| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and tax compliance | 30,640 | 11,320 | 15,320 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Mineral interests | 2011-11-11 | 87,874 | 58,887 | SL | 10.000000000000 | 8,787 | 8,787 | ||
| Miscellaneous | 2011-11-11 | 54,001 | 54,001 | SL | 7.000000000000 | 0 | 0 | ||
| Furniture and fixtures (Older) | 2011-11-11 | 58,886 | 58,886 | SL | 7.000000000000 | 0 | 0 | ||
| Furniture and fixtures (2015) | 2011-11-11 | 58,754 | 54,039 | SL | 7.000000000000 | 4,715 | 0 | ||
| Furniture and fixtures (2016) | 2011-11-11 | 3,523 | 2,924 | SL | 7.000000000000 | 503 | 0 | ||
| Furniture and fixtures (2017) | 2011-11-11 | 3,142 | 2,217 | SL | 7.000000000000 | 449 | 0 | ||
| Furniture and fixtures (2021) | 2021-06-23 | 9,915 | SL | 7.000000000000 | 826 | 0 | |||
| Office equipment | 2011-11-11 | 10,119 | 10,119 | SL | 5.000000000000 | 0 | 0 | ||
| Improvements | 2021-01-01 | 12,255 | SL | 7.000000000000 | 1,332 | 0 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| From Sch K-1 (Form 1065) | Purchased | 1,555,580 | Cost | 0 | 1,555,580 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| Direct Charitable Activities | Form 990-PF, Part VIII-A, Line 1 | The Terry Foundation funds scholarships for incoming freshmen who have graduated from a Texas high school and will attend one of 13 Texas public universities. In order to select students with the greatest potential for success, the Foundation's selection committees focus on candidates with a demonstrated history of involvement in activities, outstanding scholastic achievement and a well-rounded personality marked by a desire to succeed. The Terry Foundation program does not consist merely of issuing checks once a semester; it is a sense of family and community. Scholars are expected to participate in student organizations and to be involved on campus.The Terry Foundation presents Terry Scholar alumni a number of ways to give back to the Foundation through their time and resources to ensure a strong Terry family.The Terry Scholar Alumni Association (TSAA) exists to create opportunities for Alumni and current Terry Scholars to give back to the Terry Foundation and to the state of Texas through relationship-building, mentorship, and personal and professional development. TSAA Chapters promote the advancement of scholarship, the development of leadership, the dedication to service, and the cultivation of a Terry community in their respective areas.The Terry Scholar Alumni Advisory Board (TSAAB) is comprised of Terry Scholar Alumni who have distinguished themselves in their service to the Foundation and to their fellow Terry Scholars. These individuals represent the Foundation at Terry functions, such as banquets and picnics, and participate in discussions about strengthening and supporting the Terry Community.Terry Connect helps current students and alumni utilize this exclusive Terry network to connect with old friends, share job and internship opportunities, meet others in their profession, and more. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 5,200,000 Ace Securities ABS 2004 FM2 M2 06/25/34 | 61,672 | 113,166 |
| 2,700,000 Ace Securities ABS 2004 OP1 M5 04/25/34 | 477,950 | 636,386 |
| 2,800,000 Ameriquest Mtg ABS 2004 R8 M5 09/25/34 | 312,440 | 752,059 |
| 8,000,000 Asset Backed SE ABS 2004 HE9 M2 12/25/34 | 0 | 533,075 |
| 3,694,000 Bear Stearns AD CMO 2004 12 M1 02/25/35 | 246,153 | 473,932 |
| 1,450,000 Bear Stearns AS ABS 2005 CL1 M1 09/25/34 | 998,750 | 1,323,932 |
| 11,750,000 Bear Sterns ABS CMO 2004 AC6 M2 11/25/34 | 84,991 | 0 |
| 500,000 Centex Home Equ ABS 2005 B M4 03/25/35 | 560,795 | 906,727 |
| 7,000,000 Citigroup Inc 0% 8/28/24 | 2,000,000 | 3,272,000 |
| 33,500,000 Credit Suisse AG London 0% 5/30/25 | 775,000 | 906,750 |
| 4,411,000 Deutsche Bank AG London 0% 11/30/23 | 500,000 | 859,025 |
| 925,000 Deutsche Bank AG London 0% 2/28/25 | 1,500,000 | 1,855,500 |
| 1,000,000 Deutsche Bank AG London 0% 7/31/23 | 300,000 | 601,200 |
| 2,796,333 Finance America ABS 2004 3 M3 11/25/34 | 141,716 | 195,507 |
| 875,000 Finance America ABS 2004 3 M4 11/25/34 | 0 | 203,791 |
| 594,044 First Horizon CMO 2004 AA6 A2 01/25/35 | 0 | 63,819 |
| 1,906,000 Fremont Home Lo ABS 2004 B M4 05/25/34 | 0 | 212,077 |
| 1,000,000 Fremont Home Lo ABS 2004 C M3 08/25/34 | 0 | 94,707 |
| 1,250,000 Fremont Home Lo ABS 2005 C M4 07/25/35 | 425,320 | 1,312,059 |
| 1,000,000 GSAMP Trust ABS 2004 Opt M3 11/25/34 | 127,472 | 303,864 |
| 1,065,000 GSAMP Trust ABS 2006 HE6 A3 08/25/36 | 39,197 | 89,096 |
| 750,000 GSAMP Trust ABS 2006 HE6 A3 08/25/36 | 161,244 | 348,333 |
| 750,000 GSAMP Trust ABS 2007 H1 A1B 01/25/47 | 180,061 | 309,043 |
| GSAMP Trust ABS 2007 NC1 A2B 12/25/46 | 285,969 | 339,040 |
| 580,000 Harborview Mtg CMO 2005 2 X 05/19/35 | 78,814 | 57,882 |
| 785,000 IndyMac Idx M CMO 2004 AR8 2A2B 11/25/34 | 37,058 | 29,568 |
| 4,859,000 IndyMac Residen ABS 2005 A M7 03/25/35 | 273,688 | 536,500 |
| 1,030,000 Lehman Bros Hldgs Med-Term 02/09/17 | 267,442 | 0 |
| 950,000 Lehman Bros Hldgs Med-Term 11/1/14 | 607,464 | 1,000 |
| 30,000 Mastr Asset Bac ABS 2006 AM2 A3 06/25/36 | 113,953 | 208,362 |
| 3,400,000 Morgan Stanley ABS 2005 HE1 B3 12/25/34 | 181,728 | 254,892 |
| 737,535 Morgan Stanley ABS 2006 HE7 A2C 09/25/36 | 117,815 | 361,792 |
| 8,000,000 Morgan Stanley ABS 2007 HE6 A2 05/25/37 | 216,271 | 318,352 |
| 1,372,000 Nomura Home Equ ABS 2005 HE1 M6 09/25/35 | 289,546 | 880,354 |
| 6,500,000 Novastar Home E ABS 2006 4 A2C 09/25/36 | 208,597 | 312,017 |
| 1,375,000 Novastar Home E ABS 2006 6 A2B 01/25/37 | 126,986 | 158,233 |
| 800,000 Park Place Sec ABS 2005 WCH1 M6 01/25/35 | 280,147 | 792,303 |
| 1,810,000 Park Place Sec ABS 2005 WHQ2 M5 05/25/35 | 243,750 | 736,362 |
| 6,450,000 Popular ABS Mor ABS 2005 3 M2 07/25/35 | 547,428 | 982,768 |
| 50,000 Ramp Ser 200 ABS 2005 EFC1 M6 05/25/35 | 468,000 | 793,453 |
| 1,250,000 Renaissance Hom ABS 2002 4B 03/25/33 | 0 | 20,882 |
| 2,475,000 Renaissance Hom ABS 2004 2 M3 07/25/34 | 472,064 | 893,015 |
| Residentl Mtg ABS 2003 RS7 MII3 08/25/33 | 352,913 | 541,552 |
| 77,500 Saxon Asset Sec ABS 1999 5 BF 08/25/28 | 843,643 | 939,231 |
| 80,000 Saxon Asset Sec ABS 2004 2 MF4 08/25/35 | 463,617 | 638,247 |
| 7,050,000 Soundview Home ABS 2005 CTX1 M6 11/25/35 | 342,442 | 670,828 |
| 1,700,000 Struc Asset CMO 2003 AL1 B2 3.4% 4/25/31 | 435,999 | 95,960 |
| 100,000 Struct Mtg Inv CMO 2006 AR5 4A1 05/25/46 | 175,614 | 262,272 |
| 150,000 Structured Asse ABS 2005 HE1 M3 07/25/35 | 169,303 | 468,805 |
| 200,000 Structured Asse ABS 2005 WF1 M3 02/25/35 | 285,364 | 666,003 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,308 Abbott Laboratories | 194,012 | 324,828 |
| 79 Accenture PLC | 18,239 | 32,749 |
| 2,769 Advance Auto Parts, Inc. | 609,928 | 664,228 |
| 764 Adyen NV | 15,136 | 20,108 |
| 25,623 AES Corp | 646,257 | 622,639 |
| 302 Alcon AG | 18,836 | 26,310 |
| 555 Alphabet Inc Class A | 865,036 | 1,607,858 |
| 453,206 AlphaCentric Income Opportunities Fund Class I | 4,759,069 | 5,515,517 |
| 300 Amadeus It Group SA | 18,808 | 20,316 |
| 300 Amazon.com, Inc. | 661,625 | 1,000,302 |
| 735 American Auto Guardian | 30,247 | 29,639 |
| 394 Aneka Tambang Tbk PT | 107,503 | 182,635 |
| 61 Aon PLC | 12,938 | 18,334 |
| 7,132 Apple Inc | 517,590 | 1,266,429 |
| 4,000 Arbor Realty Trust Inc | 100,000 | 101,400 |
| 3,733 Arthur J. Gallagher & Co. | 610,532 | 633,378 |
| 57 ASML Holding NV | 24,129 | 45,380 |
| 27,179 AT&T Inc. | 682,185 | 668,603 |
| 383 Atlas Copco | 18,448 | 26,546 |
| 52 Atlassian Corp | 20,130 | 19,827 |
| 5,909 Best Buy Co Inc | 621,922 | 600,354 |
| 413 BlackRock Inc | 189,556 | 378,126 |
| 21,870 BlackRock Innovation & Growth Trust | 346,683 | 317,986 |
| 14,104 BorgWarner Inc. | 654,788 | 635,667 |
| 10,995 Bristol-Myers Squibb Co | 706,438 | 685,538 |
| 424 Canadian Pacific Railway Ltd | 27,550 | 30,503 |
| 1,748 Capital One Financial Corp. | 200,735 | 253,617 |
| 5,296 Carrier Global Corp | 240,453 | 287,255 |
| 4,057 Celanese Corporation | 668,925 | 681,819 |
| 6,475 CH Robinson Worldwide Inc | 621,600 | 696,904 |
| 1,927 Chevron Corporation | 153,783 | 226,133 |
| 5,126 Cisco Systems Inc | 249,603 | 324,835 |
| 5,265 Citigroup Inc | 302,428 | 317,953 |
| 7,675 Citrix Systems Ord Shs | 604,790 | 725,978 |
| 125,000 Clearbridge MLP and Midstream Fund Inc | 3,429,138 | 3,363,750 |
| 62,820 Communication Services Select Sector SPDR Fund | 4,242,818 | 4,879,858 |
| 13,601 ConocoPhillips | 943,231 | 981,721 |
| 25,389 Consumer Discretionary Select Sector SPDR Fund | 3,937,339 | 5,190,527 |
| 832 Costco Wholesale Corporation | 303,367 | 472,326 |
| 280 CSL Ltd | 30,092 | 29,624 |
| 3,687 Danaher Corporation | 861,038 | 1,213,060 |
| 1,500,000 Deutsche Bank AG London Pfd | 1,000,000 | 1,650,000 |
| 2,605,000 Deutsche Bk Ser Pfd Stk | 800,000 | 1,295,200 |
| 38,949 Diamond Hill Large Cap Fund Class I | 1,381,079 | 1,390,094 |
| 347,109 DoubleLine Shiller Enhanced CAPE Class I | 5,429,136 | 6,178,544 |
| 92,341 DoubleLine Shiller Enhanced International CAPE Class I | 980,084 | 1,285,391 |
| 1,028,369 DoubleLine Total Return Bond Fund Class I | 10,940,263 | 10,695,039 |
| 5,000 DoubleLine Yield Opportunities Fund | 101,569 | 93,500 |
| 323 DSV A/S | 28,212 | 37,914 |
| 6,253 Duke Energy Corp | 639,977 | 655,940 |
| 2,425 Eli Lilly And Co | 495,666 | 669,833 |
| 19,659 Energy Select Sector SPDR Fund | 965,705 | 1,091,074 |
| 2,551 Enphase Energy Inc | 604,587 | 466,680 |
| 40 EPAM Systems Inc | 18,491 | 26,738 |
| 3,487 Equity Residential | 271,762 | 315,573 |
| 104 Evolution AB | 19,683 | 14,868 |
| 11,535 Exelon Corp | 623,884 | 666,262 |
| 940 Expedia Group Inc | 157,300 | 169,877 |
| 762 Experian PLC | 30,257 | 37,574 |
| 10,105 Exxon Mobil Corp | 652,530 | 618,325 |
| 105 Ferrari NV | 20,447 | 27,176 |
| 2,969 Fidelity 500 Index Inst | 348,449 | 490,849 |
| 64,839 Financial Select Sector SPDR Fund | 2,043,341 | 2,531,963 |
| 32,035 First Trust Cloud Computing ETF | 2,977,164 | 3,341,571 |
| 14,693 First Trust Dow Jones Internet Index Fund | 3,053,082 | 3,322,528 |
| 6,032 FMC Corp | 608,267 | 662,856 |
| 9,987 Ford Motor Company | 131,673 | 207,430 |
| 6,135 Fortune Brands Home & Security Inc | 619,774 | 655,831 |
| 5,660 Garmin Ltd. | 838,649 | 770,722 |
| 24,855 Global X US Infras Developments UCITS ETF USD Acc | 661,701 | 715,575 |
| 30,938 Health Care Select Sector SPDR Fund | 3,475,492 | 4,358,855 |
| 41,554 Hewlett Packard Enterprise Co | 625,807 | 655,307 |
| 1,185 Hilton Hotels Corporation Common Stock | 109,921 | 184,848 |
| 2,494 Home Depot Inc | 812,700 | 1,035,035 |
| 1,991 Honeywell International Inc | 294,472 | 415,143 |
| 14,474 Hormel Foods Corp | 622,382 | 706,476 |
| 1,447 Humana Inc | 604,296 | 671,205 |
| 97 ICON PLC | 21,798 | 30,041 |
| 12,546 Intel Corporation | 622,756 | 646,119 |
| 1,615 International Paper Co | 96,320 | 75,873 |
| 18,276 Interpublic Group of Companies Inc | 667,427 | 684,436 |
| 11,695 iShares Biotechnology ETF | 1,761,154 | 1,784,891 |
| 121,017 iShares MSCI Emerging Markets ex China ETF | 7,413,269 | 7,337,261 |
| 260,088 iShares MSCI Eurozone ETF | 10,540,355 | 12,746,913 |
| 255,335 iShares MSCI Pacific ex Japan ETF | 11,346,529 | 12,194,800 |
| 40,799 Ishares Msci Sweden Etf | 1,713,608 | 1,890,218 |
| 66,534 Ishares Msci Switzerland ETF | 2,744,390 | 3,508,338 |
| 362,171 iShares MSCI United Kingdom ETF | 10,401,020 | 12,002,347 |
| 8,495 iShares US Regional Banks ETF | 492,483 | 524,651 |
| 12,670 JPM Emerging Markets Equity Fund Cl I | 516,912 | 478,681 |
| 2,853 JPMorgan Chase & Co | 331,632 | 451,773 |
| 995,392 Kayne Anderson Energy Infrstctr Fund Inc | 5,183,831 | 7,754,102 |
| 1,457 L3Harris Technologies Inc | 320,355 | 310,691 |
| 582 Lasertec Corp | 20,884 | 35,659 |
| 59 Li Ning Co Ltd | 17,560 | 16,003 |
| 315 Lonza Group AG | 20,208 | 26,303 |
| 1,253,571 Lord Abbett Inflation Focused Fund Class F | 14,367,509 | 15,719,779 |
| 65 Lululemon Athletica Inc | 22,044 | 25,444 |
| 174 LVMH Moet Hennessy | 17,696 | 28,797 |
| 9,920 Marathon Petroleum Corp | 660,342 | 634,781 |
| 7,537 Marvell Technology Inc | 353,303 | 659,412 |
| 9,201 Masco Corp | 615,547 | 646,094 |
| 1,945 Meta Platforms Inc | 551,287 | 654,201 |
| 17 Mettler-Toledo International Inc | 17,771 | 28,853 |
| 3,232 Microchip Technology Inc | 137,368 | 281,378 |
| 4,127 Microsoft Corp | 569,089 | 1,387,993 |
| 7,274 Monster Beverage Corp | 621,927 | 698,595 |
| 65,000 Morgan Stanley Ser 0003 Zero% 4/30/25 | 650,000 | 1,772,446 |
| 173 Nestle SA | 20,302 | 24,284 |
| 978 Netflix Inc | 663,878 | 589,186 |
| 10,869 NextEra Energy Inc | 796,013 | 1,014,730 |
| 161 Novo Nordisk A/S | 17,098 | 18,032 |
| 16,972 NRG Energy Inc | 633,618 | 731,154 |
| 14,190 Pacer Data & Infrastructure Real Estate ETF | 575,229 | 614,143 |
| 1,157 Parker-Hannifin Corp | 325,447 | 368,065 |
| 389 Pernod Ricard SA | 13,466 | 18,859 |
| 934,063 PGIM Short-Term Corporate Bond Fund- Class Z | 10,609,888 | 10,424,142 |
| 3,937 PPG Industries, Inc. | 624,451 | 678,896 |
| 2,656 Prologis Inc | 215,862 | 447,164 |
| 10,680 ProShares Online Retail ETF | 827,374 | 605,770 |
| 11,500 Real Estate Select Sector SPDR Fund | 568,518 | 595,815 |
| 126 ResMed Inc. | 23,291 | 32,820 |
| 200,000 RLV Lirn Issuer CS Part 128% SV 1,326.478 11/28/25 | 2,000,000 | 2,346,600 |
| 50,000 S&P500 Clirns Issuer BNS Cap 51.38% Sv 2,926.17 Due 04/26/24 Buf 20% | 500,000 | 638,000 |
| 260,000 S&P500 Step-up Issuer CS Step 24.50% Sv 2,381.73 05/27/22 Buf 10% | 2,600,000 | 5,106,920 |
| 40,000 S&P500 Step-up Issuer HSBC Step 22.90% Sv 2,419.70 06/24/22 Buf 10% | 400,000 | 771,600 |
| 197,500 Schwab US Mid-Cap ETF | 15,211,648 | 15,884,925 |
| 823 Shenzhen Expressway Ord Shs H | 17,742 | 15,802 |
| 690 Shenzhen International Holdings Limited | 17,957 | 28,676 |
| 1,240 Sherwin-Williams Co | 356,619 | 436,678 |
| 19 Shopify Inc | 20,970 | 26,170 |
| 5,000 SPDR S&P Transportation ETF | 469,424 | 471,800 |
| 5,662 Starbucks Corporation | 627,162 | 662,284 |
| 94 Steris PLC | 17,671 | 22,881 |
| 319 Taiwan Semiconductor Mfg. Co. Ltd. | 28,744 | 38,379 |
| 51,759 TCW Emerging Markets Income Fund Class Institutional | 472,473 | 425,975 |
| 1,463 Teledyne Technologies Incorporated | 612,451 | 639,170 |
| 3,151 Texas Instruments Incorporated | 588,189 | 593,869 |
| 456 Thermo Fisher Scientific Inc. | 131,816 | 304,261 |
| 15,200 Thornburg Income Builder Opprtnts Trust | 300,136 | 283,632 |
| 5,662 T-Mobile US Inc | 679,935 | 656,679 |
| 3,269 Trane Technologies PLC | 615,062 | 660,436 |
| 4,808 Truist Financial Corp | 245,242 | 281,508 |
| 1,098 Union Pacific Corporation | 173,215 | 276,619 |
| 173,900 VanEck MSCI International Value ETF | 14,406,396 | 19,036,833 |
| 8,565 Vanguard Consumer Staples Index Fund ETF | 1,456,945 | 1,711,972 |
| 25,220 Vanguard FTSE All-World ex-US Small-Cap Index ETF | 2,461,387 | 3,378,471 |
| 14,110 Vanguard Industrials Index Fund ETF | 2,524,937 | 2,863,766 |
| 19,820 Vanguard Information Technology Index Fund ETF | 6,857,715 | 9,080,929 |
| 8,228 Vanguard Materials Index Fund ETF | 1,381,631 | 1,619,929 |
| 70,365 Vanguard Small-Cap Index Fund ETF | 12,688,633 | 15,903,194 |
| 2,947 Vertex Pharmaceuticals Incorporated | 609,879 | 647,161 |
| 3,309,853 Virtus Newfleet Multi-Sector Short Term Bond Fund Class I | 15,565,953 | 15,622,504 |
| 2,013 Visa Inc | 260,414 | 436,237 |
| 2,488 Walmart Inc | 296,635 | 359,989 |
| 2,384 Walt Disney Co | 338,131 | 369,258 |
| 46,160 WCM Focused International Growth Fund Institutional Class | 989,119 | 1,277,717 |
| 683 WuXi Biologics | 18,056 | 16,010 |
| 4,867 Zoetis Inc | 862,029 | 1,187,694 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Mineral interests | 87,874 | 67,674 | 20,200 | 20,200 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AG Mortgage Value Participation Fund Ltd. | AT COST | 4,118,557 | 4,304,097 |
| Alphakeys Distressed Opportunities Fund II LLC | AT COST | 0 | 12,908 |
| AMCI Poseidon Fund, LP | AT COST | 0 | 240,700 |
| Apollo European Credit Fund, L.P. | AT COST | 552,147 | 91,153 |
| AQR Delphi Long-Short Equity Offshore Fund, L.P. | AT COST | 2,485,000 | 2,701,983 |
| BDCM Offshore Opportunity Fund IV AIV, LP | AT COST | 159,317 | 159,317 |
| BDCM Offshore Opportunity Fund IV AIV, Ltd. | AT COST | 330,706 | 330,707 |
| BDCM Offshore Opportunity Fund IV, Ltd. | AT COST | 2,072,249 | 3,090,027 |
| BDCM Offshore Opportunity Fund V, Ltd. | AT COST | 378,984 | 482,376 |
| Black Diamond CLO 2014-1, Ltd. | AT COST | 592,791 | 592,791 |
| Black Diamond Credit Strategies Offshore, Ltd. | AT COST | 2,597,706 | 4,547,862 |
| Blackstone Alternatives Solution 2015 Trust (Tax Exempt) | AT COST | 4,525,046 | 5,451,778 |
| Blackstone Alternatives Solution IV Fund (Offshore), L.P. | AT COST | 25,350,000 | 32,315,979 |
| Blackstone Alternatives Solution VI Fund (Offshore) L.P. | AT COST | 1,825,000 | 2,385,061 |
| Campus-Clarion Student Housing Partners, LP | AT COST | 1,992,672 | 3,980,287 |
| Capital Royalty Partners II - Parallel Fund (A) Holdings L.P. | AT COST | 240,114 | 29,631 |
| CQS ABS Feeder Fund Ltd | AT COST | 4,167,763 | 4,042,746 |
| CRG Partners III (Cayman) Holdings L.P. | AT COST | 3,240,652 | 2,967,965 |
| CRG Partners IV - Cayman Levered (Holdings) L.P. | AT COST | 609,030 | 635,331 |
| GSO Energy Private Investors Offshore, L.P. | AT COST | 373,488 | 533,811 |
| Hawk Ridge Partners Offshore Ltd. | AT COST | 3,360,000 | 4,362,455 |
| Irradiant CLO Partners Fund I, LP | AT COST | 1,584,635 | 1,572,470 |
| Irradiant CLO Partners Fund II, LP | AT COST | 1,047,842 | 1,267,022 |
| Kayne Anderson Core Real Estate, LP | AT COST | 14,263,830 | 16,733,248 |
| Kayne Anderson Real Estate Debt Fund IV, L.P. | AT COST | 732,248 | 730,818 |
| Kayne Anderson Real Estate Debt II, L.P. | AT COST | 3,517,283 | 3,594,302 |
| Kayne Anderson Real Estate Debt III, L.P. | AT COST | 1,311,554 | 1,307,268 |
| Kayne Anderson Real Estate Debt, L.P. | AT COST | 818,568 | 730,538 |
| Kayne Anderson Real Estate Partners III, L.P. | AT COST | 599,385 | 272,015 |
| Kayne Anderson Real Estate Partners IV, L.P. | AT COST | 12,632,193 | 12,520,525 |
| Kayne Anderson Real Estate Partners V, L.P. | AT COST | 15,295,343 | 18,036,534 |
| Kayne Anderson Real Estate Partners VI, L.P. | AT COST | 1,506,072 | 1,268,309 |
| Kayne Anderson Renewable Infrastructure Partners, L.P. | AT COST | 5,100,627 | 6,023,448 |
| Kayne Credit Opportunities Fund (QP), L.P. | AT COST | 437,271 | 1,502,979 |
| Kayne NewRoad Ventures Fund II, L.P. | AT COST | 1,007,595 | 1,438,013 |
| Kayne Partners Fund III (QP), L.P. | AT COST | 923,753 | 621,485 |
| Kayne Partners Fund IV (QP), L.P. | AT COST | 921,888 | 1,226,153 |
| Kayne Senior Credit II Offshore Fund, L.P. | AT COST | 890,187 | 836,436 |
| Kayne Senior Credit III Offshore Fund, L.P. | AT COST | 1,525,932 | 1,500,751 |
| KKR Custom Equity Opportunities Cayman Fund L.P. | AT COST | 1,900,861 | 4,278,004 |
| MIG Offshore Fund, Ltd. | AT COST | 2,936,000 | 2,891,224 |
| Millennium Access Fund, Ltd. | AT COST | 962,500 | 963,944 |
| NewRoad Fund III, L.P. | AT COST | 1,422,250 | 2,732,667 |
| Oaktree Mezzanine Fund III, L.P. Class A | AT COST | 4,904 | 2,322 |
| Oaktree Mezzanine Fund III, L.P. Class B | AT COST | 177,783 | 85,054 |
| Oaktree Real Estate Debt Fund II Feeder (Cayman), L.P. | AT COST | 424,217 | 365,999 |
| Oaktree Real Estate Debt Fund, L.P. | AT COST | 16,731 | 2,199 |
| Oaktree Real Estate Opportunities Fund V, L.P. | AT COST | 307,061 | 148,717 |
| Oaktree Real Estate Opportunities Fund VI (Cayman), L.P. | AT COST | 995,488 | 654,735 |
| Oaktree Real Estate Opportunities Fund VII (Feeder), L.P. | AT COST | 1,404,292 | 1,507,605 |
| Parallel Investment Opportunities Partners II LP | AT COST | 0 | 41,874 |
| Portfolio Advisors Private Equity Fund 2012 (Offshore), L.P. | AT COST | 0 | 5,887,339 |
| Sculptor Access, Ltd. | AT COST | 4,629,000 | 4,583,782 |
| Summit Partners Concentrated Growth LS/QP Fund Ltd | AT COST | 3,303,000 | 4,807,198 |
| TCW Residential Capital Structure Arbitrage (Cayman) Fund, LP | AT COST | 749,427 | 799,502 |
| Third Point Offshore Fund, Ltd. | AT COST | 3,000,000 | 3,000,000 |
| Tiger Global PIP XV Private Investors Offshore, L.P. | AT COST | 330,000 | 387,099 |
| UIRC-GSA International, LLC (19-A7%) | AT COST | 836,748 | 1,045,000 |
| UIRC-GSA International, LLC (2021-B AI7.5%) | AT COST | 1,000,000 | 1,000,000 |
| Vista Credit Opportunities Fund II-A, LP | AT COST | 196,473 | 225,473 |
| Vista Equity Partners Fund VI-A, L.P. | AT COST | 673,522 | 1,007,807 |
| Z Capital Credit Partners CLO 20151 Ltd. | AT COST | 489,614 | 130,600 |
| Z Capital Credit Tactical Fund LP | AT COST | 2,065,595 | 2,094,981 |
| Z Capital Loan Opportunity Offshore Fund Ltd. | AT COST | 630,441 | 157,834 |
| Z Capital Partners I LP | AT COST | 10,901,001 | 31,876,666 |
| Z Capital Partners II-A LP | AT COST | 6,868,598 | 17,619,254 |
| Z Capital Partners III-A LP | AT COST | 3,721,611 | 5,930,984 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 54,001 | 54,001 | 0 | 0 |
| Furniture and fixtures (Older) | 58,886 | 58,886 | 0 | 0 |
| Furniture and fixtures (2015) | 58,754 | 58,754 | 0 | 0 |
| Furniture and fixtures (2016) | 3,523 | 3,427 | 96 | 96 |
| Furniture and fixtures (2017) | 3,142 | 2,666 | 476 | 476 |
| Furniture and fixtures (2021) | 9,915 | 826 | 9,089 | 9,089 |
| Office equipment | 10,119 | 10,119 | 0 | 0 |
| Improvements | 12,255 | 1,332 | 10,923 | 10,923 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 42,641 | 21,320 | 21,321 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deposits | 31,514 | 17,547 | 17,547 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Scholar/Alumni program expenses | 143,445 | 0 | 143,445 | |
| Bank service charges | 1,731 | 0 | 1,731 | |
| Dues and subscriptions | 65,404 | 52,866 | 12,538 | |
| Insurance | 7,198 | 1,350 | 5,848 | |
| Office and kitchen supplies | 28,739 | 5,390 | 23,349 | |
| Telephone and internet expenses | 31,458 | 5,899 | 25,559 | |
| Repairs and maintenance | 1,077 | 0 | 1,077 | |
| Website and social media expenses | 2,936 | 0 | 2,936 | |
| Yearbook expenses | 7,592 | 0 | 7,592 | |
| Passthrough Sch K-1 expenses | 1,308,592 | 1,306,990 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Foreign dividends | 1,782,211 | 1,782,211 | 1,782,211 |
| Passthrough Sch K-1 income | 2,073,075 | 2,422,647 | 2,073,075 |
| Royalty income | 6,024 | 6,024 | 6,024 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 1,208,575 | 1,208,575 | 0 | |
| Administrative services | 34,062 | 0 | 34,062 | |
| Terry Connect support fees | 11,120 | 0 | 11,120 | |
| Information technology fees | 244,672 | 45,883 | 198,789 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Excise tax | 593,739 | 0 | 0 | |
| Foreign tax | 1,052 | 1,052 | 0 | |
| Property and production tax | 322 | 322 | 0 |