The
following
is
a
reconciliation
of
Level
3
investments
for
which
significant
unobservable
inputs
were
used
to
determine
fair
value.
*
The
change
in
unrealized
appreciation/(depreciation)
is
included
in
net
change
in
unrealized
appreciation/(depreciation)
of
investments
in
the
accompanying
Statement
of
Operations.
Significant
unobservable
inputs
developed
by
the
valuation
designee
for
Level
3
investments
held
at
August
31,
2023
are
as
follows:
1
Fair
valued
corporate
convertible
bonds
are
valued
based
on
applying
a
fixed
discount
rate
to
the
fixed
income
portion,
which
represents
the
implied
interest
rate
that
would
have
valued
the
entire
corporate
convertible
bond
at
the
time
of
issuance.
2
Fair
valued
common
stocks
with
no
public
market
are
valued
based
on
transaction
cost
or
latest
round
of
financing.
3
Fair
valued
rights
are
valued
based
on
the
specifics
of
the
rights
at
a
discount
to
the
market
price
of
the
underlying
security.
4
Warrants
are
priced
based
on
the
Black
Scholes
Method;
the
key
input
to
this
method
is
modeled
volatility
of
the
investment;
the
lower
the
modeled
volatility,
the
lower
the
valuation
of
the
warrant.
Corporate
Convertible
Bond
Common
Stock
Rights
Warrants
Balance
November
30,
2022
$
-
$
2,511,245
$
96
,
088
$
5
,
939
,
911
Purchases
2,940,000
5,309,217
-
116,05
8
Sales
-
-
-
(
334
,
848
)
Realized
loss
-
-
-
(
1,
398
,
836
)
Accretion
of
discount
4,
86
2
-
-
-
Net
change
in
unrealized
appreciation
(depreciation)
13
,
738
1,
264
,
743
938
(2,
553
,
53
6
)
Balance
August
31,
2023
$
2,9
58
,
6
00
$
9,0
85
,
205
$
97,026
$
1,768,749
Net
change
in
unrealized
appreciation
(depreciation)
from
investments
held
as
of
August
31,
2023*
$
13
,
738
$
1,2
64
,
743
$
938
$
(2,
553
,
53
6
)
Asset
Categories
Fair
Value
Valuation
Technique(s)
Unobservable
Input
Range
(Weighted
Average)
Corporate
Convertible
Bond
1
$
2,9
58
,
600
Implied
Interest
Rate
Discount
13%
(1
3
%)
Common
Shares
2
9,085,205
Transaction
C
ost
/
Latest
Round
of
Financing
None
None
Rights
3
97
,
026
Market
T
ransaction
Discount
70%
(70%)
Warrants
4
1,768
,
749
Black
Scholes
Method
Volatility
20
%
-
50
%
(
39
%)