| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 75,525 | 56,644 | 18,881 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS X3038 | 16,775,851 | 16,775,851 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I FEEDER, L.P. | FMV | 1,838,048 | 1,838,048 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | FMV | 1,615,695 | 1,615,695 |
| THOMA BRAVO FUND XIII, L.P. | FMV | 2,203,201 | 2,203,201 |
| THOMA EXPLORE FUND | FMV | 673,773 | 673,773 |
| THOMA FUND XIV | FMV | 4,058,104 | 4,058,104 |
| THOMA BRAVO GROWTH FUND A | FMV | 395,625 | 395,625 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER CURRENT ASSETS | 6,900 | 9,167 | 9,167 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/(LOSS) | 1,845,175 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM K-1 - THOMA BRAVO CREDIT FUND I FEEDER, L.P. | 856 | 856 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 154 | 154 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND XIII, L.P. | 41 | 41 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 7,263 | 7,263 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIV , L.P | 4,234 | 4,234 | 0 | |
| FROM K-1 - THOMA BRAVO GROWTH FUND A, L.P | 1,440 | 1,440 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND I FEEDER, L.P. | 2,100 | 2,100 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIV , L.P | 10,326 | 10,326 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND XIII, L.P. | 985 | 985 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 1,245 | 1,245 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 21 | 21 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND GLOBAL, L.P. | 721 | 721 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 6 | 0 | 0 | |
| COMPUTER & SOFTWARE | 360 | 360 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 0 | 68,624 | 0 |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 0 | 677 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 159,016 | 159,016 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | -481 | -481 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 677 | 677 |
| Description | Amount |
|---|---|
| K-1 OTHER BOOK/TAX ADJUSTMENT | 633,667 |
| FOREIGN TAXES PAID NOT RECORDED ON BOOKS | 2,914 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAXES | 78,197 | 62,780 |
| TAX REFUND PAYABLE | 6,900 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 62,784 | 62,784 | 0 | |
| AUDIT FEES | 16,300 | 12,225 | 4,075 |
| Name | Address |
|---|---|
| HOLDEN AND CLAIRE SPAHT |
135 MAIN STREET SUITE 850 SAN FRANCISCO,CA94105 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CA UBTI TAXES | 1,066 | 0 | 0 | |
| FEDERAL UBTI TAXES | 15,603 | 0 | 0 | |
| MN UBTI TAXES | 1,182 | 0 | 0 | |
| FEDERAL EXCISE TAXES | 37,578 | 0 | 0 | |
| OTHER | 308 | 308 | 0 | |
| FOREIGN TAXES | 2,914 | 2,914 | 0 | |
| MA UBTI TAXES | 3,859 | 0 | 0 | |
| RI UBTI TAXES | 844 | 0 | 0 | |
| AL UBTI TAXES | 784 | 0 | 0 | |
| TBCF II TAX W/H | 239 | 0 | 0 |