| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 276,867 | 138,434 | 138,433 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
JORDAN DOWNS 2B LP |
600 CALIFORNIA STREET SUITE 900 SAN FRANCISCO,CA94108 |
2020-01-09 | 10,082,000 | TO DEVELOP, CONSTRUCT & OPERATE AFFORDABLE HOUSING. | 10,082,000 | NO | 06/23/2021, 10/06/2022 | 2022-11-10 | To the knowledge of the Waverley Street Foundation, no part of the grant has been used for other than its intended purpose. The borrower provided the Annual ER Report and confirmed that the loan proceeds of $10,082,000 were used to cover construction costs for the affordable residential project and also direct soft costs. |
|
TOMKAT RANCH EDUCATIONAL FOUNDATION |
POBOX 726 PESCADERO,CA94060 |
2020-12-21 | 500,000 | GROWING THE TABLE - HARVEST FUND | 135,000 | NO | 03/30/2021 and 09/02/2021 | 2021-09-02 | To the knowledge of the Waverley Street Foundation, no part of the grant has been used for other than its intended purpose. The grantee provided the Annual ER Report and confirmed that of the $500,000 in grant funds, $135,000 was used to execute Growing the Table. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MANAGED FIXED INC SECURITIES | 40,350,000 | 40,384,147 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC. | 336,315,000 | 532,710,000 |
| OTHER MARKETABLE SECURITIES | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OHA DELAWARE CUSTOMIZED CREDIT | AT COST | 651,603,480 | 658,315,655 |
| TURNER MULTIFAMILY IMPACT FUND | AT COST | 20,963,564 | 23,316,466 |
| OREI CREDIT II A LP | AT COST | 33,092,248 | 33,154,092 |
| BAIN CAPITAL EQUITY FUND LP | AT COST | 314,721,738 | 381,961,337 |
| BAIN CAPITAL - PREPAID SUBS | AT COST | 0 | 0 |
| BRAHMAN PARTNERS V LP | AT COST | 218,740,046 | 239,742,312 |
| BRAHMAN - PREPAID SUBSCRIPTION | AT COST | 0 | 0 |
| PURPOSE ALTERNATIVE FUND-F LLC | AT COST | 345,921,111 | 348,136,867 |
| PURPOSE ALTERNATIVE - PREPAID | AT COST | 0 | 0 |
| CAPITALIZED FEES - INVESTMENTS | AT COST | 971,916 | 971,916 |
| TURNER-AGASSI FUND III LP | AT COST | 978,061 | 578,034 |
| MEADOWLARK LANDS I LP | 8,103,663 | 9,345,395 | |
| CIM ENTERPRISE LOAN FUND LP | 51,002,242 | 51,064,729 | |
| HORIZON ENVIRONMENT & CLIMATE | 6,307,741 | 6,192,187 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 525,358 | 262,679 | 262,679 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| JORDAN DOWNS 2B, LP - PRI | 10,082,000 | 10,082,000 | 10,082,000 |
| (PRI-PROGRAM RELATED INV) |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO DEDUCTIONS FROM K-1S | 12,970,266 | 12,652,028 | ||
| RRF-1 FEES | 300 | 0 | 300 | |
| INSURANCE | 10,742 | 10,742 | ||
| OTHER DEDUCTIONS | 962,499 | 901,296 | ||
| NONDEDUCTIBLE EXPENSES | 5 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ORDINARY GAINS | 493,397 | 493,397 | |
| SECTION 988 GAIN (LOSS) | 3,767,791 | 3,711,611 | |
| SUBPART F INCOME | 22,397,908 | 22,397,908 | |
| PFIC INCOME | 56,618 | 56,618 | |
| GUARANTEED PAYMENTS FOR CAPITAL | 268,943 | 268,943 | |
| RENTAL INCOME | 64,675 | 64,675 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 466,824 | 466,824 | ||
| AUDIT FEES | 25,000 | 12,500 | 12,500 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX | 508,992 | 503,465 | ||
| FEDERAL EXCISE TAXES | 4,850,000 | 0 | ||
| FEDERAL INCOME TAX (UBI) | 750,000 | 0 | ||
| STATE INCOME TAX (UBI) | 320,000 | 0 | ||
| STATE TAXES & FEES (LLC TAX) | 31 | 0 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| OHA DELAWARE CUSTOMIZED CREDIT FUND-F LP |
201 MAIN STREET SUITE 1250 FORT WORTH,TX76102 |
83-1421034 | CAPITAL CONTRIBUTION, NO EXCESS BUSINESS HOLDING | 55,000,000 |
| OREI CREDIT II A LP |
401 CONGRESS AVENUE SUITE 2750 AUSTIN,TX78701 |
84-2659221 | CAPITAL CONTRIBUTION, NO EXCESS BUSINESS HOLDING | 704,493 |
| PURPOSE ALTERNATIVE CREDIT FUND - F LLC |
1603 ORRINGTON AVENUE 13TH FLOOR EVANSTON,IL60201 |
85-0674038 | CAPITAL CONTRIBUTION, NO EXCESS BUSINESS HOLDING | 195,000,000 |
| BRAHMAN PARTNERS V LP |
655 THIRD AVENUE 11TH FLOOR NEW YORK,NY10017 |
85-0656019 | CAPITAL CONTRIBUTION, NO EXCESS BUSINESS HOLDING | 75,000,000 |
| HORIZON ENVIRONMENT & CLIMATE SOLUTIONS |
30 HUDSON STREET 38TH FLOOR JERSEY CITY,NJ073024600 |
98-1605270 | CAPITAL CONTRIBUTION, NO EXCESS BUSINESS HOLDING | 7,000,000 |
| Total | 332,704,493 | |||