| | | | | | | | | | |
Consolidated Schedule of Investments (unaudited) Conversus StepStone Private Markets (CPRIM) | | December 31, 2020 |
|
Secondary Investments(a) — 69.8% |
| | | | | | | | | | | | | | |
Name | | Acquisition Date | | Asset Class | | Geographic Region(b) | | | | | Fair Value | |
| | | | | |
AEA Investors Fund V L.P. (c)(d) | | 12/31/2020 | | Private Equity | | North America | | | | | | $ | 457,223 | |
AHP Fund I L.P. (c) | | 12/28/2020 | | Private Equity | | North America | | | | | | | 2,743,119 | |
AHP Fund II L.P. (c) | | 12/28/2020 | | Private Equity | | North America | | | | | | | 640,443 | |
Ampersand CF L.P. (c) | | 11/12/2020 | | Private Equity | | North America | | | | | | | 2,260,657 | |
Audax IV CF L.P. (c) | | 12/24/2020 | | Private Equity | | North America | | | | | | | 5,306,239 | |
Littlejohn Fund IV-A L.P. (c)(d) | | 12/31/2020 | | Private Equity | | North America | | | | | | | 116,276 | |
OCHP V GA COI L.P. (c) | | 12/16/2020 | | Private Equity | | North America | | | | | | | 2,450,000 | |
Pine Brook Capital Partners II L.P. (c)(d) | | 12/31/2020 | | Private Equity | | North America | | | | | | | 2,361,596 | |
SPC Partners V L.P. (c)(d) | | 12/31/2020 | | Private Equity | | North America | | | | | | | 386,434 | |
TA Atlantic and Pacific VII-B L.P. (c)(d) | | 12/31/2020 | | Private Equity | | North America | | | | | | | 3,494,431 | |
Tailwind Capital Partners II (Cayman) L.P. (c) | | 12/31/2020 | | Private Equity | | North America | | | | | | | 1,716,025 | |
THL HT Parallel SPV L.P. (c) | | 11/30/2020 | | Private Equity | | North America | | | | | | | 1,838,382 | |
TowerBrook Investors III (Parallel) L.P. (c) | | 12/31/2020 | | Private Equity | | North America | | | | | | | 42,708 | |
Valar Co-Invest 1 L.P. (c) | | 12/29/2020 | | Private Equity | | North America | | | | | | | 2,995,730 | |
| | | | | | | | | | | | | | |
| | | |
Total North America | | | | | | | | | 26,809,264 | |
| | | | | | | | | | |
| | | | | |
Equistone Partners Europe Fund IV “E” L.P. (c) | | 12/31/2020 | | Private Equity | | Europe | | | | | | | 436,597 | |
Fifth Cinven Fund (No. 1) L.P. (c)(e) | | 10/30/2020 | | Private Equity | | Europe | | | | | | | 2,377,162 | |
Sixth Cinven Fund (No. 3) L.P. (c)(e) | | 10/30/2020 | | Private Equity | | Europe | | | | | | | 8,476,533 | |
| | | | | | | | | | | | | | |
| | | |
Total Europe | | | | | | | | | 11,290,291 | |
| | | | | | | | | | |
| | | |
Total Secondary Investments | | | | | | | | $ | 38,099,555 | |
| | | | | | | | | | |
| | | | | | | | | | | | | | |
Name | | Acquisition Date | | Asset Class | | Geographic Region(b) | | Shares | | | Fair Value | |
| | | | | |
Decisions LLC (c)(d) | | 12/28/2020 | | Private Equity | | North America | | | 1,718,769 | | | $ | 4,050,000 | |
| | | | | | | | | | | | | | |
| | | |
Total Co-Investment | | | | | | | | $ | 4,050,000 | |
| | | | | | | | | | |
| | | |
Total Private Equity — 77.2% (Cost $31,472,399) | | | | | | | | $ | 42,149,555 | |
| | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Name | | | | | Asset Class | | Geographic Region(b) | | Shares | | | Fair Value | |
First American Government Obligations Fund, Class X 0.04%** | | | | | | Cash Equivalent | | North America | | | 26,093,310 | | | $ | 26,093,310 | |
| | | | | | | | | | | | | | | | |
| | | | | |
Total Cash Equivalent (Cost $26,093,310) | | | | | | | | | | | | | | $ | 26,093,310 | |
| | | | | | | | | | | | | | | | |
1
| | | | |
Consolidated Schedule of Investments (unaudited) Conversus StepStone Private Markets (CPRIM) | | December 31, 2020 | |
| |
Total Investments — 125.0% (Cost $57,565,710) | | $ | 68,242,865 | |
| | | | |
| |
Other Assets and Liabilities, Net — (25.0)% | | | (13,665,382) | |
| | | | |
| |
Net Assets — 100.0% | | $ | 54,577,483 | |
| | | | |
| | |
(a) | | Investment does not issue shares. |
(b) | | Geographic region generally reflects the geographic location of the Investment Manager. |
(c) | | Level 3 security in accordance with fair value hierarchy. |
(d) | | Security is held by CPRIM Cayman II LLC as of December 31, 2020. |
(e) | | Security is held by CPRIM Cayman LLC as of December 31, 2020. |
** | | The rate reported is the 7-day effective yield as of December 31, 2020. |
| | | | | | | | |
The following is a summary of the inputs used as of December 31, 2020 when valuing the CPRIM’s investments: |
| | | | | | | | | | | | | | | | |
| | | | |
Investments in Securities | | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Secondary Investments | | $ | — | | | $ | — | | | $ | 38,099,555 | | | $ | 38,099,555 | |
Co-Investment | | | — | | | | — | | | | 4,050,000 | | | | 4,050,000 | |
Cash Equivalent | | | 26,093,310 | | | | — | | | | — | | | | 26,093,310 | |
| | | | | | | | | | | | | | | | |
Total Investments in Securities | | $ | 26,093,310 | | | $ | — | | | $ | 42,149,555 | | | $ | 68,242,865 | |
| | | | | | | | | | | | | | | | |
The table below sets forth a summary of changes in the CPRIM’s assets measured at fair value using significant unobservable inputs (Level 3) for the period October 1, 2020 (inception) through December 31, 2020.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance | | | | | | | | | | | | | | | | | | | | Change in | | | Balance | |
| | as of | | | Transfers | | | Transfers | | | | | | | | | Return | | Realized | | | Unrealized | | | as of | |
| | October 1, | | | into | | | out of | | | Net | | | Net | | | of | | Gain | | | Appreciation | | | December 31, | |
| | 2020 | | | Level 3 | | | Level 3 | | | Purchases | | | Sales | | | Capital | | (Loss) | | | (Depreciation) | | | 2020 | |
| | | | | | | | | |
Secondary Investments | | | $ - | | | | $ - | | | | $ - | | | | $29,494,935 | | | | $ - | | | | $ (722,536 | ) | | | $ - | | | | $ 9,327,156 | | | | $ 38,099,555 | |
Co-Investment | | | - | | | | - | | | | - | | | | 2,700,000 | | | | - | | | | - | | | | - | | | | 1,350,000 | | | | 4,050,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | $ - | | | | $ - | | | | $ - | | | | $32,194,935 | | | | $ - | | | | $ (722,536 | ) | | | $ - | | | | $ 10,677,156 | | | | $ 42,149,555 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2