| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 59,550 | 3,573 | 34,477 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ACADIA HEALTHCARE COMPANY INC COM | 63,386 | 63,386 |
| ADDUS HOMECARE CORP COM | 75,214 | 75,214 |
| ADVANCED DRAIN SYS INC DEL COM | 59,264 | 59,264 |
| ALLEGRO MICROSYSTEMS INC COM | 76,131 | 76,131 |
| ATKORE INC COM | 110,131 | 110,131 |
| BELLRING BRANDS INC COM CL A | 83,766 | 83,766 |
| BLACKLINE INC COM | 57,112 | 57,112 |
| BUSINESS FIRST BANCSHARES INC COM | 47,690 | 47,690 |
| CACI INTL INC CL A | 48,094 | 48,094 |
| CADENCE BANK COM | 56,545 | 56,545 |
| CANADA GOOSE HOLDINGS INC SHS SUB VTG | 68,426 | 68,426 |
| CASELLA WASTE SYS INC CL A | 52,186 | 52,186 |
| CHEFS WHSE INC COM | 120,840 | 120,840 |
| COLUMBIA BKG SYS INC COM | 67,039 | 67,039 |
| DRIVEN BRANDS HLDGS INC COM | 17,096 | 17,096 |
| DUCOMMUN INC DEL COM | 71,193 | 71,193 |
| ENDAVA PLC ADS | 37,715 | 37,715 |
| EVERI HLDGS INC COM | 113,078 | 113,078 |
| EVOLENT HEALTH INC CL A | 108,978 | 108,978 |
| EVOQUA WATER TECHNOLOGIES CORP COM | 94,406 | 94,406 |
| EXPONENT INC COM | 112,269 | 112,269 |
| FIGS INC CL A | 36,059 | 36,059 |
| FIRSTCASH INC COM | 64,400 | 64,400 |
| FIVE9 INC COM | 52,524 | 52,524 |
| FLOOR & DECOR HLDGS INC CL A | 59,743 | 59,743 |
| FOX FACTORY HLDG CORP COM | 96,156 | 96,156 |
| FRESHPET INC COM | 70,659 | 70,659 |
| GATES INDL CORP PLC ORD SHS | 27,943 | 27,943 |
| HALOZYME THERAPEUTICS INC COM | 98,209 | 98,209 |
| HAMILTON LANE INC CL A | 47,654 | 47,654 |
| HILLMAN SOLUTIONS CORP COM | 31,190 | 31,190 |
| HOME BANCSHARES INC COM | 53,762 | 53,762 |
| ICF INTL INC COM | 116,582 | 116,582 |
| INTER PARFUMS INC COM | 61,483 | 61,483 |
| JAMF HLDG CORP COM | 57,489 | 57,489 |
| KINSALE CAP GROUP INC COM | 63,549 | 63,549 |
| KRATOS DEFENSE & SEC SOLUTIONS COM NEW | 37,121 | 37,121 |
| LESLIES INC COM | 60,122 | 60,122 |
| LIQUIDITY SERVICES INC COM | 53,470 | 53,470 |
| MAGNOLIA OIL & GAS CORP CL A | 96,825 | 96,825 |
| MATADOR RES CO COM | 110,530 | 110,530 |
| MEDIAALPHA INC CL A | 21,552 | 21,552 |
| MKS INSTRS INC COM | 66,513 | 66,513 |
| MODIVCARE INC COM | 81,475 | 81,475 |
| NEOGEN CORP COM | 37,770 | 37,770 |
| NORTHERN OIL AND GAS INC MN COM | 89,255 | 89,255 |
| OPTION CARE HEALTH INC COM NEW | 91,233 | 91,233 |
| PALOMAR HLDGS INC COM | 28,857 | 28,857 |
| PORTILLOS INC COM CL A | 16,842 | 16,842 |
| PRIVIA HEALTH GROUP INC COM | 76,056 | 76,056 |
| PROGYNY INC COM | 51,304 | 51,304 |
| QUIDELORTHO CORP COM | 88,583 | 88,583 |
| RADNET INC COM | 66,621 | 66,621 |
| RBC BEARINGS INC COM | 67,411 | 67,411 |
| REGAL REXNORD CORPORATION COM | 89,025 | 89,025 |
| SITIME CORP COM | 64,325 | 64,325 |
| SPX CORP COM | 99,525 | 99,525 |
| TFI INTL INC COM | 53,628 | 53,628 |
| TOPBUILD CORP COM | 49,920 | 49,920 |
| TREX CO INC COM | 49,357 | 49,357 |
| UNITED CMNTY BKS BLAIRSVLE GA COM | 52,829 | 52,829 |
| VERITEX HLDGS INC COM | 39,930 | 39,930 |
| WINTRUST FINANCIAL CORP COM | 44,204 | 44,204 |
| WNS HOLDINGS LTD SPON ADR | 108,123 | 108,123 |
| WORKIVA INC COM CL A | 81,115 | 81,115 |
| XPEL INC COM | 45,525 | 45,525 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABERDEEN (FLAG CAPITAL) PRIVATE EQUITY III, L.P. | FMV | 211,689 | 211,689 |
| ABERDEEN CAPITAL INTERNATIONAL PARTNERS, L.P. | FMV | 203,108 | 203,108 |
| ABERDEEN INTERNATIONAL PARTNERS II (OFFSHORE), L.P. | FMV | 374,242 | 374,242 |
| ABERDEEN PRIVATE EQUITY (OFFSHORE) IV, L.P. | FMV | 260,633 | 260,633 |
| ABERDEEN VENTURE PARTNERS VI, L.P. | FMV | 524,222 | 524,222 |
| AG REALTY FUND IX | FMV | 883,524 | 883,524 |
| AG REALTY FUND X | FMV | 1,705,405 | 1,705,405 |
| AMERICAN EUROPACIFIC GROWTH | FMV | 8,903,241 | 8,903,241 |
| ASF VI L.P. | FMV | 280,416 | 280,416 |
| ASF VIII | FMV | 1,333,117 | 1,333,117 |
| BLACKSTONE PARTNERS OFFSHORE FUND LTD | FMV | 13,759,231 | 13,759,231 |
| CAUSEWAY CAPITAL MANAGEMENT LLC | FMV | 12,382,557 | 12,382,557 |
| COHEN & STEERS INST GLOBAL REALTY SHARES | FMV | 6,396,800 | 6,396,800 |
| COLLER INTERNATIONAL PARTNERS V-B, L.P. | FMV | 24,235 | 24,235 |
| COMMONFUND | FMV | 44,964 | 44,964 |
| GREEN EQUITY INVESTORS OFFSHORE FUND VII LP | FMV | 2,500,520 | 2,500,520 |
| GREEN EQUITY INVESTORS OFFSHORE FUND VIII LP | FMV | 1,897,618 | 1,897,618 |
| GREENSPRING GLOBAL PARTNERS VIII | FMV | 2,874,965 | 2,874,965 |
| ISRAEL BONDS - 1.92% DUE ON 10/1/2026 | FMV | 115,724 | 115,724 |
| ISRAEL BONDS - 4.970% DUE ON 11/1/2027 | FMV | 124,999 | 124,999 |
| KKR SPECIAL SITUATIONS (TE) FEEDER II LP | FMV | 435,233 | 435,233 |
| LAZARD GLOBAL LISTED INFRASTRUCTURE | FMV | 9,510,672 | 9,510,672 |
| LIGHTHOUSE DIVERSIFIED FUND LTD | FMV | 12,291,712 | 12,291,712 |
| METROPOLITAN WEST TOTAL RETURN FUND (MWTIX) | FMV | 10,475,653 | 10,475,653 |
| NEW MOUNTAIN PARTNERS V LP | FMV | 3,425,881 | 3,425,881 |
| NEW MOUNTAIN PARTNERS VI LP | FMV | 1,090,691 | 1,090,691 |
| OAKTREE OPPORTUNITIES FUND X, L.P. | FMV | 665,455 | 665,455 |
| OAKTREE OPPORTUNITIES FUND XB, L.P. | FMV | 990,222 | 990,222 |
| OAKTREE REAL ESTATE OPPORTUNITIES FUND V, L.P. | FMV | 40,825 | 40,825 |
| PLATINUM EQUITY CAPITAL PARTNERS IV | FMV | 1,141,846 | 1,141,846 |
| PLATINUM EQUITY CAPITAL PARTNERS V | FMV | 2,659,009 | 2,659,009 |
| PLATINUM EQUITY CAPITAL PARTNERS VI | FMV | 68,549 | 68,549 |
| POINTER OFFSHORE LTD | FMV | 12,307,583 | 12,307,583 |
| PZENA EMERGING MARKETS FOCUSED | FMV | 3,942,480 | 3,942,480 |
| RUSSELL 1000 INDEX CTF CMK9 | FMV | 26,395,445 | 26,395,445 |
| SPUR VENTURES III, L.P. | FMV | 1,436,854 | 1,436,854 |
| SPUR VENTURES V, LP | FMV | 1,435,706 | 1,435,706 |
| STEPSTONE VC GLOBAL PARTNERS VI, L.P. | FMV | 3,890,490 | 3,890,490 |
| VANGUARD RUSSELL 1000 VALUE IN | FMV | 12,802,789 | 12,802,789 |
| VISTA EQUITY PARTNERS FUND VII | FMV | 2,088,057 | 2,088,057 |
| WELLINGTON MGT COMPANY | FMV | 4,940,027 | 4,940,027 |
| WESTERN ASSET MANAGEMENT | FMV | 11,415,358 | 11,415,358 |
| WILLIAM BLAIR EMERGING LEADERS | FMV | 2,998,815 | 2,998,815 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,580 | 695 | 10,885 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DIVIDENDS RECEIVABLE | 2,063 | 7,479 | 7,479 |
| INTEREST INCOME RECEIVABLE | 976 | 1,038 | 1,038 |
| DUE FROM BROKER | 2,591 | 2,591 | 2,591 |
| RIGHT OF USE ASSET | 125,416 | 125,416 | |
| TAX RECLAIM RECEIVABLE | 684 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON INVESTMENTS | 31,591,112 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERCIAL INSURANCE EXPENSE | 48,855 | 2,931 | 53,877 | |
| ANNUAL REPORT | 9,793 | 0 | 9,793 | |
| BANK FEES | 1,039 | 1,039 | 0 | |
| DIRECT GRANT EXPENSES | 54,155 | 0 | 60,655 | |
| OUTSIDE SERVICES | 7,780 | 467 | 7,313 | |
| PROFESSIONAL DEVELOPMENT | 5,381 | 323 | 5,058 | |
| OTHER PORTFOLIO DEDUCTIONS | 0 | 295,123 | 0 | |
| OFFICE EXPENSES | 91,038 | 5,462 | 77,564 | |
| COMPUTER EXPENSES | 52,106 | 3,126 | 70,846 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PARTNERSHIP INCOME | 2,907 | 26,353 | 2,907 |
| RESCINDED GRANTS | 163,036 | 163,036 |
| Description | Amount |
|---|---|
| PROVISION FOR DEFERRED FEDERAL EXCISE TAX EXPENSE | 439,122 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAX | 1,045,244 | 606,122 |
| LEASE LIABILITY | 0 | 125,416 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 279,388 | 279,388 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 0 | 5,610 | 0 | |
| STATE AND OTHER TAXES | 5,214 | 5,214 | 0 | |
| FEDERAL EXCISE TAX | 54,659 | 0 | 0 |