| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 150,000 | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 2X CPG III | FMV | 547,607 | 547,607 |
| AUSTIN HOUSING CONSERVANCY | FMV | 787,753 | 787,753 |
| AVALON US VALUE EQUITY | FMV | 1,689,212 | 1,689,212 |
| GOLDMAN BROKERAGE | FMV | 3,344 | 3,344 |
| GOLDMAN GOG PARTNERS | FMV | 1,318,238 | 1,318,238 |
| GOLDMAN PALISADES | FMV | 1,331,192 | 1,331,192 |
| GOLDMAN PASSIVE GIVI | FMV | 1,269,535 | 1,269,535 |
| HARLAN SPECIAL OPPS III | FMV | 1,085,427 | 1,085,427 |
| HPS CORE SR LENDING | FMV | 717,342 | 717,342 |
| IMPACT VENTURES (NEW) | FMV | 988,556 | 988,556 |
| JPM ADV FDG | FMV | 3,918,399 | 3,918,399 |
| JPM EDGEWOOD | FMV | 2,731,905 | 2,731,905 |
| JPM MEP F - 1008 | FMV | 5,252,662 | 5,252,662 |
| LOWE CO INV FUND | FMV | 3,217,287 | 3,217,287 |
| LUXEMBOURG CAMBRIDGE | FMV | 1,310,000 | 2,000,000 |
| MARBLE CAP FUND III (NEW) | FMV | 1,134,977 | 1,134,977 |
| MFF GP LLC | FMV | 59,817 | 0 |
| MGI BEACON PARTNERS | FMV | 2,606,468 | 2,606,468 |
| PM OP SUB | FMV | 5,154,458 | 14,817,949 |
| POWER OF ONE LP | FMV | 3,548,958 | 3,550,126 |
| SKA OP (100 UNITS) | FMV | 2,287 | 2,387 |
| EDUCATION GROWTH II | FMV | 1,845,794 | 1,845,794 |
| JPM US TREASURY | FMV | 20,043 | 20,043 |
| Description | Amount |
|---|---|
| NONDEDUCTIBLE EXPENSES | 5,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2X CONSUMER PRODUCTS GROWTH | 58,746 | 58,746 | 0 | |
| AUSTIN HOUSING CONSERVANCY | 164 | 164 | 0 | |
| AVALON US EQUITY (FIDELITY) | 12,532 | 12,532 | 0 | |
| GOLDMAN SACHS - PASSIVE GIVING - #27361-1 | 8,919 | 8,919 | 0 | |
| GOLDMAN SACHS PALISADE - #33382-9 | 24,202 | 24,202 | 0 | |
| HARLAN SPECIAL OPPORTUNITIES FUND III LP | 30,436 | 30,436 | 0 | |
| IMPACT VENTURES IV, LP | 43,779 | 43,779 | 0 | |
| JPM ADV FDG - #8007 | 24,915 | 24,915 | 0 | |
| JPM EDGEWOOD - #0005 | 18,734 | 18,734 | 0 | |
| JPM MEP - #1008 | 14,904 | 14,904 | 0 | |
| MARBLE CAPITAL FUND III | 8,159 | 8,159 | 0 | |
| MEINIG FAMILY FOUNDATION MISC EXPENSE | 280 | 0 | 0 | |
| PM OPERATING SUBSIDIARY LTD (MFF) | 108,230 | 108,230 | 0 | |
| PM OPERATING SUBSIDIARY LTD (MFF GP LLC) | 1,254 | 1,254 | 0 | |
| SKA OP LP (MFF) | 525 | 525 | 0 | |
| HPS CORE HPS CORE HPS CORE HPS CORE | 791 | 791 | 0 | |
| LOWE CO-INVESTMENT | 42,165 | 42,165 | 0 | |
| EDUCATION GROWTH PARTNERS II LP | 51,320 | 51,320 | 0 | |
| POWER OF ONE | 96,350 | 96,350 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PM OPERATING SUBSIDIARY LTD (MFF GP LLC) - OTHER INCOME | 84 | -242 | 84 |
| PM OPERATING SUBSIDIARY LTD (MFF) - OTHER INCOME | 7,279 | -20,821 | 7,279 |
| 2X CONSUMER | -1 | 0 | -1 |
| HARLAN SPECIAL OPPORTUNITIES FUND III LP | 48,678 | 48,678 | 48,678 |
| AUSTIN HOUSING CONSERVANCY | -38,726 | -38,726 | -38,726 |
| LOWE CO-INVESTMENT | -670,735 | -670,735 | -670,735 |
| MGI BEACON PARTNERS | 73,049 | 73,049 | 73,049 |
| MARBLE CAPITAL FUND III, LP | -59,184 | -59,184 | -59,184 |
| POWER OF ONE LP | 17,116 | 17,116 | 17,116 |
| TEXAS CENTRAL | 43,078 | 43,078 | 43,078 |
| MISC INCOME | 330 | 330 | 330 |
| Description | Amount |
|---|---|
| INVESTMENT TIMING DIFFERENCES | 249,675 |
| UNREALIZED GAINS | 2,470,109 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AVALON US EQUITY (FIDELITY) | 274 | 274 | 0 | |
| GOLDMAN SACHS - #27357-9 | 149 | 149 | 0 | |
| GOLDMAN SACHS PALISADE - #33382-9 | 396 | 396 | 0 | |
| JPM MEP - #1008 | 3,430 | 3,430 | 0 | |
| JPM ADV FDG - #8007 | 259 | 259 | 0 | |
| JPM EDGEWOOD - #0005 | 174 | 174 | 0 | |
| JPM Q - #30000 | 153 | 153 | 0 | |
| PM OPERATING SUBSIDIARY LTD (MFF GP LLC) | 13 | 13 | 0 | |
| PM OPERATING SUBSIDIARY LTD (MFF) | 1,103 | 1,103 | 0 | |
| HARLAN SPECIAL OPPORTUNITIES FUND III LP | 61 | 61 | 0 | |
| POWER OF ONE LP | 70 | 70 | 0 |