| 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 Costs | 2018-04-30 | 4,360 | 1,359 | 15.000000000000 | 291 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| CG Distrib Ready Capita | 306 | 306 | ||||||||
| Other DistribReady Capit | 1,897 | 1,897 | ||||||||
| CG DistribFid Blue Chip | 1,632 | 1,632 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Fidelity Blue Chip Growth | 186,884 | 186,884 |
| Applied Therapeutics Inc | 76,042 | 76,042 |
| SPDR SP 500 ETF Trust | 248,587 | 248,587 |
| SPDR SP 500 ETF Trust | 42,778 | 42,778 |
| Blackstone Secd Lending Fd Common | 224,382 | 224,382 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HPS Mezzanine Private Inv | FMV | 229,904 | 229,904 |
| Sundance Debt Partners | FMV | 100,000 | 100,000 |
| Bridge Multifamily Fund I | FMV | 328,070 | 328,070 |
| Bridge Debt III Internati | FMV | 140,568 | 140,568 |
| Capitol Private Opp Fund | FMV | 205,646 | 205,646 |
| North Haven Credit Partne | FMV | 230,909 | 230,909 |
| Vintage 2013 Private Inve | FMV | 93,084 | 93,084 |
| Vintage 2014 Private Inve | FMV | 92,588 | 92,588 |
| Vintage 2015 Private Inve | FMV | 192,799 | 192,799 |
| Blue Owl Real Estate Fund | FMV | 229,706 | 229,706 |
| United AERO Group Mezz | AT COST | 150,000 | 150,000 |
| OVPAxiado LLC | AT COST | 53,258 | 53,258 |
| Uptown Newport Developmen | AT COST | 194,801 | 194,801 |
| Shopoff Mesa AZ Industria | AT COST | 158,635 | 158,635 |
| Shopoff Fountain Valley F | AT COST | 98,241 | 98,241 |
| Shopoff OC Development Fu | AT COST | 98,738 | 98,738 |
| TDEF 8 MH LP | AT COST | 132,309 | 132,309 |
| FMV | |||
| FMV | |||
| FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Unamortized Organizational Costs | 3,001 | 2,711 | 2,711 |
| Tax Withholding on Investments | 4,641 | 4,641 | 4,641 |
| 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 |
|---|---|---|---|
| NH Credit Partners III Offshore Priv Inv | 18,936 | 18,936 | |
| HPS Mezzanine Priv Invest Offshore 2019 II | 12,958 | 12,958 | |
| Blue Owl Real Estate Fund V LP | 9,954 | 9,142 | |
| Bridge Debt III International Fund | 12,899 | 12,899 | |
| Bridge MultiFamily IV International Funds | 8,746 | 8,746 | |
| Shopoff Fountain Valley Fund LLC | -1,083 | -1,083 | |
| TDEF 8 MH LP | -117,691 | -117,691 | |
| Uptown Newport Development Co LLC | 217 | 217 | |
| United Aero Group Mezzanine LLC | 15,000 | 15,000 | |
| Sundance Debt Partners LP | 9,342 | 9,915 | |
| Vintage 2013 Private Investments LLC | 9,983 | 7,677 | |
| Vintage 2014 Private Investments LLC | 6,030 | 7,003 | |
| Vintage 2015 Private Investments LLC | 11,304 | 15,892 | |
| Capitol Private Opportunities II LP | 14,309 | -1,616 | |
| Shopoff OC Development Fund LLC | -1,262 | -295 | |
| Shopoff Mesa AZ Industrial Fund LLC | 8,719 | -527 | |
| Book GainLoss on Disposition of Invest | 21,175 |
| Description | Amount |
|---|---|
| Unrealized Book Gain | 106,805 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Soltis Advisor Fees | 5,166 | 5,166 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Est Taxes Paid for 990PF | 13,000 | |||
| Taxes paid on Investments | 940 | 940 |