| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting and tax compliance | 47,767 | 16,122 | 27,645 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Royalty assets | 2011-11-11 | 87,874 | 85,248 | SL | 10.000000000000 | 2,626 | 2,626 | ||
| Misc (Web/Video) | 2011-11-11 | 54,001 | 54,001 | SL | 5.000000000000 | 0 | 0 | ||
| F&F (Older) | 2011-11-11 | 117,640 | 117,640 | SL | 7.000000000000 | 0 | 0 | ||
| F&F (2016) | 2016-11-11 | 3,523 | 3,523 | SL | 7.000000000000 | 0 | 0 | ||
| F&F (2017) | 2017-11-11 | 3,142 | 3,142 | SL | 7.000000000000 | 0 | 0 | ||
| F&F (2021) | 2021-11-11 | 9,915 | 3,658 | SL | 7.000000000000 | 1,416 | 0 | ||
| Office | 2021-06-23 | 10,119 | 10,119 | SL | 5.000000000000 | 0 | 0 | ||
| Office (2022) | 2022-02-08 | 3,201 | 1,174 | SL | 5.000000000000 | 640 | 0 | ||
| Improvements (2021) | 2021-11-11 | 12,255 | 4,834 | SL | 7.000000000000 | 1,751 | 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) - UBTI | Purchased | 589 | Cost | 0 | 589 |
| 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 12 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. |
| 990-PF Part VI-A, Line 11, Schedule of Controlled Entities | Name of Controlled Entity Employer ID No}}}}}}}}}}}}}}}}}}}}}}}}}} }}}}}}}}}}}}}}Blackstone Alt Sol IV Offshore LP- SIF FOREIGNUSAddress Excess Business Holding [ ]Yes [X]No}}}}}}}250 Vesey Street, 11th FloorNew York, NY 10080}}}}}}}Description of Transfer and AmountThe foundation received distributions from this investment fund of $2,889,900.}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}}} |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABS Corporation Home Equity Loan Trust 2004-HE9 12/25/34 | 0 | 313,780 |
| ACE Securities Asset-Backed Series 2004-OP1 Class M5 | 477,950 | 538,647 |
| Ameriquest Mortgage ABS 2004 Series R8 Class M5 09/25/34 | 312,440 | 572,892 |
| BMO 2Y SPX Enh Autocall Buffer 0.000% 11/19/26 | 1,285,000 | 1,249,791 |
| BSARB 2004-12 Class M-1 02/25/35 | 229,488 | 302,848 |
| Carrington Mortgage ABS 2006 NC2 Class M1 | 1,110,000 | 1,192,476 |
| Centex Home Equity Loan Trust 2005-B Class M-4 03/25/35 | 560,795 | 902,699 |
| Columbia University Ser 2024 04.355% 10/01/35 | 200,000 | 188,668 |
| Commodity Basket MITTS (Issuer: BAC) 135% SV100 04/17/25 | 2,985,000 | 2,958,000 |
| Commodity Basket MITTS (Issuer: BAC) 170% SV100 06/24/25 | 4,975,000 | 4,895,000 |
| Cornell University 04.835% 06/15/34 | 500,000 | 490,075 |
| Credit Suisse AG London Ser M3Nc Zero% 05/30/25 | 775,000 | 1,200,475 |
| Escrow Lehman Bros Hldgs Defaulted 0.000% 11/01/14 | 871,877 | 350 |
| FINA 2004-3 Class M-3 11/25/34 | 141,716 | 166,847 |
| Finance America Mortgage Loan Trust 2004-3 Class M-4 11/25/34 | 0 | 168,024 |
| First Horizon AMS 2004 Series AA6 Class A-2 01/25/35 | 0 | 39,413 |
| Fremont Home Loan Trust Series 2004-B Class M-4 05/25/34 | 0 | 47,102 |
| Fremont Home Loan Trust Series 2004-C Class M-3 08/25/34 | 0 | 143 |
| GSAMP 2004-OPT Class M-3 11/25/34 | 127,472 | 243,899 |
| GSAMP Asset-Backed Certificates Series 2007-H1 01/25/47 | 84,887 | 184,801 |
| GSAMP Trust Series 2006-HE5 Class A-2 08/25/36 | 0 | 2,158 |
| GSAMP Trust Series 2006-HE6 08/25/36 | 71,905 | 238,221 |
| GSAMP Trust Series 2007-NC1 Class A-2B 12/25/46 | 200,948 | 214,615 |
| HarborView Mortgage Loan Trust Series 2005-2 05/19/35 | 78,814 | 7 |
| INABS 2005-A 03/25/35 | 273,687 | 531,666 |
| IndyMac Index Mortgage CMO 2004 Series AR8 Classes 2A2B 11/25/34 | 10,618 | 34,646 |
| Master Asset Backed ABS 2006 Series AM2 Class A3 06/25/36 | 53,478 | 142,029 |
| Morgan Stanley ABS 2005 Series HE1 Class B3 | 181,728 | 203,519 |
| Morgan Stanley Asset-Backed Capital 1 Series 2006-HE7 09/25/36 | 41,432 | 239,770 |
| Morgan Stanley Asset-Backed Capital 1 Series 2007-HE6 05/25/37 | 128,476 | 229,395 |
| Morgan Stanley Ser 0003 Zero% Apr 30 2025 | 650,000 | 2,527,187 |
| NHEL A 2005-HE1 09/25/35 | 289,546 | 793,471 |
| Northeastern University 04.611% 03/01/26 | 370,743 | 378,393 |
| NovaStar Home Equity 2006-4 Series A-2C 09/25/36 | 117,719 | 184,039 |
| NovaStar Home Equity Loan 2006-6 Class 01/25/37 | 87,334 | 108,778 |
| Park Place Sec ABS 2004 MCW1 Class M4 10/25/34 | 885,508 | 862,830 |
| Popular ABS Mortgage 2005-3 Class M-2 07/25/35 | 547,428 | 852,916 |
| PPSI 2005-WCH Class M-6 01/25/35 | 280,147 | 628,371 |
| PPSI 2005-WHQ Class M-5 05/25/35 | 243,750 | 591,178 |
| RAMP 2005-EFC1 05/25/35 | 468,000 | 867,199 |
| Renaissance Home Equity Loan ABS 2002-4B 03/25/33 | 0 | 14,299 |
| Renaissance Home Equity Trust 2004-2 Class M-3 07/25/34 | 354,678 | 651,374 |
| Residential Asset Securities ABS 2003 KS11 Class MII3 01/25/34 | 247,143 | 249,022 |
| Residential Mortgage ABS 2003 Series RS7 Class MII3 08/25/33 | 352,913 | 457,847 |
| Residential Mortgage ABS 2005 Series EFC3 Class M8 08/25/35 | 795,404 | 769,247 |
| RLV Lirn Issuer CS Part 128% SV 1,326.478 Due 11/28/25 | 2,000,000 | 2,737,800 |
| SAST 2004-2 Class MF-4 08/25/35 | 463,617 | 498,073 |
| Saxon Asset Securities Asset-Backed Series 1999 5 Class BF 08/25/28 | 843,643 | 700,348 |
| Saxon Asset Securities Asset-Backed Series 2007 1 Class M1 01/25/47 | 931,275 | 1,008,847 |
| Soundview Home Loan ABS 2005 Series CTX1 Class M6 11/25/35 | 342,442 | 689,462 |
| Structured Asset ABS 2005 HE1 M3 Var% 07/25/35 | 169,303 | 343,294 |
| Structured Asset ABS 2005 WF1 M3 Var% 07/25/35 | 285,364 | 675,695 |
| Structured Asset CMO 2003 AL1 B2 3.356% 04/25/31 | 415,845 | 0 |
| Structured Asset CMO 2006 AR5 4A1 Var% 05/25/46 | 77,801 | 161,852 |
| SX5E LIRN ISS RBC 161.00% SV 3,456.70 Due 09/24/27 Buffer 20% | 4,692,420 | 6,819,336 |
| SX5E LIRN ISS TD 173.20% SV 3,757.05 Due 08/27/27 Buffer 20% | 2,985,000 | 3,990,000 |
| MM Community Funding II Term Trust Bonds | 655,551 | 655,551 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,060 3i Group ADR | 20,800 | 23,956 |
| 4,686 AbbVie Inc | 871,077 | 832,702 |
| 119 Adobe Inc | 62,206 | 52,917 |
| 1,236 Adyen Unsponsored Netherl 100 ADR Rep 1 Ord Shs | 14,806 | 18,120 |
| 4,836 Agnico Eagle Mines Ltd | 293,013 | 378,224 |
| 9,189 Alphabet Inc Class A | 863,975 | 1,739,478 |
| 254 Alphabet Inc Class A | 35,361 | 48,082 |
| 6,540 Amazon.com Inc | 694,152 | 1,434,811 |
| 29,499 American Funds International Vantage Fund Class F-2 | 506,637 | 480,238 |
| 70 Ameriprise Financial, Inc. | 24,376 | 37,270 |
| 11,712 Amphenol Corp | 549,478 | 813,398 |
| 36 Aon PLC | 7,539 | 12,930 |
| 13,093 Apple Inc | 1,507,071 | 3,278,749 |
| 265 Apple Inc | 46,697 | 66,361 |
| 304 Applied Materials Inc | 61,407 | 49,440 |
| 521 Aptiv PLC | 44,717 | 31,510 |
| 5,600 Arbor Realty Trust Inc. 6.375% Pfd. Series D | 136,850 | 103,824 |
| 247 Arch Capital Group Ltd | 17,884 | 22,810 |
| 26 ASM International NV | 9,523 | 14,798 |
| 27 ASML Holding NV | 10,399 | 18,713 |
| 389 AstraZeneca PLC | 26,437 | 25,487 |
| 76 Atlassian Corp | 13,597 | 18,497 |
| 301 BAE Systems PLC - ADR | 15,617 | 17,205 |
| 850 Bank of America Corp | 25,463 | 37,357 |
| 1,181 BlackRock Inc | 854,766 | 1,210,655 |
| 12,337 Boston Scientific Corp | 604,474 | 1,101,941 |
| 5,119 Broadcom Inc | 435,240 | 1,186,789 |
| 436 Canadian Natural Resources Ltd | 14,451 | 13,459 |
| 293 Canadian Pacific Kansas City Ltd | 18,913 | 21,204 |
| 323 CBRE Group Inc | 40,488 | 42,407 |
| 141 Celanese Corp | 18,594 | 9,759 |
| 1,764 Cencora Inc | 416,374 | 396,336 |
| 126 Chevron Corp | 19,768 | 18,250 |
| 1,136 Cisco Systems Inc | 57,532 | 67,251 |
| 21,717 Communication Services Select Sector SPDR Fund | 1,532,942 | 2,102,423 |
| 505 Compass Group ADR | 13,945 | 16,963 |
| 3,939 ConocoPhillips | 285,854 | 390,631 |
| 173 ConocoPhillips | 20,720 | 17,156 |
| 110 Constellation Brands Inc | 27,482 | 24,310 |
| 9,460 Consumer Discretionary Select Sector SPDR Fund | 1,487,134 | 2,122,351 |
| 1,404 Costco Wholesale Corp | 583,334 | 1,286,443 |
| 876 Coupang Inc | 19,456 | 19,254 |
| 90 Cummins Inc | 21,574 | 31,374 |
| 409 CVS Health Corp | 28,179 | 18,360 |
| 92 Danaher Corp | 20,184 | 21,119 |
| 224 Darden Restaurants Inc | 33,436 | 41,819 |
| 309,247 DoubleLine Shiller Enhanced CAPE Class I | 4,601,744 | 4,734,578 |
| 10,564 DoubleLine Yield Opportunities Fund | 178,765 | 167,228 |
| 191 DR Horton Inc | 23,220 | 26,706 |
| 164 DTE Energy Co | 17,224 | 19,803 |
| 924 Eli Lilly And Co | 405,174 | 713,328 |
| 5,531 Energy Select Sector SPDR Fund | 488,448 | 473,785 |
| 8,744 Entergy Corp | 573,437 | 662,970 |
| 295 Experian PLC | 11,666 | 12,605 |
| 8,869 Exxon Mobil Corp | 995,875 | 954,038 |
| 81 Ferguson Enterprises Inc | 11,865 | 14,059 |
| 1,477 Ferrari NV | 469,534 | 627,489 |
| 71 Ferrari NV | 13,489 | 30,164 |
| 2,153 Fidelity 500 Index Fund | 264,180 | 439,524 |
| 3,281 Fidelity MSCI Utilities Index ETF | 156,356 | 160,014 |
| 32,110 Financial Select Sector SPDR Fund | 1,255,222 | 1,551,876 |
| 4,153 First Trust Cloud Computing ETF | 338,183 | 494,705 |
| 184 Fiserv, Inc. | 23,135 | 37,797 |
| 10,364 Global X U.S. Infra Developments UCITS ETF USD Acc | 358,990 | 418,809 |
| 15,166 Health Care Select Sector SPDR Fund | 2,063,370 | 2,086,387 |
| 2,728 Hilton Hotels Corporation Common Stock | 367,591 | 674,252 |
| 2,186 Home Depot Inc | 676,002 | 850,332 |
| 1,747 Honeywell International Inc | 300,640 | 394,630 |
| 5,609 Howmet Aerospace Inc | 331,303 | 613,456 |
| 1,724 HP Inc | 48,355 | 56,254 |
| 273 IBM Common Stock | 43,213 | 60,014 |
| 605 ICICI Bank Ltd | 13,405 | 18,065 |
| 115 ICON PLC | 26,225 | 24,117 |
| 370 Incyte Corp | 23,213 | 25,556 |
| 3,597 Intercontinental Exchange Inc | 550,404 | 535,989 |
| 2,302 Invesco Aerospace & Defense ETF | 265,133 | 264,108 |
| 3,313 Invesco KBW Bank ETF | 177,754 | 216,505 |
| 778,495 Invesco Senior Floating Rate Fund Class Y | 5,096,286 | 5,138,067 |
| 3,949 iShares Biotechnology ETF | 524,805 | 522,097 |
| 106,476 iShares MSCI Emerging Markets ex China ETF | 5,595,584 | 5,904,094 |
| 47,062 iShares MSCI Eurozone ETF | 2,257,105 | 2,221,326 |
| 49,211 iShares MSCI Japan ETF | 2,798,299 | 3,302,058 |
| 332,392 iShares MSCI Pacific ex Japan ETF | 14,680,972 | 14,562,094 |
| 5,397 Ishares Msci Sweden Etf | 209,435 | 201,470 |
| 13,362 Ishares Msci Switzerland ETF | 639,071 | 614,118 |
| 395,453 iShares MSCI United Kingdom ETF | 12,984,469 | 13,405,857 |
| 4,434 iShares US Home Construction ETF | 515,467 | 458,431 |
| 7,845 Johnson Controls International PLC | 593,408 | 619,206 |
| 5,872 JPMorgan Chase & Co | 717,438 | 1,407,577 |
| 161 JPMorgan Chase & Co | 25,762 | 38,593 |
| 7,420 JPMorgan Equity Premium Income ETF | 399,901 | 426,873 |
| 701,979 Kayne Anderson Energy Infrstctr Fund Inc | 7,128,840 | 8,922,153 |
| 9,636 Kenvue Inc | 195,208 | 205,729 |
| 763 Keurig Dr Pepper Inc | 28,259 | 24,508 |
| 80 KLA Corp | 44,472 | 50,410 |
| 45 Linde PLC | 15,084 | 18,840 |
| 919 LKQ Corp | 42,974 | 33,773 |
| 135 Lowe's Companies Inc | 28,474 | 33,318 |
| 718 Martin Marietta Materials Inc | 434,928 | 370,847 |
| 67 Mastercard Inc | 27,617 | 35,280 |
| 2,011 McDonald's Corp | 564,603 | 582,969 |
| 50 McKesson Corp | 23,355 | 28,495 |
| 555 MEITUAN Unsponsored ADR | 26,254 | 21,540 |
| 8 MercadoLibre Inc | 10,136 | 13,604 |
| 219 Merck & Co Inc | 23,747 | 21,786 |
| 74 Meta Platforms Inc | 26,501 | 43,328 |
| 408 Metlife Inc | 26,386 | 33,407 |
| 7,529 Microsoft Corp | 1,679,374 | 3,173,473 |
| 840 Mitsubishi Heavy Inds ADR | 20,108 | 23,503 |
| 69 Monday.Com Ltd | 15,557 | 16,245 |
| 996 Netflix Inc | 412,985 | 887,755 |
| 883,711 Neuberger Brmn nrgy nfrstrctr nd ncm Fnd | 6,873,011 | 7,803,168 |
| 385 Novo Nordisk A/S | 21,356 | 33,118 |
| 1,262 Nu Holdings Ltd | 14,111 | 13,074 |
| 23,680 NVIDIA Corp | 473,438 | 3,179,987 |
| 359 Oracle Corp | 52,275 | 59,824 |
| 1,824 Pacer Data & Infrastructure RE | 51,045 | 54,684 |
| 561,882 Pacer US Cash Cows 100 Index | 28,111,904 | 31,735,095 |
| 58,610 Pacer US Small Cap Cash Cows Index | 2,249,685 | 2,579,426 |
| 3,640 Palo Alto Networks Inc | 369,273 | 662,334 |
| 1,856 Parker-Hannifin Corp | 535,374 | 1,180,472 |
| 630,401 PGIM Short-Term Corporate Bond Fund- Class Z | 6,528,008 | 6,688,552 |
| 4,782 Procter & Gamble Co | 750,663 | 801,702 |
| 3,250 Progressive Corp | 360,582 | 778,732 |
| 5,225 Prologis Inc | 570,706 | 552,282 |
| 232 Public Service Enterprise Group Inc | 14,380 | 19,602 |
| 99 Quanta Services Inc | 19,589 | 31,289 |
| 10,601 Real Estate Select Sector SPDR Fund | 417,377 | 431,143 |
| 24 Regeneron Pharmaceuticals Inc | 20,566 | 17,096 |
| 3,368 Rolls-Royce Holdings PLC ADR | 24,843 | 23,961 |
| 109 Roper Technologies Inc | 56,167 | 56,664 |
| 4,040 Ross Stores Inc | 523,980 | 611,131 |
| 2,043 S&P Global Inc | 833,382 | 1,017,475 |
| 567 Safran ADR | 26,095 | 30,902 |
| 122 SAP SE | 30,495 | 30,038 |
| 374 Schneider Electric SE Unsponsored France ADR | 11,760 | 18,565 |
| 293 Sea Ltd | 21,242 | 31,087 |
| 793 ServiceNow Inc | 370,924 | 840,675 |
| 50 Sherwin-Williams Co | 14,642 | 16,997 |
| 403 Siemens Energy AG | 18,105 | 21,077 |
| 5,040 Slb NV | 201,521 | 193,234 |
| 64 Spotify Technology SA | 18,663 | 28,632 |
| 92 Steris PLC | 17,221 | 18,912 |
| 70 Stryker Corp | 20,212 | 25,204 |
| 209 Taiwan Semicndctr Mnufctrng Co Ltd | 30,069 | 41,275 |
| 186 Target Corp | 24,263 | 25,143 |
| 1,894 Tesla Inc | 324,806 | 764,873 |
| 41 Thermo Fisher Scientific Inc | 20,511 | 21,329 |
| 18,949 Thornburg Income Builder Opportunts Trst | 358,256 | 308,490 |
| 142 Travelers Companies Inc | 25,128 | 34,206 |
| 475 Tyson Foods Inc | 24,162 | 27,284 |
| 535 UBS Group AG | 16,506 | 16,221 |
| 1,680 Union Pacific Corp | 330,381 | 383,107 |
| 120 Union Pacific Corp | 26,663 | 27,365 |
| 562 United Rentals Inc | 266,453 | 395,895 |
| 36 United Rentals Inc | 17,813 | 25,360 |
| 138 Valero Energy Corp | 19,057 | 16,917 |
| 3,342 VanEck FTSE Global Infrastructure (Hedged) ETF | 148,041 | 154,701 |
| 105,690 VanEck MSCI International Value ETF | 10,745,018 | 11,161,921 |
| 9,917 VanEck Semiconductor ETF | 1,924,452 | 2,401,600 |
| 3,862 Vanguard Consumer Staples Index Fund ETF | 760,272 | 816,350 |
| 21,102 Vanguard FTSE All-World ex-US Small-Cap Index ETF | 2,059,484 | 2,415,757 |
| 4,060 Vanguard Industrials Index Fund ETF | 850,828 | 1,032,825 |
| 8,049 Vanguard Information Technology Index Fund ETF | 3,699,495 | 5,004,868 |
| 1,291 Vanguard Materials Index Fund ETF | 238,648 | 242,501 |
| 109,175 Vanguard Mortgage-Backed Secs Idx Fund ETF | 5,132,334 | 4,949,995 |
| 13,044 Vanguard Small-Cap Value Index Fund ETF | 2,195,379 | 2,585,060 |
| 66,515 Vanguard Total International Bond Index Fund ETF | 3,324,284 | 3,262,561 |
| 939 Verizon Communications Inc | 33,841 | 37,551 |
| 24,762 Virtus KAR Small-Mid Cap Core Fund Class I | 434,058 | 502,661 |
| 2,219,501 Virtus Newfleet Multi-Sector ST Bond Fund Class I | 9,839,339 | 10,054,340 |
| 3,770 Visa Inc | 638,639 | 1,191,471 |
| 15,487 Walmart Inc | 643,918 | 1,399,250 |
| 451 Walt Disney Co | 41,394 | 50,219 |
| 73 Waste Connections Inc | 10,298 | 12,525 |
| 1,325 WCM Focused International Growth Fund Institutional Class | 534,327 | 474,840 |
| 4,749 Welltower Inc | 394,472 | 598,516 |
| 8,948 Western Digital Corp | 576,311 | 533,569 |
| 162 Westinghouse Air Brake Technologies Corp | 18,425 | 30,714 |
| 3,676 Zoetis Inc | 494,009 | 598,931 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| AG Mortgage Value Participation Fund Ltd. | AT COST | 3,616,567 | 4,425,901 |
| Apollo European Credit Fund, L.P. | AT COST | 537,538 | 45,882 |
| AQR Delphi Long-Short Equity Offshore Fund, L.P. | AT COST | 3,485,000 | 5,261,597 |
| BDCM Offshore Opportunity Fund IV AIV, LP | AT COST | 202,099 | 409,081 |
| BDCM Offshore Opportunity Fund IV AIV, Ltd. | AT COST | 315,848 | 639,328 |
| BDCM Offshore Opportunity Fund IV, Ltd. | AT COST | 1,820,180 | 3,684,341 |
| BDCM Offshore Opportunity Fund V, Ltd. | AT COST | 2,322,746 | 2,992,619 |
| BDCM Opportunity Fund II, L.P. | AT COST | 235,815 | 84,984 |
| BDCM Opportunity Fund III, L.P. | AT COST | 1,229,646 | 2,615,963 |
| BDCM PTC Investment, LP | AT COST | 1,938,900 | 720,542 |
| Black Diamond CLO 2014-1, Ltd. | AT COST | 474,489 | 474,489 |
| Black Diamond Credit Strategies Offshore, Ltd. | AT COST | 2,597,706 | 5,674,017 |
| Blackstone Alternatives Solution 2015 Trust (Tax Exempt) | AT COST | 2,870,097 | 3,394,535 |
| Blackstone Alternatives Solution IV Fund (Offshore), L.P. | AT COST | 19,949,670 | 19,771,416 |
| Blackstone Alternatives Solution VI Fund (Offshore) L.P. | AT COST | 3,740,943 | 4,249,073 |
| Blackstone Alternatives Solution VIII Fund (Offshore) L.P. | AT COST | 5,412,161 | 5,706,710 |
| Campus-Clarion Student Housing Partners, LP | AT COST | 1,001,285 | 1,267,884 |
| CQS ABS Feeder Fund Ltd | AT COST | 3,286,321 | 4,016,180 |
| CRG Partners III (Cayman) Holdings L.P. | AT COST | 2,238,111 | 902,436 |
| CRG Partners IV - Cayman Levered (Holdings) L.P. | AT COST | 3,595,952 | 3,979,319 |
| GSO Energy Private Investors Offshore, L.P. | AT COST | 52,953 | 97,554 |
| Hawk Ridge Partners Offshore Ltd. | AT COST | 3,360,000 | 5,048,023 |
| Irradiant CLO Partners Fund I, L.P. | AT COST | 528,251 | 357,673 |
| Irradiant CLO Partners Fund II, L.P. | AT COST | 875,709 | 973,787 |
| Kayne Anderson Core Real Estate, L.P. | AT COST | 12,143,441 | 16,221,249 |
| Kayne Anderson Real Estate Debt Fund IV, L.P. | AT COST | 2,543,709 | 2,480,818 |
| Kayne Anderson Real Estate Partners IV, L.P. | AT COST | 12,678,903 | 9,348,738 |
| Kayne Anderson Real Estate Partners V, L.P. | AT COST | 13,049,312 | 11,936,479 |
| Kayne Anderson Real Estate Partners VI, L.P. | AT COST | 12,701,711 | 15,529,695 |
| Kayne Commercial Real Estate Debt, LP | AT COST | 5,072,606 | 4,876,125 |
| Kayne Credit Opportunities Fund (QP), L.P. | AT COST | 7,824 | 209,189 |
| Kayne NewRoad Ventures Fund II, L.P. | AT COST | 1,021,175 | 1,402,226 |
| Kayne NewRoad Ventures Fund II, L.P. | AT COST | 1,257,400 | 1,793,674 |
| Kayne Partners Fund III (QP), L.P. | AT COST | 693,677 | 350,943 |
| Kayne Partners Fund IV (QP), L.P. | AT COST | 854,143 | 1,169,698 |
| Kayne Senior Credit II Offshore Fund, L.P. | AT COST | 449,149 | 324,655 |
| Kayne Senior Credit III Offshore Fund, L.P. | AT COST | 919,789 | 857,716 |
| KKR Custom Equity Opportunities Cayman Fund L.P. | AT COST | 1,727,871 | 3,115,139 |
| Millennium Access Fund, Ltd. | AT COST | 7,507,500 | 8,802,717 |
| NewRoad Fund III, L.P. | AT COST | 1,873,930 | 2,429,169 |
| Oaktree Mezzanine Fund III, L.P. Class A | AT COST | 5,749 | 450 |
| Oaktree Mezzanine Fund III, L.P. Class B | AT COST | 31,098 | 2,287 |
| Oaktree Real Estate Debt Fund II Feeder (Cayman), L.P. | AT COST | 524,205 | 325,261 |
| Oaktree Real Estate Opportunities Fund V, L.P. | AT COST | 116,533 | 5,847 |
| Oaktree Real Estate Opportunities Fund VI (Cayman), L.P. | AT COST | 990,783 | 355,530 |
| Oaktree Real Estate Opportunities Fund VII (Feeder), L.P. | AT COST | 1,371,279 | 1,145,786 |
| Portfolio Advisors Private Equity Fund 2012 (Offshore), L.P. | AT COST | 0 | 2,476,917 |
| Summit Partners Concentrated Growth LS/QP Fund Ltd | AT COST | 3,303,000 | 6,497,490 |
| Tiger Global PIP XV Private Investors Offshore, L.P. | AT COST | 968,499 | 682,446 |
| UIRC-GSA International, LLC (19-A7%) | AT COST | 618,068 | 0 |
| UIRC-GSA International, LLC (2021-B AI7.5%) | AT COST | 821,250 | 0 |
| Vista Equity Partners Fund VI-A, L.P. | AT COST | 542,095 | 579,422 |
| Z Capital Credit Tactical Fund, L.P. | AT COST | 2,528,502 | 2,015,978 |
| Z Capital Partners I, L.P. | AT COST | 10,172,105 | 14,780,958 |
| Z Capital Partners II-A, L.P. | AT COST | 11,303,190 | 1,059,956 |
| Z Capital Partners III-A, L.P. | AT COST | 4,826,955 | 8,404,372 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Misc (Web/Video) | 54,001 | 54,001 | 0 | 0 |
| F&F (Older) | 117,640 | 117,640 | 0 | 0 |
| F&F (2016) | 3,523 | 3,523 | 0 | 0 |
| F&F (2017) | 3,142 | 3,142 | 0 | 0 |
| F&F (2021) | 9,915 | 5,074 | 4,841 | 4,841 |
| Office | 10,119 | 10,119 | 0 | 0 |
| Office (2022) | 3,201 | 1,814 | 1,387 | 1,387 |
| Improvements (2021) | 12,255 | 6,585 | 5,670 | 5,670 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| General governance and counsel | 27,060 | 13,530 | 13,530 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deposits | 17,547 | 17,547 | 17,547 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Dues and subscriptions | 34,197 | 30,349 | 3,848 | |
| Insurance | 8,458 | 1,353 | 7,105 | |
| Office expenses | 16,860 | 3,143 | 13,717 | |
| Payroll processing fees | 40,759 | 3,292 | 37,467 | |
| Telephone and communication expenses | 62,397 | 5,101 | 57,296 | |
| Terry Connect development and support | 17,411 | 0 | 17,411 | |
| Terry Scholar Alumni Association programs | 48,656 | 0 | 48,656 | |
| Terry Scholar Fall Banquets | 185,958 | 0 | 185,958 | |
| Terry Scholar Interviews | 210,985 | 0 | 210,985 | |
| Terry Scholar Orientations | 68,252 | 0 | 68,252 | |
| Terry Scholar program development | 52,510 | 0 | 52,510 | |
| Terry Scholar Spring Picnics | 189,802 | 0 | 189,802 | |
| Terry Scholar Student Organization programs | 47,033 | 0 | 47,033 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Foreign dividends | 3,834,750 | 3,834,750 | 3,834,750 |
| Passthrough Sch K-1 income | 269,714 | 265,191 | 269,714 |
| Royalty income | 38,778 | 38,778 | 38,778 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| 5 Put SPXW 05750 S&P 500 Index 01-31-2025 | 0 | 23,435 |
| 5 Put SPXW 05870 S&P 500 Index 01-24-2025 | 0 | 38,235 |
| 5 Put SPXW 05690 S&P 500 Index 01-17-2025 | 0 | 9,070 |
| 5 Put SPXW 05810 S&P 500 Index 01-10-2025 | 0 | 13,340 |
| 6 Put SPXW 05630 S&P 500 Index 01-03-2025 | 0 | 150 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Investment management fees | 1,117,888 | 1,117,888 | 0 | |
| Information technology fees | 389,305 | 16,549 | 372,756 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 990-PF - Excise tax | 313,000 | 0 | 0 | |
| Foreign tax | 5,748 | 5,748 | 0 | |
| Property and production tax | 2,129 | 2,129 | 0 |