| 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 exp | 2018-04-30 | 4,360 | 1,069 | 15.000000000000 | 291 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LTCG Div Dist Blackstone | 232 | 232 | ||||||||
| LTCG Div Dist FBGRX | 618 | 618 | ||||||||
| LTCG Div Dist Fid FOCPX | 274 | 274 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Fidelity Blue Chip Growth | 109,662 | 109,662 |
| Applied Therapeutics Inc | 13,451 | 13,451 |
| SPDR SP 500 ETF Trust | 200,011 | 200,011 |
| Blackstone Secd Lending Fd Common | 270,837 | 270,837 |
| Fidelity 500 Index Fund | 6,145 | 6,145 |
| Fidelity OTC Port | 6,736 | 6,736 |
| Ready Capital Corp Com | 62,696 | 62,696 |
| GS FNCL SQ Fed Instru Inst FIRXX | 82,638 | 82,638 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HPS Mezzanine Private Inv | FMV | 224,762 | 224,762 |
| Sundance Debt Partners LL | FMV | 100,000 | 100,000 |
| Bridge Multifamily IV | FMV | 367,884 | 367,884 |
| Bridge Debt III Internati | FMV | 170,052 | 170,052 |
| Capitol Private OPP FND | FMV | 236,544 | 236,544 |
| North Haven Credit Partne | FMV | 190,198 | 190,198 |
| Vintage 2013 Private Inve | FMV | 112,968 | 112,968 |
| Vintage 2014 Private Inve | FMV | 117,333 | 117,333 |
| Vintage 2015 Private Inve | FMV | 242,663 | 242,663 |
| Oak Street Real Estate Ca | FMV | 187,471 | 187,471 |
| United AERO Group Mezzani | AT COST | 150,000 | 150,000 |
| OVPAxiado LLC | AT COST | 53,258 | 53,258 |
| Uptown Newport Developmen | AT COST | 194,584 | 194,584 |
| Shopoff Mesa AZ Industria | AT COST | 149,916 | 149,916 |
| Shopoff Fountain Valley F | AT COST | 99,324 | 99,324 |
| 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 | 3,292 | 3,001 | 3,001 |
| Tax Withholding Investments | 4,601 | 4,641 | 4,641 |
| Description | Amount |
|---|---|
| Unrealized Book Loss | 627,999 |
| 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 |
|---|---|---|---|
| Oak Street RE Capital Fund V LP | 21,840 | 8,542 | |
| HPS Mezzanine Private Investors Offshore 2019 II LP | -161 | -161 | |
| NH Credit Partners III Offshore Private Investors LP | 14,738 | 14,738 | |
| Bridge Debt III International Fund | 14,496 | 14,496 | |
| Mosaic RE Credit TE LLC | 1,841 | 3,514 | |
| Sundance Debt Partners LP | 10,577 | 9,927 | |
| Midwest Transit Mezzanine LLC | 36,842 | 36,842 | |
| Bridge Multifamily IV International Funds | 38,765 | 38,765 | |
| Vintage 2015 Private Investments LLC | 15,462 | 25,569 | |
| Vintage 2014 Private Investments LLC | 10,219 | 12,453 | |
| Vintage 2013 Private Investments LLC | -18,253 | 28,633 | |
| Capitol Private Opportunities II LP | 79,966 | 87,109 | |
| United Aero Group Mezzanine LLC | 3,750 | 3,750 | |
| Shopoff Fountain Valley Fund LLC | -676 | -676 | |
| Shopoff Mesa AZ Industrial Fund LLC | -84 | -84 | |
| Uptown Newport Development CO LLC | 1,254 | 1,254 | |
| Book GainLoss on Disposition of Investments | -5,956 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Soltis Advisor Fees | 4,584 | 4,584 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990 PF Taxes Paid | 13,808 |