| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 310,081 | 103,360 | 206,721 |
| 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 | 08/24/2023 | 2023-08-24 | To the knowledge of the Waverley Street Foundation, no part of the investment 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. The loan was fully repaid in 2023. |
|
CAPE FAREWELL |
The Watershed Sydling St Nicholas Dorchester,DorsetDT2 9NS UK |
2023-02-28 | 407,339 | To support Our Life is Here, a project telling the story of the Rep. of the Marshall Is. | 340,396 | NO | 03/31/2024 | 2024-09-16 | 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 FOR FISCAL YEAR-END 03/31/2024 STATING 340,396 IN GRANT FUNDS WAS EXPENDED TO EXECUTE THE OUR LIFE IS HERE PROJECT. |
|
FREEDMAN CONSULTING LLC |
1300 CONNECTICUT AVE NW STE 275 WASHINGTON,DC20036 |
2023-12-07 | 485,000 | CA Public Philanthropic Partnerships Project and What Works Plus | 65,915 | NO | 12/31/2023 | 2024-10-07 | 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 $65,915 was spent across the two supported projects, with expenses in the amount of $35,799 in support of the California Public-Philanthropic Partnerships 2023 project, and a total of $30,116 in support of What Works Plus 2023. |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GS BANK USA TERM DEPOSIT 5.63% | 400,000,000 | 403,640,219 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| APPLE INC. | 269,052,000 | 462,072,000 |
| TEMPERPACK TECHNOLOGIES INC | 12,005,572 | 11,648,952 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OHA DELAWARE CUSTOMIZED CREDIT | AT COST | 723,821,263 | 731,105,164 |
| TURNER MULTIFAMILY IMPACT FUND | AT COST | 34,729,279 | 41,486,469 |
| OREI CREDIT II A LP | AT COST | 23,744,841 | 23,025,859 |
| BRAHMAN PARTNERS V LP | AT COST | 0 | 0 |
| PURPOSE ALTERNATIVE FUND-F LLC | AT COST | 559,063,935 | 605,266,105 |
| TURNER-AGASSI EDU FUND III LP | AT COST | 2,800,857 | 2,062,336 |
| MEADOWLARK LANDS I LP | AT COST | 19,272,001 | 22,380,181 |
| CIM ENTERPRISE LOAN FUND LP | AT COST | 87,672,250 | 89,855,258 |
| HORIZON ENVIRONMENT & CLIMATE | AT COST | 22,873,608 | 29,614,157 |
| EMBER INFRASTRUCTURE FUND I-A | AT COST | 33,601,256 | 39,536,789 |
| CVI CLEAN ENERGY FUND C II LP | AT COST | 22,962,927 | 23,470,043 |
| ECOFIN CLIMATE CHAMPIONS FUND | AT COST | 95,557,380 | 97,368,014 |
| BAIN CAPITAL PE ENDURING FUND | AT COST | 301,661,315 | 366,564,640 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 97,650 | 97,650 |
| 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 | 0 | |
| (PRI-PROGRAM RELATED INV) | |||
| CAPITALIZED FEES - INVESTMENTS | 1,469,417 | 961,710 | 961,710 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO DEDUCTIONS FROM K-1S | 16,095,652 | 15,687,620 | ||
| RRF-1 FEES | 800 | 800 | ||
| INSURANCE | 57,716 | 19,239 | 38,477 | |
| OTHER DEDUCTIONS FROM K-1S | 3,525,436 | 3,525,436 | ||
| MEMBERSHIP FEES | 9,168 | 9,168 | ||
| OFFICE EXPENSES | 283,073 | 283,073 | ||
| DUES & SUBSCRIPTIONS | 40,221 | 40,221 | ||
| PAYROLL PROCESSING FEES | 29,250 | 2,925 | 26,325 | |
| FEES & LICENSES | 22,532 | 22,532 | ||
| NONDEDUCTIBLE EXP FROM K-1S | 24,415 | |||
| BANK FEES | 1,051 | 1,051 | ||
| MISCELLANEOUS EXPENSES | 3,454 | 3,454 | ||
| MEALS & ENTERTAINMENT | 23,368 | 23,368 | ||
| TRANSPORTATION | 3,981 | 3,981 | ||
| PARKING/MILEAGE | 1,011 | 1,011 | ||
| EVENTS | 45,397 | 45,397 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SECTION 988 GAIN (LOSS) FROM K-1S | 855,144 | 855,144 | |
| SUBPART F INCOME FROM K-1S | 18,766,484 | 18,766,484 | |
| PFIC INCOME FROM K-1S | 155,091 | 155,091 | |
| OTHER INCOME FROM K-1S | 3,029,626 | 3,029,626 | |
| GUARANTEED PAYMENT FROM K-1S | 323,877 | 323,877 | |
| ORDINARY INCOME (LOSS) FROM K-1S | -70,841 | ||
| STATE TAX PENALTY REFUND | 168 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 5,004,218 | 5,004,218 | ||
| AUDIT FEES | 20,500 | 20,500 | ||
| RECRUITMENT FEES | 301,986 | 301,986 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX FROM K-1S | 491,645 | 491,645 | ||
| FEDERAL EXCISE TAXES | 4,700,000 | |||
| STATE TAXES & FEES (LLC TAX) | 540 | 540 | ||
| PAYROLL TAXES | 216,116 | 21,612 | 194,504 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| OREI CREDIT II A LP |
401 CONGRESS AVENUE SUITE 2750 AUSTIN,TX78701 |
84-2659221 | CAPITAL DISTRIBUTION, NO EXCESS BUSINESS HOLDING | 12,311,704 |
| BRAHMAN PARTNERS V LP |
655 THIRD AVENUE 11TH FLOOR NEW YORK,NY10017 |
85-0656019 | FINAL DISTRIBUTION | 200,069,909 |
| OHA DELAWARE CUSTOMIZED CREDIT FUND-F LP |
201 MAIN STREET SUITE 1250 FORT WORTH,TN76102 |
83-1421034 | CAPITAL DISTRIBUTION, NO EXCESS BUSINESS HOLDING | 37,301,317 |
| Total | 249,682,930 | |||
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| PURPOSE ALTERNATIVE CREDIT FUND - F LLC |
1603 ORRINGTON AVENUE 13TH FLOOR EVANSTON,IL60201 |
85-0674038 | CAPITAL CONTRIBUTION, NO EXCESS BUSINESS HOLDING | 30,000,000 |
| ECOFIN CLIMATE CHAMPIONS FUND LLC |
6363 COLLEGE BLVD OVERLAND PARK,KS66211 |
88-1080806 | CAPITAL CONTRIBUTION, NO EXCESS BUSINESS HOLDING | 45,000,000 |
| Total | 75,000,000 | |||