| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 71,450 | 4,287 | 91,163 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 8X8 INC NEW COM | 31,492 | 31,492 |
| ACADIA HEALTHCARE COMPANY INC COM | 85,466 | 85,466 |
| ACCOLADE INC COM | 46,209 | 46,209 |
| ADAPTHEALTH CORP | 64,477 | 64,477 |
| ADDUS HOMECARE CORP COM | 69,758 | 69,758 |
| ADVANCED DRAIN SYS INC DEL COM | 104,276 | 104,276 |
| ALTRA INDL MOTION CORP COM | 60,388 | 60,388 |
| ATKORE INC COM | 110,300 | 110,300 |
| AXONICS INC COM | 65,968 | 65,968 |
| BALLYS CORPORATION COM | 48,298 | 48,298 |
| BELLRING BRANDS INC COM CL A | 87,644 | 87,644 |
| BTRS HOLDINGS INC COM CL 1 | 30,420 | 30,420 |
| BUSINESS FIRST BANCSHARES INC COM | 58,913 | 58,913 |
| CADENCE BANK COM | 73,254 | 73,254 |
| CANADA GOOSE HOLDINGS INC SHS SUB VTG | 45,028 | 45,028 |
| CAREDX INC COM | 39,113 | 39,113 |
| CASELLA WASTE SYS INC CL A | 60,136 | 60,136 |
| CHART INDS INC COM PAR $0.01 | 70,814 | 70,814 |
| CHEFS WHSE INC COM | 114,785 | 114,785 |
| CIRRUS LOGIC INC COM | 46,746 | 46,746 |
| COLUMBIA BKG SYS INC COM | 62,822 | 62,822 |
| DRIVEN BRANDS HLDGS INC COM | 91,312 | 91,312 |
| DUCOMMUN INC DEL COM | 71,465 | 71,465 |
| ENDAVA PLC ADS | 77,411 | 77,411 |
| EVERI HLDGS INC COM | 138,263 | 138,263 |
| EVO PMTS INC CL A COM | 140,877 | 140,877 |
| EVOLENT HEALTH INC CL A | 114,914 | 114,914 |
| EVOQUA WATER TECHNOLOGIES CORP COM | 136,276 | 136,276 |
| EXPONENT INC COM | 84,629 | 84,629 |
| FIGS INC CL A | 135,513 | 135,513 |
| FLOOR & DECOR HLDGS INC CL A | 74,756 | 74,756 |
| FOX FACTORY HLDG CORP COM | 35,891 | 35,891 |
| FRESHPET INC COM | 61,544 | 61,544 |
| GATES INDL CORP PLC ORD SHS | 41,716 | 41,716 |
| HAMILTON LANE INC CL A | 81,963 | 81,963 |
| HILLMAN SOLUTIONS CORP COM | 49,783 | 49,783 |
| HOME BANCSHARES INC COM | 61,630 | 61,630 |
| ICF INTL INC COM | 112,292 | 112,292 |
| INTER PARFUMS INC COM | 138,863 | 138,863 |
| JAMF HLDG CORP COM | 65,985 | 65,985 |
| KRATOS DEFENSE & SEC SOLUTIONS COM NEW | 57,366 | 57,366 |
| LESLIES INC COM | 95,681 | 95,681 |
| LHC GROUP INC COM | 48,031 | 48,031 |
| LIQUIDITY SERVICES INC COM | 72,842 | 72,842 |
| MANITOWOC CO INC COM NEW | 55,677 | 55,677 |
| MEDIAALPHA INC CL A | 35,605 | 35,605 |
| NATIONAL VISION HLDGS INC COM | 61,715 | 61,715 |
| NEOGEN CORP COM | 67,025 | 67,025 |
| NOVANTA INC COM | 93,984 | 93,984 |
| OLLIES BARGAIN OUTLT HLDGS INC COM | 23,855 | 23,855 |
| OPTION CARE HEALTH INC COM NEW | 157,103 | 157,103 |
| PACIRA BIOSCIENCES, INC. | 72,505 | 72,505 |
| PALOMAR HLDGS INC COM | 44,044 | 44,044 |
| PAYCOR HCM INC COM | 75,511 | 75,511 |
| PORTILLOS INC COM CL A | 41,557 | 41,557 |
| PRIVIA HEALTH GROUP INC COM | 73,160 | 73,160 |
| PROGYNY INC COM | 59,917 | 59,917 |
| RADNET INC COM | 114,328 | 114,328 |
| RBC BEARINGS INC COM | 69,074 | 69,074 |
| REGAL REXNORD CORPORATION COM | 135,123 | 135,123 |
| REV GROUP INC COM | 62,727 | 62,727 |
| SIMPLY GOOD FOODS CO COM | 52,503 | 52,503 |
| SPX CORP COM | 108,916 | 108,916 |
| STONERIDGE INC COM | 56,220 | 56,220 |
| TFI INTL INC COM | 95,854 | 95,854 |
| TREAN INS GROUP INC COM | 48,417 | 48,417 |
| UNITED CMNTY BKS BLAIRSVLE GA COM | 59,804 | 59,804 |
| VERITEX HLDGS INC COM | 84,891 | 84,891 |
| WINTRUST FINANCIAL CORP COM | 96,088 | 96,088 |
| WNS HOLDINGS LTD SPON ADR | 125,925 | 125,925 |
| WORKIVA INC COM CL A | 74,640 | 74,640 |
| XPEL INC COM | 34,003 | 34,003 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABERDEEN | FMV | 2,499,939 | 2,499,939 |
| AG REALTY FUND IX | FMV | 1,431,411 | 1,431,411 |
| AG REALTY FUND X | FMV | 1,606,824 | 1,606,824 |
| AMERICAN EUROPACIFIC GROWTH | FMV | 11,522,539 | 11,522,539 |
| ASF VI L.P. | FMV | 323,760 | 323,760 |
| ASF VIII | FMV | 1,342,854 | 1,342,854 |
| BLACKSTONE | FMV | 13,339,903 | 13,339,903 |
| CAUSEWAY CAPITAL MANAGEMENT LLC | FMV | 13,295,898 | 13,295,898 |
| COHEN & STEERS INST GLOBAL REALTY SHARES | FMV | 8,833,953 | 8,833,953 |
| COLLER | FMV | 205,722 | 205,722 |
| COMMONFUND | FMV | 97,722 | 97,722 |
| GREEN EQUITY INVESTORS OFFSHORE FUND VII LP | FMV | 2,999,318 | 2,999,318 |
| GREEN EQUITY INVESTORS OFFSHORE FUND VIII LP | FMV | 1,648,820 | 1,648,820 |
| GREENSPRING GLOBAL PARTNERS VI | FMV | 5,694,367 | 5,694,367 |
| GREENSPRING GLOBAL PARTNERS VIII | FMV | 3,623,847 | 3,623,847 |
| ISRAEL BONDS - 2.24% DUE ON 10/1/2022 | FMV | 124,856 | 124,856 |
| ISRAEL BONDS - 2.24% DUE ON 10/1/2026 | FMV | 124,540 | 124,540 |
| KKR SPECIAL SITUATIONS (TE) FEEDER II LP | FMV | 742,789 | 742,789 |
| LAZARD GLOBAL LISTED INFRASTRUCTURE | FMV | 6,171,327 | 6,171,327 |
| LIGHTHOUSE DIVERSIFIED FUND LTD | FMV | 11,787,941 | 11,787,941 |
| METROPOLITAN WEST TOTAL RETURN FUND (MWTIX) | FMV | 12,278,833 | 12,278,833 |
| NEW MOUNTAIN PARTNERS V LP | FMV | 2,808,681 | 2,808,681 |
| NEW MOUNTAIN PARTNERS VI LP | FMV | 499,770 | 499,770 |
| OAKTREE | FMV | 59,485 | 59,485 |
| OAKTREE OPPORTUNITIES | FMV | 792,779 | 792,779 |
| OAKTREE OPPORTUNITIES XB | FMV | 858,219 | 858,219 |
| PLATINUM EQUITY CAPITAL PARTNERS | FMV | 1,122,032 | 1,122,032 |
| PLATINUM EQUITY CAPITAL PARTNERS V LP | FMV | 2,536,462 | 2,536,462 |
| POINTER OFFSHORE LTD | FMV | 15,004,582 | 15,004,582 |
| PZENA EMERGING MARKETS FOCUSED | FMV | 5,568,929 | 5,568,929 |
| RUSSELL 1000 INDEX CTF CMK9 | FMV | 35,844,678 | 35,844,678 |
| SPUR III | FMV | 2,282,625 | 2,282,625 |
| SPUR V | FMV | 1,643,058 | 1,643,058 |
| VANGUARD RUSSELL 1000 VALUE IN | FMV | 14,882,893 | 14,882,893 |
| VISTA EQUITY PARTNERS FUND VII | FMV | 2,148,010 | 2,148,010 |
| WELLINGTON MGT COMPANY | FMV | 5,497,241 | 5,497,241 |
| WESTERN ASSET MANAGEMENT | FMV | 14,065,270 | 14,065,270 |
| WILLIAM BLAIR EMERGING LEADERS | FMV | 5,700,345 | 5,700,345 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,410 | 265 | 4,145 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 1,780 | 2,063 | 2,063 |
| TAX RECLAIM RECEIVABLE | 684 | 684 | 684 |
| INTEREST INCOME RECEIVABLE | 1,535 | 976 | 976 |
| DUE FROM BROKER | 2,591 | 2,591 |
| Description | Amount |
|---|---|
| PROVISION FOR DEFERRED FEDERAL EXCISE TAX EXPENSE | 222,025 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL INSURANCE EXPENSE | 44,554 | 2,673 | 40,477 | |
| ANNUAL REPORT | 4,025 | 0 | 4,025 | |
| BANK FEES | 935 | 935 | 0 | |
| DIRECT GRANT EXPENSES | 25,076 | 0 | 25,076 | |
| PAYROLL PROCESSING FEES | 4,126 | 248 | 3,878 | |
| PROFESSIONAL DEVELOPMENT | 415 | 25 | 390 | |
| OTHER PORTFOLIO DEDUCTIONS | 0 | 319,602 | 0 | |
| OFFICE EXPENSES | 23,750 | 1,425 | 22,407 | |
| COMPUTER EXPENSES | 40,256 | 2,415 | 41,519 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PARTNERSHIP INCOME | 8,063 | 40,355 | 8,063 |
| GRANT REFUNDS | 15,457 | 15,457 | |
| STATE TAX REFUND | 5,205 | 5,205 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 10,820,827 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 823,219 | 1,045,244 |
| DUE TO BROKER | 14,288 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 324,583 | 321,712 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 0 | 13,985 | 0 | |
| STATE AND OTHER TAXES | 2,642 | 2,642 | 0 | |
| FEDERAL EXCISE TAX | 264,843 | 0 | 0 |