| 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 |
|---|---|---|---|---|---|---|---|---|
| Organ Expenses | 2018-04-30 | 4,360 | 1,649 | 15.000000000000 | 291 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| Fidelity Blue Chip Growth | 261,076 | 261,076 |
| Applied Therapeutics Inc | 19,435 | 19,435 |
| SPDR SP 500 ETF Trust | 306,520 | 306,520 |
| SPDR SP 500 ETF Trust | 52,747 | 52,747 |
| MSILF Treasury Security | 37,988 | 37,988 |
| AKRE Focus Fund Retail | 270,978 | 270,978 |
| Blackstone Secd Lending Fd | 262,293 | 262,293 |
| Fidelity Select Health Care | 251,816 | 251,816 |
| Fidelity Select Med Tech Device | 271,406 | 271,406 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HPS Mezzanine Private Inv | FMV | 211,102 | 211,102 |
| Sundance Debt Partners | FMV | 100,000 | 100,000 |
| Bridge Multifamily Fund I | FMV | 317,050 | 317,050 |
| Bridge Debt III Internati | FMV | 130,710 | 130,710 |
| Capitol Private Opp Fund | FMV | 125,086 | 125,086 |
| North Haven Credit Partne | FMV | 218,220 | 218,220 |
| Vintage 2013 Private Inve | FMV | 85,936 | 85,936 |
| Vintage 2014 Private Inve | FMV | 79,849 | 79,849 |
| Vintage 2015 Private Inve | FMV | 174,374 | 174,374 |
| Blue Owl Real Estate Fund | FMV | 229,706 | 229,706 |
| United AERO Group Mezz | AT COST | 149,875 | 149,875 |
| OVPAxiado LLC | AT COST | 64,509 | 64,509 |
| Uptown Newport Developmen | AT COST | 15,878 | 15,878 |
| Shopoff Mesa AZ Industria | AT COST | 157,046 | 157,046 |
| Shopoff Fountain Valley F | AT COST | 95,666 | 95,666 |
| Shopoff OC Development Fu | AT COST | 100,849 | 100,849 |
| TDEF 8 MH LP | FMV | 223,304 | 223,304 |
| HPMillennium Intll II L | AT COST | 10,000 | 10,000 |
| PE Premier VCF IX Offshor | AT COST | 5,000 | 5,000 |
| FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Unamortized Organizational Costs | 2,711 | 2,420 | 2,420 |
| Tax Withholding on Investments | 4,641 | 5,314 | 5,314 |
| 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 | 19,580 | 16,774 | |
| HPS Mezzanine Priv Invest Offshore 2019II | 18,466 | 20,219 | |
| Blue Owl Real Estate Fund V LP | 13,027 | 2,227 | |
| Bridge Debt III International Fund | 4,962 | 8,431 | |
| Bridge MultiFamily IV International Funds | 408 | 13,922 | |
| Shopoff Fountain Valley Fund LLC | -2,575 | -2,547 | |
| TDEF 8 MH LP | 3,911 | -4,282 | |
| Uptown Newport Development Co LLC | -178,923 | -178,923 | |
| United Aero Group Mezzanine LLC | 15,000 | 14,879 | |
| Sundance Debt Partners LP | 8,615 | 8,952 | |
| Vintage 2013 Private Investments LLC | 12,148 | 5,522 | |
| Vintage 2014 Private Investments LLC | -5,531 | -5,484 | |
| Vintage 2015 Private Investments LLC | -3,224 | 4,334 | |
| Capitol Private Opportunities II LP | 37,123 | 12,623 | |
| Shopoff OC Development Fund LLC | 2,111 | 1,856 | |
| Shopoff Mesa AZ Industrial Fund LLC | -1,589 | -661 | |
| OVPAxiado LLC | -1,250 | -1,250 | |
| Book Realized Gain on Investment | 63,078 |
| Description | Amount |
|---|---|
| Unrealized Book Gain | 64,743 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Soltis and Other Advisors | 253 | 7,434 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990PF 990T Taxes | 4,000 |