NPORT-EX 2 wildermuth_063023partf.htm

 

Wildermuth Fund

Schedule of Investments

June 30, 2023 (Unaudited)

 

 

 

Interest,

Shares, Principal,

Amount, or Units

      Fair Value 
    COMMODITY & NATURAL RESOURCE INVESTMENTS — 7.4%    
 1,000   Casillas Petroleum Resource Partners, LLC(a)(b)    $1,001,883 
 1,976,034   CM Funding, LLC(a)(b)(c)(d)(e)    1,852,344 
    Kayne Anderson Energy Fund VII LP(a)(b)(e)(f)     1,304,978 
 182   Midcon Holdco Partners, LLC(a)(b)     285,071 
 2,066,031   Thunder Investment Partners, LLC(a)(b)(c)(d)     1,707,428 
     TOTAL COMMODITY & NATURAL RESOURCE INVESTMENTS (Cost $7,142,153)     6,151,704 
           
     DIRECT PRIVATE EQUITY — 63.2%     
 41,751   Affinity Beverages, LLC(a)(b)(d)(e)     174,999 
 684   Atlas Fintech Holdings Corp. - Class A Share Interests(a)(b)(d)(e)     2,688,310 
 2,500   Clear Guide Medical, Inc. - Series A Preferred Stock(a)(b)(c)(d)(e)     3,771,103 
 134,898   Clear Guide Medical, Inc. - Series A-2 Preferred Stock(a)(b)(c)(d)(e)     719,414 
 838,423   Clear Guide Medical, Inc. - Series A-3 Preferred Stock(a)(b)(c)(d)(e)     4,066,329 
 1,543,074   Clearsense, LLC - Class C Preferred Shares(a)(b)(c)(d)(e)     5,401,290 
 835,814   Clearsense, LLC - Class D Preferred Shares(a)(b)(c)(d)(e)     3,403,066 
 2,074,115   DSI Digital, LLC - Common Units(a)(b)(c)(d)(e)     1,566,913 
 5,791,621   DSI Digital, LLC - Series A Convertible Preferred Units(a)(b)(c)(d)(e)     7,418,808 
    Level ATI HoldCo, LLC - Class A(a)(b)(c)(d)(e)     4,143,227 
 3,500,000   Metro Diner, LLC - Series B Units(a)(b)(d)(e)    2,569,180 
 1,880,968   Metro Diner, LLC - Series II Common Units(a)(b)(d)(e)     1,362,387 
 8,800,000   Reach Enterprises, Inc. - Common Units(a)(b)(c)(d)(e)    108,957 
 309,150   Reach Enterprises, Inc. - Series Seed-1 Preferred Units(a)(b)(c)(d)(e)     25,891 
 1,288,103   Reach Enterprises, Inc. - Series Seed-2 Preferred Units(a)(b)(c)(d)(e)     107,878 
 7,627,254   Waratek, Ltd. - Common Shares(a)(b)(c)(d)(e)     9,102,668 
 635,838   Waratek, Ltd. - Series B-1(a)(b)(c)(d)(e)     2,599,338 
 756,826   Waratek, Ltd. - Series B-2(a)(b)(c)(d)(e)    3,371,041 
    WG Pitts Caribbean, LLC - Common Units(a)(b)(c)(d)(e)     - 
     TOTAL DIRECT PRIVATE EQUITY (Cost $48,734,959)     52,600,799 
           
     DIRECT REAL ESTATE — 4.2%     
    Brookwood SFL Investor Co-Investment Vehicle, LLC(a)(b)(e)     1,542,882 
 1,800,000   LaGrange Senior Living, LLC - Class A Interests(a)(b)(c)(d)     1,984,885 
     TOTAL DIRECT REAL ESTATE (Cost $2,198,597)     3,527,767 
           
     HEDGE FUNDS — 0.7%     
    Rosebrook Opportunities Fund LP(a)(b)(c)(e)(f)(g)     603,602 
     TOTAL HEDGE FUNDS (Cost $994,053)     603,602 
           
     PRIVATE EQUITY DEBT — 25.7%     
 750,000   Clear Guide Medical, Inc. - Convertible Note, 0.50%, 2/29/2024(a)(b)(c)(d)(e)(h)   696,350 
 250,000   Clear Guide Medical, Inc. - Convertible Note, 6.00%, 11/6/2023(a)(b)(c)(d)(e)(h)   241,387 
 5,515,000   DSI Digital, LLC - Convertible Note, 8.00%, 3/31/2025(a)(b)(c)(d)(e)(h)     8,151,885 
 5,745,250   Reach Enterprises, Inc. - Convertible Note, 8.00%, 7/30/2023(a)(b)(c)(d)(e)(h)    5,051,868 
 2,500,000   Reach Enterprises, Inc. - Convertible Note, 12.00%, 10/1/2023(a)(b)(c)(d)(e)(h)     2,668,750 
 2,098,889   Sequin, Inc. - Convertible Note, 8.00%, 7/20/2023(a)(b)(d)(e)(h)     479,564 
 200,000   Sequin, Inc. - Convertible Note, 12.00%, 5/30/2024(a)(b)(d)(h)     200,000 
 250,000   Sequin, Inc. - Promissory Note, 12.00%, 3/20/2024(a)(b)(d)     53,592 

 

See accompanying notes to Schedule of Investments.

 

1

 

 

Wildermuth Fund

Schedule of Investments - Continued

June 30, 2023 (Unaudited)

 

 

 

Interest,

Shares, Principal,

Amount, or Units

      Fair Value 
    PRIVATE EQUITY DEBT (CONTINUED)    
 2,033,611   The Work Shop Limited T/A RIP Global - Convertible Note, 12.00%, 12/31/2023(a)(b)(d)(e)(h)  $1,997,427 
 4,436,896   WG Pitts Caribbean, LLC - Promissory Note, 12.00%, 3/31/2026(a)(b)(c)(d)(i)     1,826,180 
     TOTAL PRIVATE EQUITY DEBT (Cost $23,353,606)     21,367,003 
           
     PRIVATE EQUITY FUNDS — 7.5%     
    Abbott Secondary Opportunities LP(a)(b)(e)(f)(g)     834,471 
    Auda Capital SCS SICAV SIF - Auda Asia Secondary Fund(a)(b)(e)(f)(g)     1,292,877 
    Committed Advisors Secondary Fund III(a)(b)(e)(f)(g)     1,470,054 
    EJF Sidecar Fund, Series LLC - Small Financial Equities Series(a)(b)(f)(g)     248,578 
 10   GPB Automotive Portfolio LP(a)(b)(d)(e)(f)     294,008 
    Gravity Ranch Fund I LP(a)(b)(d)(e)(f)(g)     67,065 
    PineBridge Secondary Partners IV SLP(a)(b)(e)(f)(g)     1,274,064 
    StepStone VC Opportunities V, LP(a)(b)(e)(f)(g)     790,981 
     TOTAL PRIVATE EQUITY FUNDS (Cost $4,056,409)     6,272,098 
           
     PRIVATE REAL ESTATE INVESTMENTS — 7.3%     
 92,075   ARCTRUST, Inc.(a)(b)(f)    954,821 
    Cygnus Property Fund V, LLC(a)(b)(e)(f)     52,179 
    Harbert Seniors Housing Fund I LP(a)(b)(e)(f)    1,401,408 
    Harbert Seniors Housing Fund II LP(a)(b)(e)(f)     2,684,271 
 56   Shopoff Land Fund III LP(a)(b)(e)(f)     51,520 
 124,099   Stonehill Strategic Hotel Credit Opportunity Fund II LP(a)(b)(f)     441,755 
    Walton Street Real Estate Fund VIII LP(a)(b)(e)(f)     450,812 
     TOTAL PRIVATE REAL ESTATE INVESTMENTS (Cost $5,348,674)     6,036,766 
           
     PUBLIC NON-TRADED REAL ESTATE INVESTMENT DEBT — 0.1%     
 116,110   Cottonwood Communities, Inc. - Promissory Note, 7.00%, 1/1/2031(a)(b)(d)     116,110 
     TOTAL PUBLIC NON-TRADED REAL ESTATE INVESTMENT DEBT (Cost $116,110)     116,110 
           
     WARRANTS — 1.4%     
 44   Atlas Fintech Holdings Corp., Exercise Price $14,950, Expiration Date 12/30/2023(a)(b)(d)(e)   - 
 483,827   DSI Digital, LLC, Exercise Price $0.01, Expiration Date 3/28/2025(a)(b)(c)(d)(e)     362,906 
 1,442   Schweizer RSG, LLC, Exercise Price $112.50, Expiration Date 1/21/2028(a)(b)(d)(e)   1,846 
 6,410   Sequin, Inc., Exercise Price $0.001, Expiration Date 3/30/2026(a)(b)(d)(e)     - 
 646,328   Waratek, Ltd., Exercise Price 0.01 Euro, Expiration Date 1/22/2028(a)(b)(c)(d)(e)   765,455 
     TOTAL WARRANTS (Cost $0)     1,130,207 
           
     SHORT-TERM INVESTMENTS — 0.1%     
 94,849   Fidelity Institutional Government Portfolio - Institutional Class, 4.92%(j)     94,849 
     TOTAL SHORT-TERM INVESTMENTS (Cost $94,849)     94,849 
           
     TOTAL INVESTMENTS — 117.6% (Cost $92,039,410)     97,900,905 
     Liabilities less other assets — (17.6)%     (14,675,736)
           
     TOTAL NET ASSETS — 100.0%    $83,225,169 

 

See accompanying notes to Schedule of Investments.

 

2

 

 

Wildermuth Fund

Schedule of Investments - Continued

June 30, 2023 (Unaudited)

 

 

 

LLC – Limited Liability Company
LP – Limited Partnership
SLP – Special Limited Partnership

 

(a) Illiquid Security. As of June 30, 2023 these securities amounted to $97,806,056 representing 117.5% of total net assets.
   
(b) Restricted Security. As of June 30, 2023 these securities amounted to $97,806,056 representing 117.5% of total net assets. Please refer to Investments in Restricted Securities, in the Notes to the Schedule of Investments.
   
(c) Denotes an investment in an affiliated entity. Please refer to Investments in Affiliated Issuers, in the Notes to the Schedule of Investments.
   
(d) Level 3 security in accordance with fair value hierarchy.
   
(e) Non-income Producing
   
(f) Private Fund. As of June 30, 2023 these securities amounted to $14,217,444 representing 17.1% of total net assets.
   
(g) Private Investment Company. As of June 30, 2023 these securities amounted to $6,581,692 representing 7.9% of total net assets.
   
(h) Payment-in-kind (PIK) security in which the issuer makes interest payments in the form of additional securities, as opposed to cash payouts. These additional securities generally have the same terms as the original holdings.
   
(i) Security is in default.
   
(j) Represents the current rate as of June 30, 2023.

 

See accompanying notes to Schedule of Investments.

 

3

 

 

Wildermuth Fund

Notes to the Schedule of Investments

June 30, 2023 (Unaudited)

 

 

 

Investments in Restricted Securities - Restricted securities include securities that have not been registered under the Securities Act of 1933, as amended, and securities that are subject to restrictions on resale. The Fund may invest in restricted securities that are consistent with the Fund’s investment objectives and investment strategies. Investments in restricted securities are valued at fair value as determined in good faith in accordance with procedures adopted by the Board of Trustees. It is possible that the estimated value may differ significantly from the amount that might ultimately be realized in the near term, and the difference could be material.

 

Additional information on each restricted security held by the Fund on June 30, 2023 is as follows:

 

Security 

Initial

Acquisition Date

 

Interests, Shares,
Principal Amount, or
Units

   Cost  

Fair

Value

  

% of Net

Assets

 
Abbott Secondary Opportunities LP  April 13, 2017  -    829,224    834,471   1.0%
Affinity Beverages, LLC  February 21, 2020  41,751    175,000    174,999   0.2%
ARCTRUST, Inc.  June 30, 2016  92,075    1,000,536    954,821   1.2%
Atlas Fintech Holdings Corp. - Class A Share Interests  December 20, 2016  684    3,126,329    2,688,310   3.2%
Atlas Fintech Holdings Corp., Exercise Price $14,950, Expiration Date 12/30/2023  December 20, 2016  44    -    -   0.0%
Auda Capital SCS SICAV SIF - Auda Asia Secondary Fund  April 2, 2018  -    398,630    1,292,877   1.6%
Brookwood SFL Investor Co-Investment Vehicle, LLC  November 3, 2017  -    398,597    1,542,882   1.9%
Casillas Petroleum Resource Partners, LLC  October 11, 2016  1,000    1,000,000    1,001,883   1.2%
Clear Guide Medical, Inc. - Convertible Note, 0.50%, 2/29/2024  August 15, 2022  750,000    750,000    696,350   0.8%
Clear Guide Medical, Inc. - Convertible Note, 6.00%, 11/6/2023  January 6, 2022  250,000    250,000    241,387   0.3%
Clear Guide Medical, Inc. - Series A Preferred Stock  April 19, 2016  2,500    2,250,000    3,771,103   4.5%
Clear Guide Medical, Inc. - Series A-2 Preferred Stock  March 6, 2018  134,898    500,000    719,414   0.9%
Clear Guide Medical, Inc. - Series A-3 Preferred Stock  July 16, 2018  838,423    3,085,394    4,066,329   4.9%
Clearsense, LLC - Class C Preferred Shares  February 20, 2019  1,543,074    6,799,865    5,401,290   6.5%
Clearsense, LLC - Class D Preferred Shares  April 28, 2021  835,814    3,000,000    3,403,066   4.1%
CM Funding, LLC  December 14, 2018  1,976,034    1,976,034    1,852,344   2.2%
Committed Advisors Secondary Fund III  March 30, 2017  -    448,609    1,470,054   1.8%
Cottonwood Communities, Inc. - Promissory Note, 7.00%, 1/1/2031  June 22, 2021  116,110    116,110    116,110   0.1%
Cygnus Property Fund V, LLC  October 30, 2018  -    -    52,179   0.1%
DSI Digital, LLC - Common Units  April 26, 2021  2,074,115    1,000,000    1,566,913   1.9%
DSI Digital, LLC - Convertible Note, 8.00%, 3/31/2025  March 24, 2021  5,515,000    5,515,000    8,151,885   9.8%
DSI Digital, LLC - Series A Convertible Preferred Units  November 29, 2017  5,791,621    8,560,000    7,418,808   8.9%
DSI Digital, LLC, Exercise Price $0.01, Expiration Date 3/28/2025  February 28, 2023  483,827    -    362,906   0.4%
EJF Sidecar Fund, Series LLC - Small Financial Equities Series  October 25, 2017  -    270,695    248,578   0.3%
GPB Automotive Portfolio LP  March 13, 2015  10    500,000    294,008   0.4%
Gravity Ranch Fund I LP  June 13, 2017  -    500,000    67,065   0.1%
Harbert Seniors Housing Fund I LP  February 24, 2017  -    1,271,672    1,401,408   1.7%
Harbert Seniors Housing Fund II LP  September 10, 2019  -    2,742,490    2,684,271   3.2%
Kayne Anderson Energy Fund VII LP  September 12, 2016  -    1,918,230    1,304,978   1.6%
LaGrange Senior Living, LLC - Class A Interests  September 11, 2019  1,800,000    1,800,000    1,984,885   2.4%
Level ATI HoldCo, LLC - Class A  September 10, 2018  -    1,690,000    4,143,227   5.0%
Metro Diner, LLC - Series B Units  November 16, 2017  3,500,000    2,276,542    2,569,180   3.1%
Metro Diner, LLC - Series II Common Units  November 16, 2017  1,880,968    1,223,458    1,362,387   1.6%
Midcon Holdco Partners, LLC  December 29, 2020  182    181,858    285,071   0.3%
PineBridge Secondary Partners IV SLP  September 19, 2017  -    730,627    1,274,064   1.5%
Reach Enterprises, Inc. - Common Units  August 8, 2019  8,800,000    2,758,800    108,957   0.1%
Reach Enterprises, Inc. - Convertible Note, 8.00%, 7/30/2023  April 30, 2021  5,745,250    5,745,250    5,051,868   6.1%
Reach Enterprises, Inc. - Convertible Note, 12.00%, 10/1/2023  October 2, 2020  2,500,000    2,500,000    2,668,750   3.2%
Reach Enterprises, Inc. - Series Seed-1 Preferred Units  August 5, 2020  309,150    458,001    25,891   0.0%
Reach Enterprises, Inc. - Series Seed-2 Preferred Units  July 15, 2020  1,288,103    1,526,647    107,878   0.1%
Rosebrook Opportunities Fund LP  February 2, 2017  -    994,053    603,602   0.7%
Schweizer RSG, LLC, Exercise Price $112.50, Expiration Date 1/21/2028  February 6, 2018  1,442    -    1,846   0.0%
Sequin, Inc. - Convertible Note, 8.00%, 7/20/2023  July 22, 2020  2,098,889    2,098,889    479,564   0.6%
Sequin, Inc. - Convertible Note, 12.00%, 3/20/2024  May 30, 2023  200,000    200,000    200,000   0.2%
Sequin, Inc., Exercise Price $0.001, Expiration Date 3/30/2026  March 31, 2021  6,410    -    -   0.0%
Sequin, Inc. - Promissory Note, 12.00%, 3/20/2024  March 31, 2021  250,000    250,000    53,592   0.1%
Shopoff Land Fund III LP  April 28, 2015  56    34,846    51,520   0.1%
StepStone VC Opportunities V, L.P.  January 18, 2018  -    378,625    790,981   1.0%
Stonehill Strategic Hotel Credit Opportunity Fund II LP  July 18, 2016  124,099    124,099    441,755   0.5%
The Work Shop Limited T/A RIP Global - Convertible Note, 12.00%, 12/31/2023  July 22, 2020  2,033,611    2,033,611    1,997,427   2.4%
Thunder Investment Partners, LLC  November 2, 2018  2,066,031    2,066,031    1,707,428   2.1%
Walton Street Real Estate Fund VIII LP  May 24, 2017  -    175,030    450,812   0.5%
Waratek, Ltd. - Common Shares  November 24, 2021  7,627,254    3,191,374    9,102,668   10.8%
Waratek, Ltd., Exercise Price 0.01 Euro, Expiration Date 1/22/2028  June 5, 2018  646,328    -    765,455   0.9%
Waratek, Ltd. - Series B-1  June 5, 2018  635,838    2,990,569    2,599,338   3.1%
Waratek, Ltd. - Series B-2  December 28, 2017  756,826    3,696,940    3,371,041   4.1%
WG Pitts Caribbean, LLC - Common Units  October 12, 2018  -    426,040    -   0.0%
WG Pitts Caribbean, LLC - Promissory Note, 12.00%, 3/31/2026  August 14, 2020  4,436,896    4,010,856    1,826,180   2.2%
          $ 91,944,561   $ 97,806,056     

 

4

 

 

Investments in Affiliated Issuers - An affiliated issuer is an entity in which the Fund has ownership of at least 5% of the voting securities. Issuers that are affiliates of the Fund at period-end are noted in the Fund’s Schedule of Investments. Additional security purchases and the reduction of certain security shares outstanding of existing portfolio holdings that were not considered affiliated in prior years may result in the Fund owning in excess of 5% of the outstanding shares at period-end. The table below reflects transactions during the period with entities that are affiliates as of June 30, 2023 and may include acquisitions of new investments, prior year holdings that became affiliated during the period and prior period affiliated holdings that are no longer affiliated as of period-end.

 

Security Description  Beginning Value April 1, 2023   Purchases
or Conversions
   Sales
or Conversions
   Change in
Unrealized
Appreciation
(Depreciation)
   Net
Realized
Gain (Loss)
   Tax Basis or
Return of Capital
Adjustments
   Ending
Value
June 30,
2023
   Investment
Income
 
Clear Guide Medical, Inc. - Convertible Note - 0.50%, 2/29/2024(1)  $696,350   $-   $-   $-   $-   $ -   $696,350    - 
Clear Guide Medical, Inc. - Convertible Note - 6.00%, 11/6/2023(1)   241,387    -    -    -    -    -    241,387    - 
Clear Guide Medical, Inc. - Series A Preferred Stock(1)   3,771,103    -    -    -    -    -    3,771,103    - 
Clear Guide Medical, Inc. - Series A-2 Preferred Stock(1)   719,414    -    -    -    -    -    719,414    - 
Clear Guide Medical, Inc. - Series A-3 Preferred Stock(1)   4,066,329    -    -    -    -    -    4,066,329    - 
Clearsense, LLC - Class C Preferred Shares   5,401,290    -    -    -    -    -    5,401,290    - 
Clearsense, LLC - Class D Preferred Shares   3,403,066    -    -    -    -    -    3,403,066    - 
CM Funding, LLC(1)   1,852,344    -    -    -    -    -    1,852,344    - 
DSI Digital, LLC - Common Units Units(1)   1,566,913    -    -    -    -    -    1,566,913    - 
DSI Digital, LLC - Convertible Note, 8.00%, 3/31/2025(1)   7,546,397    410,000    -    195,488    -    -    8,151,885    - 
DSI Digital, LLC - Series A Convertible Preferred Units(1)   7,418,808    -    -    -    -    -    7,418,808    - 
DSI Digital, Exercise Price 0.01 Euro, Expiration Date 03/29/2025(1)   362,906    -    -    -    -    -    362,906    - 
LaGrange Senior Living, LLC - Class A Interests(1)   1,984,885    -    -    -    -    -    1,984,885    53,852 
Level ATI HoldCo, LLC - Class A(1)   4,143,227    -    -    -    -    -    4,143,227    - 
Reach Enterprises, Inc. - Common Units(1)   108,957    -    -    -    -    -    108,957    - 
Reach Enterprises, Inc. - Convertible Note  - 8.00%, 7/30/2023(1)   4,514,668    680,000    -    (142,800)   -    -    5,051,868    - 
Reach Enterprises, Inc. - Convertible Note  - 12.00%, 10/1/2023(1)   2,668,750    -    -    -    -    -    2,668,750    - 
Reach Enterprises, Inc. - Series Seed-1 Preferred Units (1)   25,891    -    -    -    -    -    25,891    - 
Reach Enterprises, Inc. - Series Seed-2 Preferred Units (1)   107,878    -    -    -    -    -    107,878    - 
Rosebrook Opportunities Fund LP(1)   603,602    -    -    -    -    -    603,602    - 
Thunder Investment Partners, LLC(1)   1,707,428    -    -    1,368    -    (1,368)   1,707,428    48,401 
Waratek, Ltd. - Common Shares(1)   7,072,061    -    -    2,030,607    -    -    9,102,668    - 
Waratek, Ltd. - Series B-1(1)   2,535,342    -    -    63,996    -    -    2,599,338    - 
Waratek, Ltd. - Series B-2(1)   3,214,250    -    -    156,791    -    -    3,371,041    - 
Waratek, Ltd., Exercise Price 0.01 Euro, Expiration Date 01/22/2028(1)   593,642    -    -    171,813    -    -    765,455    - 
WG Pitts Caribbean, LLC - Common Units(1)   -    -    -    -    -    -    -    - 
WG Pitts Caribbean, LLC - Promissory Note, 12.00%, 3/31/2026(1)   1,826,180    -    -    -    -    -    1,826,180    150,538 
   $ 68,153,068   $1,090,000   $        -   $2,477,263   $      -   $(1,368)  $ 71,718,963   $252,791 

 

(1)Affliated investments for which ownership exceeds 25% of the Investment Fund’s Capital.

 

5