| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION | 14,600 | 1,460 | 13,140 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DISCOVER FIN SERVICES FXD TO 102027 5.5% | 564,757 | 564,757 |
| GENERAL MOTORS FIN CO FXD TO 92027 5.75% | 692,052 | 692,052 |
| JPMORGAN CHASE & CO FXD TO 52023 5.15% | 603,093 | 603,093 |
| KEYCORP FXD TO 92026 5.0% | 644,624 | 644,624 |
| PNC FIN SERVICES GROUP FXD TO 112026 5.0% | 1,127,538 | 1,127,538 |
| GOLDMAN SACHS GROUP INC FXD 4.1278 | 369,642 | 369,642 |
| ALLY FINANCIAL INC FXD | 754,380 | 754,380 |
| ENERGY TRANSFER LP FXD TO 052025 | 771,916 | 771,916 |
| HUNTINGTON BANCSHARES INC FXD TO 102027 | 672,110 | 672,110 |
| BANK OF AMERICA CORP FXD TO 062023 8.7737% | 1,000,600 | 1,000,600 |
| CITIGROUP INC FXD TO 052028 7.375% | 1,014,830 | 1,014,830 |
| CITIGROUP INC FXD TO 082026 6.25% | 988,965 | 988,965 |
| MORGAN STANLEY FXD TO 032023 8.8062% | 860,899 | 860,899 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| FISERV INC COM | 1,062,720 | 1,062,720 |
| MEITUAN DIANPING CL B | 272,629 | 272,629 |
| ALPHABET INC CL A | 1,117,520 | 1,117,520 |
| AUTOMATIC DATA PROCESSING INC | 1,397,820 | 1,397,820 |
| FRANKLIN RESOURCES INC | 417,060 | 417,060 |
| JOHNSON CTLS INTL PLC | 864,600 | 864,600 |
| MASTERCARD INC CL A | 853,020 | 853,020 |
| STARBUCKS CORP WASHINGTON | 672,070 | 672,070 |
| UNITED PARCEL SER INC CL-B | 786,150 | 786,150 |
| WALT DISNEY CO HLDG CO | 563,680 | 563,680 |
| AIR LEASE CORP CL A | 128,294 | 128,294 |
| ALEXANDER & BALDWIN INC | 115,128 | 115,128 |
| 1ST SOURCE CORP | 39,399 | 39,399 |
| ACI WORLDWIDE INC | 156,244 | 156,244 |
| CARTER'S | 107,392 | 107,392 |
| ENCOMPASS HEALTH CORP | 81,065 | 81,065 |
| FIRST AMERICAN FINL CORP | 85,190 | 85,190 |
| FIRST CITIZ BANCSHARES A | 183,047 | 183,047 |
| FIRST HAWAIIAN INC | 123,764 | 123,764 |
| FRONTDOOR INC | 164,020 | 164,020 |
| GENTEX CORP | 70,252 | 70,252 |
| GMS INC COM | 92,486 | 92,486 |
| GRAND CANYON ED INC COM | 96,125 | 96,125 |
| INSPERITY INC COM | 194,585 | 194,585 |
| INTL BANCSHARES CORP | 86,369 | 86,369 |
| LPL FINL HLDGS INC COM | 45,752 | 45,752 |
| MARCUS & MILLICHAP INC COM | 151,176 | 151,176 |
| MAXIMUS INC | 50,568 | 50,568 |
| RYMAN HOSPITALITY PPTYS INC | 117,104 | 117,104 |
| THOR INDUSTRIES INC | 87,623 | 87,623 |
| TRINET GROUP INC | 59,584 | 59,584 |
| WHITE MOUNTAIN GRP BERMUDA | 113,658 | 113,658 |
| WINTRUST FIN CORP | 143,763 | 143,763 |
| HOME DEPOT INC | 866,375 | 866,375 |
| ROYALTY PHARMA PLC CLASS A | 617,980 | 617,980 |
| SNOWFLAKE INC CL A | 1,826,024 | 1,826,024 |
| UBER TECHNOLOGIES INC | 521,867 | 521,867 |
| ASSURED GUARANTY LTD | 151,456 | 151,456 |
| HILLMAN SOLUTIONS CORP | 135,949 | 135,949 |
| LANTHEUS HLDGS INC COM | 169,260 | 169,260 |
| PAR TECHNOLOGY CP DELA | 84,511 | 84,511 |
| DOORDASH INC CL A | 692,230 | 692,230 |
| ADAPTHEALTH CORP | 70,407 | 70,407 |
| ELEMENT SOLUTIONS INC | 84,137 | 84,137 |
| EURONET WORLDWIDE INC | 125,340 | 125,340 |
| FORMFACTOR INC | 72,033 | 72,033 |
| GXO LOGISTICS INC | 77,306 | 77,306 |
| U HAUL HOLDING COMPANY SER N | 202,445 | 202,445 |
| ASGN INC | 122,713 | 122,713 |
| MODINE MFG CO | 91,998 | 91,998 |
| SILICON MOTION TECH CORP | 97,235 | 97,235 |
| SPROUTS FARMERS MARKET INC | 82,797 | 82,797 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HPS MEZZANINE PRIVATE INVESTORS OFFSHORE 2019 II LP | FMV | 1,839,233 | 1,839,233 |
| HARTFORD GROWTH OPP A FUND | FMV | 2,643,902 | 2,643,902 |
| MSIF ULTRA-SHORT INCOME A FUND | FMV | 5,791,906 | 5,791,906 |
| MATRIX CAPITAL MANAGEMENT FUND (OFFSHORE) LTD | FMV | 902,427 | 902,427 |
| COATUE CLIMATE TECH FUND II LP | FMV | 1,562,451 | 1,562,451 |
| BRIDGE MULTIFAMILY V INTERNATIONAL LP | FMV | 705,256 | 705,256 |
| KRANESHARES CA CARBON ALLOW | FMV | 603,070 | 603,070 |
| HPS CORPORATE LENDING FUND | FMV | 1,767,263 | 1,767,263 |
| VP DISLOCATION FUND II PRIVATE INVESTORS OFFSHORE LP | FMV | 1,127,113 | 1,127,113 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE FILING FEE | 500 | 0 | 500 | |
| PO BOX RENTAL FEE | 274 | 55 | 219 | |
| ADR FEES | 2 | 2 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME FROM VP DISLOCATION FUND PRIVATE INVESTORS OFFSHORE LP | 14,197 | ||
| INCOME FROM HPS MEZZANINE PRIVATE INVESTORS OFFSHORE 2019 II LP | 698,952 | ||
| LOSS FROM COATUE CLIMATE TECH FUND II LP K-1 | -24,881 | ||
| GUARANTEED PAYMENT FROM ENERGY TRANSFER LP SERIES F K-1 | 54,000 | ||
| INCOME FROM VP DISLOCATION FUND II PRIVATE INVESTORS OFFSHORE LP | 79,348 |
| Description | Amount |
|---|---|
| UNREALIZED GAINS ON INVESTMENTS | 3,070,619 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CASH OVERDRAFT ON OUTSTANDING GRANT CHECKS | 0 | 976,100 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT | 14,021 | 14,021 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 75,000 | 0 | 0 | |
| FOREIGN TAXES PAID FROM COATUE CLIMATE TECH FUND II LP | 0 | 862 | 0 |