| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOLDMAN BROKERAGE | FMV | 2,483 | 2,483 |
| GOLDMAN PALISADES | FMV | 1,983,234 | 1,983,234 |
| GOLDMAN PASSIVE GIVI | FMV | 1,795,591 | 1,795,591 |
| GOLDMAN GOG PARTNERS | FMV | 1,213,989 | 1,213,989 |
| AVALON US VALUE EQUITY | FMV | 1,499,554 | 1,499,554 |
| JPM EDGEWOOD | FMV | 5,744,708 | 5,744,708 |
| ISHARES MSCI | FMV | 409,136 | 409,136 |
| JPM ADV FDG | FMV | 4,037,490 | 4,037,490 |
| JPM MANAGED INCOME FUND | FMV | 262,335 | 262,335 |
| JPM MEP F - 1008 | FMV | 2,784,345 | 2,784,345 |
| JPM STRATEGIC INCOME FD | FMV | 1,006,692 | 1,006,692 |
| AUSTIN HOUSING CONSERVANCY | FMV | 288,960 | 301,109 |
| N/R PSH REV TRUST | FMV | 2,667,500 | 2,667,500 |
| HPS CORE SR LENDING | FMV | 679,771 | 679,771 |
| MGI BEACON PARTNERS | FMV | 678,930 | 1,750,000 |
| HARLAN SPECIAL OPPS III | FMV | 1,578,730 | 1,578,730 |
| 2X CPG III | FMV | 356,968 | 356,968 |
| LOWE CO INV FUND | FMV | 3,255,198 | 3,255,199 |
| LUXEMBOURG CAMBRIDGE | FMV | 1,310,000 | 4,594,745 |
| IMPACT VENTURES (NEW) | FMV | 758,505 | 758,505 |
| MARBLE CAP FUND III (NEW) | FMV | 557,215 | 557,215 |
| TCW LAMA (NEW) | FMV | 1,431,178 | 1,431,178 |
| MFF GP LLC | FMV | 75,296 | 0 |
| PM OP SUB | FMV | 6,430,595 | 13,517,268 |
| SKA OP (100 UNITS) | FMV | 18,116 | 18,911 |
| TEXAS CAPITAL PARTNERS | FMV | 1,500,000 | 1,500,000 |
| Description | Amount |
|---|---|
| PARTNERSHIP TIMING DIFFERENCES | 2,009,908 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2X CONSUMER PRODUCTS GROWTH | 58,624 | 58,624 | 0 | |
| AUSTIN HOUSING CONSERVANCY | 78 | 78 | 0 | |
| AVALON US EQUITY (FIDELITY) | 13,185 | 13,185 | 0 | |
| GOLDMAN SACHS - (S&P 500) - #34802-5 | 3,550 | 3,550 | 0 | |
| GOLDMAN SACHS - PASSIVE GIVING - #27361-1 | 13,654 | 13,654 | 0 | |
| GOLDMAN SACHS PALISADE - #33382-9 | 34,077 | 34,077 | 0 | |
| HARLAN SPECIAL OPPORTUNITIES FUND III LP | 55,693 | 55,693 | 0 | |
| HPS CORE | 830 | 830 | 0 | |
| IMPACT VENTURES IV, LP | 61,357 | 61,357 | 0 | |
| JPM ADV FDG - #8007 | 23,811 | 23,811 | 0 | |
| JPM EDGEWOOD - #0005 | 37,646 | 37,646 | 0 | |
| JPM MEP - #1008 | 7,025 | 7,025 | 0 | |
| LEGAL FEES | 10,773 | 10,773 | 0 | |
| LOWE CO-INVESTMENT | 22,815 | 22,815 | 0 | |
| MARBLE CAPITAL FUND III | 2,517 | 2,517 | 0 | |
| MEINIG FAMILY FOUNDATION MISC EXPENSE | 280 | 280 | 0 | |
| PM OPERATING SUBSIDIARY LTD (MFF) | 151,457 | 151,457 | 0 | |
| PM OPERATING SUBSIDIARY LTD (MFF GP LLC) | 1,754 | 1,754 | 0 | |
| SKA OP LP (MFF) | 400 | 400 | 0 | |
| SKA OP LP (MFF GP LLC) | 18 | 18 | 0 | |
| ROUNDING ADJUSTMENT | 1 | 1 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PM OPERATING SUBSIDIARY LTD (MFF GP LLC) - OTHER INCOME | 1,542 | 1,050 | 1,542 |
| PM OPERATING SUBSIDIARY LTD (MFF) - OTHER INCOME | 133,080 | 90,604 | 133,080 |
| HARLAN SPECIAL OPPORTUNITIES FUND III LP | 402,958 | 383,212 | 402,958 |
| AUSTIN HOUSING CONSERVANCY | -5,878 | -5,806 | -5,878 |
| LOWE CO-INVESTMENT | 203,149 | 203,149 | 203,149 |
| REFUND ON EXCISE TAX | 36,556 | 36,556 | |
| MGI BEACON PARTNERS | 51,256 | 51,256 | 51,256 |
| TCW LIQUID AGENCY MORTGAGE BACK FUND | -65,205 | -65,205 | -65,205 |
| MARBLE CAPITAL FUND III, LP | -18,710 | -18,710 | -18,710 |
| TEXAS CENTRAL | -1,220,367 | -1,220,367 | -1,220,367 |
| Description | Amount |
|---|---|
| PORTFOLIO TIMING DIFFERENCES | 3,995,618 |
| UNREALIZED GAINS | 9,996,217 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PM OPERATING SUBSIDIARY LTD (MFF GP LLC) - FOREIGN TAXES | 22 | 22 | 0 | |
| PM OPERATING SUBSIDIARY LTD (MFF) - FOREIGN TAXES | 1,904 | 1,904 | 0 | |
| AVALON US EQUITY (FIDELITY) | 340 | 340 | 0 | |
| GOLDMAN SACHS - #27357-9 | 1,739 | 1,739 | 0 | |
| GOLDMAN SACHS PALISADE - #33382-9 | 121 | 121 | 0 | |
| GOLDMAN SACHS - PASSIVE GIVING - #27361-1 | 4 | 4 | 0 | |
| JPM MEP - #1008 | 1,757 | 1,757 | 0 |