281,376 | 281,376 |
| Oak Street Real Estate Ca | FMV | 106,502 | 106,502 |
| OVPAxiado LLC | AT COST | 53,258 | 53,258 |
| Uptown Neport Development | AT COST | 193,330 | 193,330 |
| FMV | |||
| FMV | |||
| FMV | |||
| FMV | |||
| FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Unamortized Organizational Costs | 3,582 | 3,292 | 3,292 |
| Tax Withholding Investments | 4,601 | 4,601 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Amortization | 291 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Midwest Transit Mezzanine LLC | 25,000 | 25,000 | |
| Sundance Debt Partners LLC | 10,147 | 11,224 | |
| HPS Mezzanine Private Investors Offshore 2019 II LP | 11,692 | 11,692 | |
| Mosaic Real Estate Credit TE LLC | 5,930 | 5,930 | |
| Bridge Debt III International Fund | 25,971 | 25,971 | |
| Bridge Multifamily IV International Funds | 8,485 | 8,485 | |
| Oak Street Real Estate Capital Fund V LP | 9,112 | 9,112 | |
| Vintage 2013 Private Investments LLC | 139,752 | 97,544 | |
| Vintage 2014 Private Investments LLC | 17,948 | 22,774 | |
| Vintage 2015 Private Investments LLC | 21,936 | 25,819 | |
| North Haven Credit Partners III Offshore Private Investors LP | 4,553 | 4,553 | |
| Capitol Private Opportunities II LP | 154,787 | 190,015 | |
| Uptown Newport Development Co LLC | -6,658 | -6,658 | |
| OVPAxiado LLC | -918 | -918 | |
| IRS Interest | 8 | 8 | |
| Book GainLoss on Dispositon of Investment | 30,207 |
| Description | Amount |
|---|---|
| Unrealized Book Gains | 18,783 |
| Tax Withholding prior adj | 3,046 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Soltis Advisor Fees | 3,639 | 3,639 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990 PF Tax Paid | 11,445 |