Description | | Interest | | Maturity Date | | | Shares or Principal Amount | | | Cost | | | Value | |
ASSET-BACKED SECURITIES - 2.88% | | | | | | | | | | | | | | | | | |
American Express Credit Account Master Trust | | 0.90% | | 11/15/2026 | | | | 800,000 | | | $ | 777,030 | | | $ | 785,979 | |
American Express Credit Account Master Trust | | 3.75% | | 08/15/2027 | | | | 375,000 | | | | 367,199 | | | | 368,252 | |
Amur Equipment Finance Receivables X LLC(A) | | 1.64% | | 10/20/2027 | | | | 190,271 | | | | 185,568 | | | | 186,682 | |
Amur Equipment Finance Receivables XII LLC(A) | | 6.09% | | 12/20/2029 | | | | 365,928 | | | | 369,031 | | | | 368,066 | |
Avis Budget Rental Car Funding AESOP LLC(A) | | 2.36% | | 03/20/2026 | | | | 300,000 | | | | 292,859 | | | | 294,574 | |
BA Credit Card Trust | | 3.53% | | 11/15/2027 | | | | 770,000 | | | | 757,423 | | | | 756,217 | |
BA Credit Card Trust | | 5.00% | | 04/17/2028 | | | | 250,000 | | | | 253,835 | | | | 249,060 | |
BMW Vehicle Owner Trust 2023-A | | 5.72% | | 04/27/2026 | | | | 119,896 | | | | 120,032 | | | | 119,913 | |
BofA Auto Trust 2024-1(A) | | 5.57% | | 12/15/2026 | | | | 883,000 | | | | 882,931 | | | | 883,414 | |
Capital One Multi-Asset Execution Trust | | 2.80% | | 03/15/2027 | | | | 185,000 | | | | 180,989 | | | | 181,501 | |
Capital One Prime Auto Receivables Trust 2023-1 | | 4.87% | | 02/15/2028 | | | | 439,000 | | | | 439,894 | | | | 435,989 | |
Carmax Auto Owner Trust 2023-3 | | 5.93% (30-Day Average SOFR + 0.60%) | | 11/16/2026 | | | | 425,776 | | | | 426,511 | | | | 426,115 | |
CCG Receivables Trust 2022-1(A) | | 3.91% | | 07/16/2029 | | | | 167,538 | | | | 165,614 | | | | 165,722 | |
CCG Receivables Trust 2023-1(A) | | 5.82% | | 09/16/2030 | | | | 73,936 | | | | 74,135 | | | | 74,080 | |
Citizens Auto Receivables Trust 2024-1(A) | | 5.11% | | 04/17/2028 | | | | 750,000 | | | | 749,593 | | | | 747,677 | |
Citizens Auto Receivables Trust 2024-2(A) | | 5.54% | | 11/16/2026 | | | | 828,000 | | | | 827,947 | | | | 827,646 | |
CNH Equipment Trust 2022-C | | 5.15% | | 04/17/2028 | | | | 416,000 | | | | 416,062 | | | | 415,170 | |
CNH Equipment Trust 2023-B | | 5.90% | | 02/16/2027 | | | | 250,602 | | | | 251,830 | | | | 250,874 | |
CNH Equipment Trust 2024-A | | 5.19% | | 07/15/2027 | | | | 102,000 | | | | 101,993 | | | | 101,679 | |
CNH Equipment Trust 2024-B | | 5.19% | | 09/17/2029 | | | | 230,000 | | | | 229,980 | | | | 230,655 | |
Connecticut Avenue Securities Trust 2024-R03(A) | | 6.49% (30-Day Average SOFR + 1.15%) | | 03/25/2044 | | | | 565,941 | | | | 566,613 | | | | 566,974 | |
Dell Equipment Finance Trust 2023-3(A) | | 6.10% | | 04/23/2029 | | | | 600,854 | | | | 604,702 | | | | 601,750 | |
Dell Equipment Finance Trust 2023-3(A) | | 5.93% | | 04/23/2029 | | | | 100,000 | | | | 100,577 | | | | 100,714 | |
DLLAA 2023-1 LLC(A) | | 5.93% | | 07/20/2026 | | | | 320,206 | | | | 321,180 | | | | 320,633 | |
DLLMT 2023-1 LLC(A) | | 5.78% | | 11/20/2025 | | | | 56,045 | | | | 56,041 | | | | 56,066 | |
DLLST 2024-1 LLC(A) | | 5.33% | | 01/20/2026 | | | | 60,000 | | | | 60,000 | | | | 59,849 | |
Evergreen Credit Card Trust(A) | | 0.90% | | 10/15/2026 | | | | 100,000 | | | | 96,289 | | | | 98,403 | |
Ford Credit Auto Owner Trust 2023-A | | 5.14% | | 03/15/2026 | | | | 107,812 | | | | 107,673 | | | | 107,671 | |
Ford Credit Auto Lease Trust 2023-B | | 5.90% | | 02/15/2026 | | | | 442,980 | | | | 444,217 | | | | 443,409 | |
Ford Credit Auto Lease Trust 2024-A | | 5.06% | | 05/15/2027 | | | | 159,000 | | | | 158,985 | | | | 158,364 | |
Ford Credit Auto Owner Trust 2024-A | | 5.69% (30-Day Average SOFR + 3.36%) | | 01/15/2027 | | | | 1,266,000 | | | | 1,266,000 | | | | 1,265,901 | |
GM Financial Consumer Automobile Receivables Trust 2024-2 | | 5.10% | | 03/16/2029 | | | | 242,000 | | | | 241,956 | | | | 241,962 | |
GM Financial Automobile Leasing Trust 2023-3 | | 5.58% | | 01/20/2026 | | | | 884,646 | | | | 885,562 | | | | 884,646 | |
Gracie Point International Funding 2024-1 LLC(A) | | 7.05% (90-Day Average SOFR + 1.70%) | | 03/01/2028 | | | | 415,000 | | | | 416,146 | | | | 416,627 | |
GreatAmerica Leasing Receivables Funding LLC Series 2021-2(A) | | 0.67% | | 07/15/2025 | | | | 216,585 | | | | 213,243 | | | | 213,844 | |
GreatAmerica Leasing Receivables(A) | | 5.32% | | 08/17/2026 | | | | 151,000 | | | | 150,987 | | | | 150,653 | |
Harley-Davidson Motorcycle Trust 2023-B | | 5.92% | | 12/15/2026 | | | | 218,342 | | | | 219,147 | | | | 218,611 | |
Honda Auto Receivables 2023-3 Owner Trust | | 5.41% | | 02/18/2028 | | | | 1,150,000 | | | | 1,163,282 | | | | 1,152,937 | |
HPEFS Equipment Trust 2023-2(A) | | 6.04% | | 01/21/2031 | | | | 575,000 | | | | 578,932 | | | | 576,472 | |
John Deere Owner Trust 2023-B | | 5.18% | | 03/15/2028 | | | | 752,000 | | | | 752,792 | | | | 750,337 | |
John Deere Owner Trust 2024 | | 5.70% (30-Day Average SOFR + 3.37%) | | 02/16/2027 | | | | 990,000 | | | | 990,000 | | | | 990,001 | |
JP Morgan Mortgage Trust 2023-HE3(A) | | 1.60% (30-Day Average SOFR + 1.60%) | | 05/25/2054 | | | | 247,226 | | | | 248,156 | | | | 249,517 | |
Master Credit Card Trust II(A) | | 1.66% | | 07/21/2026 | | | | 300,000 | | | | 289,089 | | | | 293,401 | |
Mercedes-Benz Auto Lease Trust 2023-A | | 5.24% | | 11/17/2025 | | | | 45,432 | | | | 45,432 | | | | 45,400 | |
Mercedes-Benz Auto Lease Trust 2023-A | | 4.74% | | 01/15/2027 | | | | 1,500,000 | | | | 1,491,925 | | | | 1,489,101 | |
MMAF Equipment Finance LLC 2022-A(A) | | 3.20% | | 01/13/2028 | | | | 86,245 | | | | 83,675 | | | | 84,402 | |
MMAF Equipment Finance LLC 2024-A(A) | | 5.20% | | 09/13/2027 | | | | 115,000 | | | | 115,000 | | | | 114,455 | |
MVW 2020-1 LLC(A) | | 1.74% | | 10/20/2037 | | | | 1,131,904 | | | | 1,064,775 | | | | 1,066,439 | |
MVW 2021-2 LLC(A) | | 1.43% | | 05/20/2039 | | | | 629,505 | | | | 584,076 | | | | 581,822 | |
Navient Private Education Refi Loan Trust 2021-C(A) | | 1.06% | | 10/15/2069 | | | | 458,637 | | | | 404,281 | | | | 403,984 | |
Navient Private Education Refi Loan Trust 2021-E(A) | | 0.97% | | 12/16/2069 | | | | 790,941 | | | | 684,559 | | | | 687,904 | |
Navient Private Education Refi Loan Trust 2021-F(A) | | 1.11% | | 02/18/2070 | | | | 93,660 | | | | 81,087 | | | | 80,094 | |
Navient Private Education Refi Loan Trust 2024-A(A) | | 5.66% | | 10/15/2072 | | | | 562,000 | | | | 561,931 | | | | 564,049 | |
OCCU Auto Receivables Trust 2022-1(A) | | 5.50% | | 10/15/2027 | | | | 300,000 | | | | 298,820 | | | | 299,288 | |
OneMain Financial Issuance Trust 2022-2(A) | | 4.89% | | 10/14/2034 | | | | 600,000 | | | | 595,431 | | | | 595,318 | |
PFS Financing Corp(A) | | 3.89% | | 05/15/2027 | | | | 300,000 | | | | 295,405 | | | | 295,414 | |
PFS Financing Corp(A) | | 6.13% (30-Day Average SOFR + 8.80%) | | 04/17/2028 | | | | 835,000 | | | | 835,000 | | | | 835,752 | |
Porsche Financial Auto Securitization Trust 2023-1(A) | | 5.42% | | 12/22/2026 | | | | 103,489 | | | | 103,416 | | | | 103,420 | |
Porsche Financial Auto Securitization Trust 2023-2(A) | | 5.88% | | 11/23/2026 | | | | 679,027 | | | | 681,645 | | | | 679,510 | |
Porsche Financial Auto Securitization Trust 2023-2(A) | | 5.92% (30-Day Average SOFR + 5.58%) | | 11/23/2026 | | | | 306,482 | | | | 306,721 | | | | 306,725 | |
Prestige Auto Receivables Trust 2021-1(A) | | 1.53% | | 02/15/2028 | | | | 196,000 | | | | 186,819 | | | | 190,129 | |
Santander Drive Auto Receivables Trust 2024-3 | | 5.91% | | 06/15/2027 | | | | 1,133,000 | | | | 1,132,956 | | | | 1,133,230 | |
SBA Tower Trust(A) | | 2.84% | | 01/15/2025 | | | | 125,000 | | | | 125,000 | | | | 122,804 | |
SFS Auto Receivables Securitization Trust 2024-2(A) | | 5.33% | | 11/20/2029 | | | | 428,000 | | | | 427,925 | | | | 429,145 | |
Sofi Professional Loan Program 2019-C LLC(A) | | 2.37% | | 11/16/2048 | | | | 126,812 | | | | 118,918 | | | | 118,968 | |
T-Mobile US Trust 2022-1(A) | | 4.91% | | 05/22/2028 | | | | 645,000 | | | | 644,514 | | | | 641,509 | |
Towd Point Mortgage Trust 2017-5(A) | | 6.06% (1-Month SOFR + 0.71%) | | 02/25/2057 | | | | 119,619 | | | | 119,021 | | | | 122,271 | |
Towd Point Mortgage Trust 2018-5(A) | | 3.25% | | 07/25/2058 | | | | 199,145 | | | | 193,199 | | | | 193,508 | |
Towd Point Mortgage Trust 2020-4(A) | | 1.75% | | 10/25/2060 | | | | 250,265 | | | | 222,546 | | | | 221,549 | |
Toyota Auto Receivables 2023-B Owner Trust | | 5.28% | | 05/15/2026 | | | | 91,620 | | | | 91,618 | | | | 91,504 | |
Toyota Auto Receivables 2023-D Owner Trust | | 5.80% | | 11/16/2026 | | | | 336,600 | | | | 338,700 | | | | 336,995 | |
USAA Auto Owner Trust 2023-A(A) | | 5.58% | | 05/15/2028 | | | | 1,038,000 | | | | 1,039,750 | | | | 1,039,676 | |
Verizon Master Trust | | 5.23% | | 11/22/2027 | | | | 200,000 | | | | 200,820 | | | | 199,640 | |
Verizon Master Trust | | 4.49% | | 01/22/2029 | | | | 450,000 | | | | 445,928 | | | | 444,196 | |
Westlake Automobile Receivables Trust 2024-1(A) | | 5.44% | | 05/17/2027 | | | | 347,000 | | | | 346,984 | | | | 346,097 | |
World Omni Auto Receivables Trust 2023-A | | 5.18% | | 07/15/2026 | | | | 64,307 | | | | 64,156 | | | | 64,220 | |
World Omni Auto Receivables Trust 2022-C | | 3.73% | | 03/16/2026 | | | | 54,703 | | | | 54,342 | | | | 54,612 | |
TOTAL ASSET-BACKED SECURITIES | | | | | | | | 31,788,400 | | | | 31,771,137 | |
| | | | | | | | | | | | | | | | | |
BANK LOANS - 0.52% | | | | | | | | | | | | | | | |
Caesars Entertainment, Inc. | | 8.10% (1-Month SOFR + 2.75%) | | 02/01/2031 | | | | 498,750 | | | | 497,573 | | | | 498,281 | |
Central Parent, Inc. | | 8.58% (1-Month SOFR + 3.25%) | | 07/06/2029 | | | | 497,494 | | | | 496,280 | | | | 489,972 | |
Consolidated Communications, Inc. | | 8.96% (1-Month SOFR + 3.50%) | | 10/04/2027 | | | | 630,000 | | | | 630,000 | | | | 599,464 | |
Covia Holdings LLC | | 9.57% (3-Month SOFR + 4.00%) | | 07/31/2026 | | | | 500,000 | | | | 498,694 | | | | 496,750 | |
Flexera Software LLC | | 8.83% (1-Month SOFR + 3.75%) | | 03/03/2028 | | | | 497,455 | | | | 492,573 | | | | 498,778 | |
Ingram Micro, Inc. | | 8.60% (1-Month SOFR + 3.00%) | | 06/30/2028 | | | | 331,980 | | | | 327,797 | | | | 333,225 | |
Medline Borrower, L.P. | | 8.09% (1-Month SOFR + 2.75%) | | 10/23/2028 | | | | 449,713 | | | | 442,295 | | | | 450,316 | |
Sedgwick Claims Management Services, Inc. | | 8.35% (1-Month SOFR + 3.00%) | | 06/27/2031 | | | | 750,000 | | | | 748,125 | | | | 748,125 | |
UKG, Inc. | | 8.58% (1-Month SOFR + 3.50%) | | 01/30/2031 | | | | 750,000 | | | | 749,113 | | | | 752,438 | |
UFC Holdings LLC | | 8.34% (1-Month SOFR + 3.00%) | | 04/29/2026 | | | | 492,960 | | | | 491,362 | | | | 493,857 | |
William Morris Endeavor Entertainment LLC | | 8.21% (1-Month SOFR + 2.75%) | | 05/18/2025 | | | | 484,845 | | | | 483,408 | | | | 485,189 | |
TOTAL BANK LOANS | | | | | | | | | | 5,857,220 | | | | 5,846,395 | |
| | | | | | | | | | | | | | | | | |
COMMERCIAL MORTGAGE-BACKED SECURITIES - 1.28% | | | | | | | | | | | | | | | |
Bank 2019-BNK19 | | 3.07% | | 08/15/2061 | | | | 300,000 | | | | 283,546 | | | | 283,518 | |
Bank 2019-BNK24 | | 2.93% | | 11/15/2062 | | | | 795,000 | | | | 746,362 | | | | 749,413 | |
Barclays Commercial Mortgage Trust 2019-C3 | | 3.46% | | 05/15/2052 | | | | 1,386,549 | | | | 1,327,506 | | | | 1,334,771 | |
Banc of America Commercial Mortgage Trust 2015-UBS7 | | 3.43% | | 09/15/2048 | | | | 417,983 | | | | 410,990 | | | | 411,891 | |
Benchmark 2018-B2 Mortgage Trust | | 3.78% | | 02/15/2051 | | | | 139,297 | | | | 135,234 | | | | 135,564 | |
Benchmark 2018-B4 Mortgage Trust | | 4.06% | | 07/15/2051 | | | | 381,527 | | | | 366,986 | | | | 371,475 | |
Cantor Commercial Real Estate Lending 2019-CF1 | | 3.66% | | 05/15/2052 | | | | 369,005 | | | | 356,899 | | | | 354,992 | |
CD 2017-CD3 Mortgage Trust | | 3.45% | | 02/10/2050 | | | | 538,140 | | | | 524,373 | | | | 522,512 | |
CD 2017-CD6 Mortgage Trust | | 3.33% | | 11/13/2050 | | | | 559,506 | | | | 544,197 | | | | 541,361 | |
Citigroup Commercial Mortgage Trust 2015-GC31 | | 3.43% | | 06/10/2048 | | | | 662,448 | | | | 655,155 | | | | 656,836 | |
Cold Storage Trust 2020-ICE5(A) | | 6.34% (1-Month SOFR + 1.01%) | | 11/15/2037 | | | | 294,897 | | | | 294,246 | | | | 293,791 | |
COMM 2015-CCRE22 Mortgage Trust | | 3.14% | | 03/10/2048 | | | | 359,523 | | | | 356,070 | | | | 358,013 | |
CSAIL 2018-C14 Commercial Mortgage Trust | | 4.36% | | 11/15/2051 | | | | 232,787 | | | | 228,866 | | | | 228,079 | |
DBGS 2018-C1 Mortgage Trust | | 4.30% | | 10/15/2051 | | | | 877,994 | | | | 859,007 | | | | 858,657 | |
GS Mortgage Securities Trust 2016-GS4 | | 3.28% | | 11/10/2049 | | | | 496,253 | | | | 483,737 | | | | 485,446 | |
GS Mortgage Securities Trust 2018-GS10 | | 4.11% | | 07/10/2051 | | | | 237,515 | | | | 230,136 | | | | 232,187 | |
GS Mortgage Securities Trust 2019-GC40 | | 3.04% | | 07/10/2052 | | | | 221,711 | | | | 205,811 | | | | 208,878 | |
JPMCC Commercial Mortgage Securities Trust 2017-JP6 | | 3.28% | | 07/15/2050 | | | | 278,585 | | | | 269,199 | | | | 270,125 | |
Morgan Stanley Capital I Trust 2016-BNK2 | | 2.86% | | 11/15/2049 | | | | 336,421 | | | | 326,069 | | | | 326,037 | |
Morgan Stanley Bank of America Merrill Lynch Trust 2017-C33 | | 3.40% | | 05/15/2050 | | | | 401,458 | | | | 392,524 | | | | 390,765 | |
UBS Commercial Mortgage Trust 2018-C15 | | 4.20% | | 12/15/2051 | | | | 739,967 | | | | 725,455 | | | | 719,897 | |
Wells Fargo Commercial Mortgage Trust 2016-LC25 | | 3.49% | | 12/15/2059 | | | | 872,430 | | | | 854,981 | | | | 855,105 | |
Wells Fargo Commercial Mortgage Trust 2016-NXS6 | | 2.83% | | 11/15/2049 | | | | 559,592 | | | | 548,135 | | | | 547,905 | |
Wells Fargo Commercial Mortgage Trust 2018-C43 | | 3.95% | | 03/15/2051 | | | | 561,043 | | | | 547,660 | | | | 544,446 | |
Wells Fargo Commercial Mortgage Trust 2019-C50 | | 3.64% | | 05/15/2052 | | | | 213,156 | | | | 206,114 | | | | 206,758 | |
Wells Fargo Commercial Mortgage Trust 2019-C52 | | 2.83% | | 08/15/2052 | | | | 1,625,000 | | | | 1,529,180 | | | | 1,528,931 | |
Wells Fargo Commercial Mortgage Trust 2019-C53 | | 2.96% | | 10/15/2052 | | | | 750,000 | | | | 709,584 | | | | 710,223 | |
TOTAL COMMERCIAL MORTGAGE-BACKED SECURITIES | | | | | | | | | | 14,118,022 | | | | 14,127,576 | |
| | | | | | | | | | | | | | | | | |
COLLATERALIZED MORTGAGE-BACKED OBLIGATIONS(A) - 1.44% | | | | | | | | | | | | | | | |
Chase Home Lending Mortgage Trust Series 2024-2 | | 6.00% | | 02/25/2055 | | | | 164,437 | | | | 163,020 | | | | 163,651 | |
Chase Home Lending Mortgage Trust Series 2024-4 | | 6.00% | | 03/25/2055 | | | | 98,303 | | | | 97,598 | | | | 97,788 | |
Connecticut Avenue Securities Trust 2021-R03 | | 6.19% (30-Day Average SOFR + 0.85%) | | 12/25/2041 | | | | 145,133 | | | | 143,986 | | | | 145,085 | |
Connecticut Avenue Securities Trust 2022-R01 | | 6.34% (30-Day Average SOFR + 1.00%) | | 12/25/2041 | | | | 121,194 | | | | 120,528 | | | | 121,326 | |
Connecticut Avenue Securities Trust 2022-R04 | | 7.34% (30-Day Average SOFR + 2.00%) | | 03/25/2042 | | | | 145,887 | | | | 146,326 | | | | 148,395 | |
Connecticut Avenue Securities Trust 2022-R05 | | 7.24% (30-Day Average SOFR + 1.90%) | | 04/25/2042 | | | | 95,154 | | | | 95,339 | | | | 95,983 | |
Connecticut Avenue Securities Trust 2022-R07 | | 8.29% (30-Day Average SOFR + 2.95%) | | 06/25/2042 | | | | 297,309 | | | | 305,870 | | | | 307,319 | |
Connecticut Avenue Securities Trust 2022-R08 | | 7.89% (30-Day Average SOFR + 2.55%) | | 07/25/2042 | | | | 528,321 | | | | 541,458 | | | | 543,382 | |
Connecticut Avenue Securities Trust 2022-R08 | | 7.64% (30-Day Average SOFR + 2.30%) | | 01/25/2043 | | | | 1,202,990 | | | | 1,230,134 | | | | 1,233,718 | |
Connecticut Avenue Securities Trust 2023-R03 | | 7.84% (30-Day Average SOFR + 2.50%) | | 04/25/2043 | | | | 591,803 | | | | 604,748 | | | | 605,581 | |
Connecticut Avenue Securities Trust 2023-R05 | | 7.24% (30-Day Average SOFR + 1.90%) | | 06/25/2043 | | | | 592,192 | | | | 600,334 | | | | 599,577 | |
Connecticut Avenue Securities Trust 2023-R06 | | 7.04% (30-Day Average SOFR + 1.70%) | | 07/25/2043 | | | | 780,628 | | | | 788,250 | | | | 787,814 | |
Connecticut Avenue Securities Trust 2023-R07 | | 7.29% (30-Day Average SOFR + 1.95%) | | 09/25/2043 | | | | 501,277 | | | | 506,917 | | | | 505,020 | |
Connecticut Avenue Securities Trust 2024-R01 | | 6.39% (30-Day Average SOFR + 1.05%) | | 01/25/2044 | | | | 537,229 | | | | 537,649 | | | | 537,643 | |
Connecticut Avenue Securities Trust 2024-R02 | | 6.44% (30-Day Average SOFR + 1.10%) | | 02/25/2044 | | | | 656,880 | | | | 657,701 | | | | 657,224 | |
Connecticut Avenue Securities Trust 2024-R04 | | 6.44% (30-Day Average SOFR + 1.10%) | | 05/25/2044 | | | | 388,238 | | | | 388,238 | | | | 388,488 | |
Freddie Mac STACR REMIC Trust 2023-HQA1 | | 7.34% (30-Day Average SOFR + 2.00%) | | 05/25/2043 | | | | 244,882 | | | | 247,778 | | | | 248,583 | |
Freddie Mac STACR REMIC Trust 2024-HQA1 | | 6.59% (30-Day Average SOFR + 1.25%) | | 03/25/2044 | | | | 1,233,737 | | | | 1,233,737 | | | | 1,237,978 | |
Freddie Mac STACR REMIC Trust 2021-HQA3 | | 6.19% (30-Day Average SOFR + 0.85%) | | 09/25/2041 | | | | 287,135 | | | | 283,358 | | | | 286,482 | |
Freddie Mac STACR REMIC Trust 2021-HQA4 | | 6.29% (30-Day Average SOFR + 0.95%) | | 12/25/2041 | | | | 592,682 | | | | 586,920 | | | | 591,829 | |
Freddie Mac STACR REMIC Trust 2022-DNA1 | | 6.34% (30-Day Average SOFR + 1.00%) | | 01/25/2042 | | | | 1,588,514 | | | | 1,588,384 | | | | 1,588,251 | |
Freddie Mac STACR REMIC Trust 2023-DNA1 | | 7.44% (30-Day Average SOFR + 2.10%) | | 03/25/2043 | | | | 158,340 | | | | 158,982 | | | | 161,195 | |
Freddie Mac STACR REMIC Trust 2024-DNA1 | | 6.69% (30-Day Average SOFR + 1.35%) | | 02/25/2044 | | | | 537,872 | | | | 537,872 | | | | 539,864 | |
Freddie Mac STACR REMIC Trust 2022-DNA2 | | 6.64% (30-Day Average SOFR + 1.30%) | | 02/25/2042 | | | | 272,469 | | | | 273,151 | | | | 273,739 | |
Freddie Mac STACR REMIC Trust 2022-DNA4 | | 7.54% (30-Day Average SOFR + 2.20%) | | 05/25/2042 | | | | 606,995 | | | | 616,622 | | | | 617,383 | |
Freddie Mac STACR REMIC Trust 2022-DNA5 | | 8.29% (30-Day Average SOFR + 2.95%) | | 06/25/2042 | | | | 580,141 | | | | 596,128 | | | | 595,691 | |
Freddie Mac STACR REMIC Trust 2022-DNA6 | | 7.49% (30-Day Average SOFR + 2.15%) | | 09/25/2042 | | | | 1,028,136 | | | | 1,041,537 | | | | 1,042,131 | |
Freddie Mac STACR REMIC Trust 2021-DNA7 | | 6.19% (30-Day Average SOFR + 0.85%) | | 11/25/2041 | | | | 236,694 | | | | 236,378 | | | | 236,657 | |
Freddie Mac Structured Agency Credit Risk Debt Notes | | 7.34% (30-Day Average SOFR + 2.00%) | | 06/25/2043 | | | | 149,512 | | | | 150,610 | | | | 150,814 | |
GCAT 2019-NQM3 Trust | | 3.69% | | 11/25/2059 | | | | 187,643 | | | | 178,269 | | | | 177,824 | |
JP Morgan Mortgage Trust 2023-HE2 | | 7.03% (30-Day Average SOFR + 1.70%) | | 03/25/2054 | | | | 56,490 | | | | 56,490 | | | | 56,956 | |
JP Morgan Mortgage Trust 2024-2 | | 6.00% | | 08/25/2054 | | | | 238,852 | | | | 237,294 | | | | 238,624 | |
JP Morgan Mortgage Trust 2024-HE1 | | 6.83% (30-Day Average SOFR + 1.50%) | | 08/25/2054 | | | | 252,701 | | | | 252,701 | | | | 254,116 | |
OBX 2024-NQM4 Trust | | 6.07% | | 01/25/2064 | | | | 306,605 | | | | 306,796 | | | | 306,119 | |
Towd Point Mortgage Trust 2024-CES2 | | 6.13% | | 02/25/2064 | | | | 289,535 | | | | 289,531 | | | | 289,185 | |
TOTAL COLLATERALIZED MORTGAGE-BACKED OBLIGATIONS | | | | | | | | | | 15,800,634 | | | | 15,831,415 | |
| | | | | | | | | | | | | | | | | |
CORPORATE BONDS - 8.21% | | | | | | | | | | | | | | | | | |
AbbVie, Inc. | | 3.60% | | 05/14/2025 | | | | 285,000 | | | | 281,569 | | | | 280,457 | |
AbbVie, Inc. | | 2.95% | | 11/21/2026 | | | | 1,775,000 | | | | 1,703,886 | | | | 1,692,119 | |
American Tower Corp. | | 3.60% | | 01/15/2028 | | | | 1,795,000 | | | | 1,709,231 | | | | 1,695,568 | |
Amgen, Inc. | | 2.20% | | 02/21/2027 | | | | 2,425,000 | | | | 2,269,861 | | | | 2,250,560 | |
Apple, Inc. | | 1.13% | | 05/11/2025 | | | | 295,000 | | | | 286,470 | | | | 284,745 | |
Asian Development Bank | | 0.63% | | 04/29/2025 | | | | 1,270,000 | | | | 1,224,664 | | | | 1,222,923 | |
Bank of America Corp. | | 3.50% | | 04/19/2026 | | | | 2,025,000 | | | | 1,976,717 | | | | 1,963,042 | |
Bank of America NA | | 5.53% | | 08/18/2026 | | | | 1,645,000 | | | | 1,669,581 | | | | 1,656,692 | |
Barclays PLC | | 7.33% | | 11/02/2026 | | | | 1,085,000 | | | | 1,110,319 | | | | 1,103,970 | |
Barclays PLC | | 5.83% | | 05/09/2027 | | | | 2,240,000 | | | | 2,249,911 | | | | 2,243,570 | |
Boeing Co. | | 5.04% | | 05/01/2027 | | | | 4,500,000 | | | | 4,500,022 | | | | 4,402,644 | |
Boeing Co. | | 4.88% | | 05/01/2025 | | | | 275,000 | | | | 274,115 | | | | 272,129 | |
BP Capital Markets America, Inc. | | 3.80% | | 09/21/2025 | | | | 275,000 | | | | 271,820 | | | | 270,184 | |
Broadcom, Inc. | | 3.46% | | 09/15/2026 | | | | 290,000 | | | | 280,499 | | | | 279,168 | |
Charles Schwab Corp. | | 5.88% | | 08/24/2026 | | | | 3,820,000 | | | | 3,886,253 | | | | 3,865,050 | |
Charter Communications Operating LLC | | 4.91% | | 07/23/2025 | | | | 1,725,000 | | | | 1,710,941 | | | | 1,708,995 | |
Charter Communications Operating LLC | | 6.15% | | 11/10/2026 | | | | 1,350,000 | | | | 1,362,657 | | | | 1,363,291 | |
Citibank NA | | 5.49% | | 12/04/2026 | | | | 2,500,000 | | | | 2,521,022 | | | | 2,513,152 | |
Crown Castle, Inc. | | 5.00% | | 01/11/2028 | | | | 1,720,000 | | | | 1,702,018 | | | | 1,699,797 | |
Crown Castle, Inc. | | 1.35% | | 07/15/2025 | | | | 295,000 | | | | 283,479 | | | | 282,281 | |
Discovery Communications LLC | | 3.95% | | 03/20/2028 | | | | 2,370,000 | | | | 2,252,154 | | | | 2,216,525 | |
Discovery Communications LLC | | 4.90% | | 03/11/2026 | | | | 275,000 | | | | 272,633 | | | | 271,064 | |
Duke Energy Corp. | | 0.90% | | 09/15/2025 | | | | 305,000 | | | | 290,428 | | | | 288,846 | |
European Bank for Reconstruction & Development | | 0.50% | | 01/28/2026 | | | | 1,795,000 | | | | 1,687,526 | | | | 1,675,246 | |
Evergy, Inc. | | 2.45% | | 09/15/2024 | | | | 205,000 | | | | 203,702 | | | | 203,569 | |
Exelon Corp. | | 2.75% | | 03/15/2027 | | | | 1,200,000 | | | | 1,131,504 | | | | 1,125,386 | |
Fifth Third Bancorp | | 6.36% | | 10/27/2028 | | | | 2,190,000 | | | | 2,240,142 | | | | 2,238,032 | |
Fifth Third Bank NA | | 5.85% | | 10/27/2025 | | | | 1,125,000 | | | | 1,125,621 | | | | 1,124,016 | |
General Motors Financial Co., Inc. | | 6.00% | | 01/09/2028 | | | | 2,210,000 | | | | 2,259,715 | | | | 2,247,853 | |
Goldman Sachs Group, Inc. | | 3.85% | | 01/26/2027 | | | | 3,085,000 | | | | 3,007,052 | | | | 2,982,142 | |
Goldman Sachs Group, Inc. | | 5.70% | | 11/01/2024 | | | | 295,000 | | | | 295,319 | | | | 295,098 | |
HCA, Inc. | | 3.13% | | 03/15/2027 | | | | 250,000 | | | | 236,481 | | | | 236,128 | |
HSBC Holdings PLC | | 5.89% | | 08/14/2027 | | | | 1,650,000 | | | | 1,663,058 | | | | 1,662,716 | |
Intel Corp. | | 4.88% | | 02/10/2026 | | | | 2,500,000 | | | | 2,492,613 | | | | 2,486,056 | |
International Bank for Reconstruction & Development | | 0.75% | | 11/24/2027 | | | | 1,895,000 | | | | 1,681,024 | | | | 1,670,019 | |
International Finance Corp | | 0.75% | | 10/08/2026 | | | | 1,820,000 | | | | 1,681,745 | | | | 1,667,009 | |
Kreditanstalt fuer Wiederaufbau | | 5.13% | | 09/29/2025 | | | | 2,110,000 | | | | 2,121,658 | | | | 2,113,064 | |
Lloyds Banking Group PLC | | 5.99% | | 08/07/2027 | | | | 1,640,000 | | | | 1,655,056 | | | | 1,650,133 | |
McDonald’s Corp. | | 3.30% | | 07/01/2025 | | | | 285,000 | | | | 280,687 | | | | 279,012 | |
Molson Coors Beverage Co. | | 3.00% | | 07/15/2026 | | | | 1,170,000 | | | | 1,131,042 | | | | 1,120,262 | |
Morgan Stanley | | 3.70% | | 10/23/2024 | | | | 305,000 | | | | 303,522 | | | | 303,182 | |
Morgan Stanley | | 5.61% | | 01/28/2027 | | | | 1,750,000 | | | | 1,742,963 | | | | 1,740,664 | |
Occidental Petroleum Corp. | | 5.55% | | 03/15/2026 | | | | 2,780,000 | | | | 2,796,823 | | | | 2,774,790 | |
Occidental Petroleum Corp. | | 2.90% | | 08/15/2024 | | | | 205,000 | | | | 204,296 | | | | 204,142 | |
Oracle Corp. | | 1.65% | | 03/25/2026 | | | | 1,825,000 | | | | 1,721,712 | | | | 1,711,462 | |
Oracle Corp. | | 2.50% | | 04/01/2025 | | | | 290,000 | | | | 284,164 | | | | 283,301 | |
Pacific Gas and Electric Co. | | 3.15% | | 01/01/2026 | | | | 1,305,000 | | | | 1,262,746 | | | | 1,257,514 | |
Pelican IV Re Ltd.(A) | | 3.36% (1-Month Treasury Bill + 0.50%) | | 05/07/2027 | | | | 725,000 | | | | 725,000 | | | | 73 | |
PNC Financial Services Group, Inc. | | 5.67% | | 10/28/2025 | | | | 2,985,000 | | | | 2,985,296 | | | | 2,981,970 | |
Province of Quebec Canada | | 2.50% | | 04/20/2026 | | | | 2,170,000 | | | | 2,079,933 | | | | 2,079,014 | |
Qualcomm, Inc. | | 3.45% | | 05/20/2025 | | | | 275,000 | | | | 272,015 | | | | 270,485 | |
Southern Co. | | 5.11% | | 08/01/2027 | | | | 2,200,000 | | | | 2,203,405 | | | | 2,195,072 | |
Starbucks Corp. | | 3.80% | | 08/15/2025 | | | | 275,000 | | | | 271,637 | | | | 270,240 | |
T-Mobile USA, Inc. | | 3.50% | | 04/15/2025 | | | | 3,010,000 | | | | 2,966,627 | | | | 2,960,231 | |
Truist Financial Corp. | | 4.26% | | 07/28/2026 | | | | 2,500,000 | | | | 2,500,000 | | | | 2,458,930 | |
UBS Group AG(A) | | 5.71% | | 01/12/2027 | | | | 2,500,000 | | | | 2,505,398 | | | | 2,502,242 | |
Verizon Communications, Inc. | | 3.50% | | 11/01/2024 | | | | 205,000 | | | | 203,951 | | | | 203,525 | |
Verizon Communications, Inc. | | 1.45% | | 03/20/2026 | | | | 2,250,000 | | | | 2,114,240 | | | | 2,107,264 | |
Warnermedia Holdings, Inc. | | 3.64% | | 03/15/2025 | | | | 830,000 | | | | 820,707 | | | | 817,145 | |
WEC Energy Group, Inc. | | 4.75% | | 01/09/2026 | | | | 1,410,000 | | | | 1,406,866 | | | | 1,394,885 | |
Wells Fargo & Co. | | 3.91% | | 04/25/2026 | | | | 3,035,000 | | | | 3,035,000 | | | | 2,989,483 | |
Wells Fargo & Co. | | 3.30% | | 09/09/2024 | | | | 305,000 | | | | 303,880 | | | | 303,569 | |
TOTAL CORPORATE BONDS | | | | | | | | | | | | 91,694,376 | | | | 90,411,696 | |
| | | | | | | | | | | | | | | | | |
SHORT-TERM INVESTMENTS - 25.23% | | | | | | | | | | | | | | | | | |
MONEY MARKET FUND - 7.22% | | | | | | | | | | | | | | | | | |
Morgan Stanley Institutional Liquidity Fund Government Portfolio | | 5.22%(B) | | | | | | 79,559,346 | | | | 79,559,346 | | | | 79,559,346 | |
| | | | | | | | | | | | | | | | | |
UNITED STATES TREASURY BILLS(C) - 13.73% | | | | | | | | | | | | | | | | | |
United States Treasury Bill | | 5.40% | | 08/06/2024 | | | | 44,000,000 | | | | 43,767,105 | | | | 43,770,298 | |
United States Treasury Bill | | 5.39% | | 08/20/2024 | | | | 25,000,000 | | | | 24,816,817 | | | | 24,817,824 | |
United States Treasury Bill | | 5.38% | | 09/17/2024 | | | | 48,000,000 | | | | 47,454,520 | | | | 47,457,380 | |
United States Treasury Bill | | 5.35% | | 09/03/2024 | | | | 35,500,000 | | | | 35,170,287 | | | | 35,169,298 | |
TOTAL UNITED STATES TREASURY BILLS | | | | | | | | | | | | 151,208,729 | | | | 151,214,800 | |
| | | | | | | | | | | | | | | | | |
UNITED STATES TREASURY NOTES - 4.28% | | | | | | | | | | | | | | | | | |
United States Treasury Note | | 3.00% | | 07/31/2024 | | | | 2,365,000 | | | | 2,362,150 | | | | 2,360,355 | |
United States Treasury Note | | 2.38% | | 08/15/2024 | | | | 4,860,000 | | | | 4,843,298 | | | | 4,841,585 | |
United States Treasury Note | | 3.25% | | 08/31/2024 | | | | 4,830,000 | | | | 4,815,051 | | | | 4,811,605 | |
United States Treasury Note | | 1.00% | | 12/15/2024 | | | | 5,000,000 | | | | 4,913,851 | | | | 4,903,711 | |
United States Treasury Note | | 1.13% | | 01/15/2025 | | | | 5,010,000 | | | | 4,913,646 | | | | 4,899,672 | |
United States Treasury Note | | 1.50% | | 02/15/2025 | | | | 5,165,000 | | | | 5,052,656 | | | | 5,044,349 | |
United States Treasury Note | | 3.88% | | 01/15/2026 | | | | 11,155,000 | | | | 10,969,347 | | | | 10,987,239 | |
United States Treasury Note | | 4.38% | | 12/15/2026 | | | | 3,385,000 | | | | 3,398,737 | | | | 3,366,092 | |
United States Treasury Note | | 3.88% | | 11/30/2027 | | | | 5,020,000 | | | | 4,951,000 | | | | 4,926,071 | |
United States Treasury Note | | 4.13% | | 07/31/2028 | | | | 1,010,000 | | | | 1,009,285 | | | | 999,782 | |
TOTAL UNITED STATES TREASURY NOTES | | | | | | | | | | | | 47,229,021 | | | | 47,140,461 | |
| | | | | | | | | | | | | | | | | |
TOTAL SHORT-TERM INVESTMENTS | | | | | | | | | | | | 277,997,096 | | | | 277,914,607 | |
| | | | | | | | | | | | | | | | | |
COMMON STOCKS - 0.13% | | | | | | | | | | | | | | | | | |
Unity Software Inc. | | | | | | | | 87,120 | | | | 8,005,334 | | | | 1,416,571 | |
TOTAL COMMON STOCKS | | | | | | | | | | | | 8,005,334 | | | | 1,416,571 | |
PRIVATE FUNDS(D) - 65.26% | | Acquisition Type | | Acquisition Dates(E) | | Geographic Region(F) | | Cost | | Fair Value | |
ACON Strategic Partners II-B, L.P. | | Secondary | | 08/2022 | | North America | | | 7,851,136 | | | 23,595,726 | |
AFC Acquisitions, Inc.(G) | | Co-Investment | | 04/2021-06/2024 | | North America | | | 6,993,512 | | | 13,220,453 | |
AP Safety Co-Invest, L.P. | | Co-Investment | | 03/2022-04/2023 | | North America | | | 3,177,676 | | | 3,361,113 | |
Aurelia Co-Invest SCSP | | Co-Investment | | 05/2024 | | Europe | | | 7,448,300 | | | 7,320,011 | |
Austin Co-Investment, L.P.2 | | Co-Investment | | 03/2021 | | North America | | | 845,047 | | | 12,944,962 | |
BC Partners Galileo (1) L.P. | | Secondary | | 07/2021-01/2024 | | Europe | | | 8,868,831 | | | 14,032,302 | |
Blackstone Growth Beverly Co-Invest L.P. | | Co-Investment | | 02/2022-06/2023 | | North America | | | 4,542,404 | | | 4,965,860 | |
CB Catalyst Co-Invest, L.P. | | Co-Investment | | 11/2022 | | North America | | | 3,992,012 | | | 6,726,790 | |
CB Starfish TopCo, L.P. | | Co-Investment | | 08/2021 | | North America | | | 672,670 | | | 1,533,412 | |
CD&R Ferdinand Co-Investor, L.P. | | Co-Investment | | 08/2023 | | North America | | | 18,631,828 | | | 23,750,144 | |
CD&R Value Building Partners I, L.P. | | Co-Investment | | 12/2021 | | North America | | | 11,950,928 | | | 14,651,558 | |
Centerbridge Seaport Acquisition Fund, L.P. | | Co-Investment | | 05/2022-10/2023 | | North America | | | 7,059,454 | | | 8,069,296 | |
CGI Acquisitions, Inc.(G) | | Co-Investment | | 02/2022-09/2023 | | North America | | | 4,062,865 | | | 7,480,711 | |
Compass Syndication L.P. | | Co-Investment | | 10/2021-12/2023 | | North America | | | 1,615,493 | | | 2,001,698 | |
DGS Group Holdings, L.P.(G) | | Co-Investment | | 09/2022-12/2022 | | North America | | | 6,455,020 | | | 9,817,064 | |
DIG Holdings, LLC | | Co-Investment | | 12/2022 | | North America | | | 9,754,100 | | | 12,127,713 | |
EDR Co-Invest Aggregator, L.P. | | Co-Investment | | 02/2024 | | North America | | | 9,256,000 | | | 9,255,808 | |
EQT X Co-Investment (F) SCSp | | Co-Investment | | 02/2024 | | North America | | | 13,099,180 | | | 13,079,095 | |
FitzWalter Capital Partners Coinvest I, L.P. | | Co-Investment | | 08/2022-08/2023 | | North America | | | 2,027,293 | | | 11,821,626 | |
Five Arrows Galliera Co-Invest SCSp | | Co-Investment | | 08/2022 | | Europe | | | 8,914,841 | | | 10,007,597 | |
Follett Acquisition LP(G) | | Co-Investment | | 01/2022 | | North America | | | 4,060,000 | | | 3,067,704 | |
Horizon Co-Investment, L.P. | | Co-Investment | | 06/2022 | | North America | | | 6,308,656 | | | 6,948,014 | |
Itelyum Co-Investment L.P. | | Co-Investment | | 09/2021 | | Europe | | | 7,857,760 | | | 14,055,206 | |
KKR Leo Co-Invest L.P. | | Co-Investment | | 06/2021 | | North America | | | 1,284,993 | | | 2,708,055 | |
KKR Malaga Co-Invest L.P. | | Co-Investment | | 07/2023 | | North America | | | 9,673,380 | | | 9,390,373 | |
KKR Quartz Co-Invest L.P. | | Co-Investment | | 03/2023 | | North America | | | 17,000,000 | | | 17,213,753 | |
KMNOCH Investor, L.P.(G) | | Co-Investment | | 11/2022 | | North America | | | 16,970,931 | | | 17,200,117 | |
L Catterton Growth IV, L.P. | | Primary | | 03/2021-06/2024 | | North America | | | 11,828,506 | | | 11,372,503 | |
Lightyear AMP CV, L.P. | | Co-Investment | | 04/2024 | | North America | | | 27,144,891 | | | 28,062,269 | |
Magenta Blocker Aggregator L.P. | | Co-Investment | | 07/2021-10/2021 | | North America | | | 2,893,688 | | | 3,574,618 | |
Magnus 2024, L.P. | | Co-Investment | | 04/2024 | | North America | | | 7,840,000 | | | 7,840,000 | |
Material Co-Invest, L.P. | | Co-Investment | | 10/2022-03/2024 | | North America | | | 13,705,271 | | | 11,645,603 | |
NB Convert Harp Aggregator LP | | Co-Investment | | 11/2023-04/2024 | | North America | | | 7,695,293 | | | 8,261,480 | |
NB Convert Elevate Aggregator LP | | Co-Investment | | 11/2023 | | North America | | | 15,430,000 | | | 16,585,381 | |
NB Credit Opps Co-Investment (Vetcor) LP | | Co-Investment | | 03/2023-08/2023 | | North America | | | 5,815,588 | | | 7,458,596 | |
NB Credit Opps Co-Investment (Vetcor II) LP | | Co-Investment | | 08/2023-04/2024 | | North America | | | 1,704,738 | | | 1,989,805 | |
NB Electron Aggregator LP | | Co-Investment | | 08/2023-04/2024 | | North America | | | 25,003,660 | | | 28,814,031 | |
NB Franklin LP | | Co-Investment | | 05/2024 | | North America | | | 25,220,000 | | | 25,220,000 | |
NB Lowcode Private Equity(G) | | Co-Investment | | 11/2022-12/2023 | | North America | | | 2,912,717 | | | 4,385,367 | |
NB Mavis Aggregator LP | | Co-Investment | | 05/2023-04/2024 | | North America | | | 20,002,630 | | | 21,295,632 | |
NB Pref Harp Aggregator LP | | Co-Investment | | 11/2023-04/2024 | | North America | | | 9,311,275 | | | 10,418,544 | |
NSH Verisma Holdco II, L.P. | | Co-Investment | | 10/2023 | | North America | | | 4,170,586 | | | 6,914,982 | |
Olympus FG Holdco, L.P. | | Co-Investment | | 08/2022 | | North America | | | 5,056,682 | | | 5,129,659 | |
Pilot Holdings, LLC | | Co-Investment | | 12/2021 | | North America | | | 7,200,000 | | | 9,623,319 | |
Platinum Equity Vulcan Co-Investors, L.P. | | Co-Investment | | 03/2024 | | North America | | | 16,190,000 | | | 16,190,000 | |
Project Alpine Co-Invest Fund, L.P. | | Co-Investment | | 06/2022 | | North America | | | 10,005,681 | | | 10,785,200 | |
Project Metal Co-Invest Fund, L.P. | | Co-Investment | | 10/2021-09/2023 | | North America | | | 8,005,199 | | | 4,618,677 | |
Project Stream Co-Invest Fund, L.P. | | Co-Investment | | 10/2021-12/2021 | | North America | | | 8,933,250 | | | 6,894,573 | |
Providence Equity Partners (Unity) S.C.Sp. | | Secondary | | 05/2024-06/2024 | | Europe | | | 23,761,231 | | | 23,361,795 | |
RealPage Parent, LP(G) | | Co-Investment | | 04/2021 | | North America | | | 6,500,000 | | | 9,222,376 | |
RL Co-Investor Aggregator, L. P. | | Co-Investment | | 05/2022-03/2023 | | North America | | | 7,890,426 | | | 9,235,212 | |
RL Co-Investor Aggregator II L. P. | | Co-Investment | | 03/2022-03/2023 | | North America | | | 3,810,854 | | | 4,557,771 | |
Rothwell Ventures Ultimate Feeder I (Cayman) L.P. | | Secondary | | 09/2021-10/2022 | | North America | | | 6,663,851 | | | 11,695,926 | |
Searchlight Capital CF SPK, L.P. | | Secondary | | 11/2023-01/2024 | | North America | | | 12,803,973 | | | 16,412,119 | |
SPI Parent Holding Company, LLC(G)(H) | | Co-Investment | | 12/2021-04/2022 | | North America | | | 5,789,976 | | | 13,569,955 | |
Summit Partners Co-Invest (Optmo) SCSp | | Co-Investment | | 10/2021 | | Europe | | | 2,516,524 | | | 2,555,429 | |
TA Spartan Parent, LLC(G) | | Co-Investment | | 07/2023 | | North America | | | 10,130,000 | | | 10,340,085 | |
THL Automation Fund Investors (4K), L.P. | | Co-Investment | | 03/2021-09/2022 | | North America | | | 4,012,571 | | | 5,671,492 | |
THL Fund Investors (Altar), L.P. | | Co-Investment | | 12/2022-09/2023 | | North America | | | 4,950,847 | | | 9,152,421 | |
THL Fund Investors (Iconic), L.P. | | Co-Investment | | 06/2023-09/2023 | | North America | | | 10,255,002 | | | 11,838,480 | |
THL Fund IX Investors (Plymouth II), L.P. | | Co-Investment | | 08/2023 | | North America | | | 7,790,088 | | | 8,917,046 | |
TPG IX Evergreen CI II, L.P. | | Co-Investment | | 09/2023 | | North America | | | 8,635,900 | | | 10,527,283 | |
Truelink-Vista, L.P. | | Co-Investment | | 10/2022-12/2023 | | North America | | | 3,504,536 | | | 11,069,474 | |
True Wind Capital Continuation, L.P. | | Secondary | | 03/2023-01/2024 | | North America | | | 8,213,114 | | | 8,982,550 | |
WP Irving Co-Invest, L.P. | | Co-Investment | | 04/2022-09/2023 | | North America | | | 5,456,023 | | | 7,422,486 | |
WWEC Holdings LP | | Co-Investment | | 10/2022 | | North America | | | 7,120,000 | | | 11,044,305 | |
ZM Parent Holding LLC(G) | | Co-Investment | | 03/2022 | | North America | | | 4,532,000 | | | 5,927,305 | |
TOTAL PRIVATE FUNDS | | | | | | | | | 580,780,881 | | | 718,929,910 | |
| | | | | | | | | | | | | |
TOTAL INVESTMENTS (Cost $1,026,041,963) - 104.95% | | | | | | | | | | | | 1,156,249,307 | |
Other Assets & Liabilities (Net) - (4.95%) | | | | | | | | | | | | (54,560,917 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | | $ | 1,101,688,390 | |
The Fund computes the net asset value (“NAV”) for each class of Shares as of the close of business on the last business day of each calendar month and in connection with the Fund’s offer to purchase Shares, on each date that Shares are to be repurchased, as of the date of any distribution and at such other times as the Board shall determine.
The Board has approved valuation procedures (the “Procedures”) pursuant to which the Fund values its investments. In accordance with Rule 2a-5 under the Investment Company Act, the Board has designated NBIA as its Valuation Designee (the “Valuation Designee”). The Valuation Designee, with assistance from NBAA, is responsible for determining fair value in good faith for the Fund’s investments without readily available market quotations, subject to oversight by the Board.
With respect to the Fund’s private equity investments, the Valuation Designee determines fair value at each month-end using a methodology that begins with the last reported net asset value reported by a manager or general partner of a Portfolio Fund or similar net asset value information provided by the lead or sponsoring investor for a Direct Investment, and is then adjusted to reflect: (i) financial adjustments; (ii) a “market factor” adjustment; and (iii) an “idiosyncratic event” adjustment, if applicable. The last reported value will generally follow the “practical expedient” in accordance with Financial Accounting Standards Board (“FASB”) ASC Topic 820, Fair Value Measurement (“ASC 820”). ASC 820 provides that, in valuing alternative investments that do not have quoted market prices but calculate NAV per share or equivalent, an investor may determine fair value by using the NAV reported to the investor by the underlying investment. In general, it is anticipated that such valuation information from these managers or from lead or sponsoring investors will generally not be available until 60 days or more after each quarter-end. Therefore, the most recently provided valuation information about these Portfolio Funds and Direct Investments for purposes of calculating the Fund’s monthly net asset value will typically be adjusted by the Valuation Designee pursuant to the Procedures to estimate the fair value, on a monthly basis, of the interests in such Portfolio Funds or Direct Investments. Financial adjustments include adjustments made to incorporate known developments since the last reported net asset value reported by a manager or general partner of a Portfolio Fund or by the lead or sponsoring investor for a Direct Investment, such as changes in currency rates, capital calls and distributions, and the nature of such cash flows, fees and expenses during the reporting period, and the value of publicly traded securities held by Portfolio Funds. In addition, the Valuation Designee has developed a proprietary “market factor’ adjustment that is applied to each of the Fund’s private equity investments in Portfolio Funds and Direct Investments. This adjustment is driven by factors that have been determined to have the most statistically significant impact to historical valuations. The Valuation Designee also continuously assesses information received from its ongoing monitoring of portfolio holdings and makes valuation changes accordingly for idiosyncratic events when such idiosyncratic events are supported by documentation deemed reliable by the Valuation Designee. The Valuation Designee has engaged an independent third-party service provider to complete a form of positive assurance in relation to the application of this valuation methodology.
For illiquid securities for which no market quotations are available (other than interests in Portfolio Funds and certain Direct Investments, as described above) and for which independent appraisals of current value can readily be obtained, valuations will be based on such appraisals. Otherwise, valuation of illiquid securities (other than interests in Portfolio Funds and certain Direct Investments, as described above) will remain at cost except that original cost valuation will be adjusted based on a determination of such investment’s fair value.
ASC 820 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). FASB ASC 820 provides three levels of the fair value hierarchy as follows:
Most Portfolio Funds and certain Direct Investments are structured as closed-end, commitment-based private investment funds to which the Fund commits a specified amount of capital upon inception of the investment (i.e., committed capital) which is then drawn down over a specified period of the investment’s life. Such investments generally do not provide redemption options for investors and, subsequent to final closing, do not permit subscriptions by new or existing investors. Accordingly, the Fund generally holds interests for which there is no active market, although, in some situations, a transaction may occur in the “secondary market” where an investor purchases a limited partner’s existing interest and remaining commitment.
Assumptions used by the Valuation Designee due to the lack of observable inputs may significantly impact the resulting fair value and therefore the Fund’s results of operations and financial condition.
The following table presents the investments carried on the Consolidated Statement of Assets and Liabilities by level within the valuation hierarchy as of June 30, 2024.
Additional sector, industry, or geographic detail, if any, is included in the Consolidated Schedule of Investments.
As of June 30, 2024, the Fund had Level 3 investments valued at $94,231,137. The fair value of investments valued at $624,698,773 in the Fund’s Schedule of Investments have been valued at the adjusted NAV by the managers of the investments.
The classification of an investment within Level 3 is based upon the significance of the unobservable inputs to the overall fair value measurement. The following table summarizes the valuation methodologies and inputs used for investments categorized in Level 3 as of June 30, 2024.
During the period ended June 30, 2024, purchases of and sales from Level 3 investments were as follows:
During the period ended June 30, 2024, changes in unrealized appreciation/(depreciation) and realized gains or (losses) from Level 3 investments were $1,375,050 and $45,527, respectively.
The Fund recognizes transfers into and out of the levels indicated above at the end of the reporting period. During the period ended June 30, 2024, there were no transfers into or out of Level 3.
The estimated remaining life of the Fund’s investments as of June 30, 2024, is unknown at this time.
Restricted securities are securities that may be resold only upon registration under federal securities laws or in transactions exempt from such registration. In some cases, the issuer of restricted securities has agreed to register such securities for resale, at the issuer’s expense either upon demand by the Fund or in connection with another registered offering of the securities. Many restricted securities may be resold in the secondary market in transactions exempt from registration. The restricted securities may be valued at the price provided by dealers in the secondary market or, if no market prices are available, the fair value as determined in good faith using methods approved by the Valuation Designee.