| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 17,600 | 13,200 | 4,400 | |
| ACCOUNTING FEES | 97,693 | 73,270 | 24,423 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS X1416 | 2,896,350 | 2,896,350 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS X1416 | 6,254,521 | 6,254,521 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I FEEDER, L.P. | FMV | 1,707,773 | 1,707,773 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | FMV | 1,617,193 | 1,617,193 |
| THOMA BRAVO FUND XIII, L.P. | FMV | 2,310,998 | 2,310,998 |
| THOMA EXPLORE FUND | FMV | 1,031,548 | 1,031,548 |
| THOMA FUND XIV | FMV | 4,452,327 | 4,452,327 |
| THOMA BRAVO GROWTH FUND A | FMV | 591,124 | 591,124 |
| THOMA BRAVO FUND XV-A | FMV | 2,335,193 | 2,335,193 |
| THOMA BRAVO DISCOVER FUND IV-A | FMV | 284,532 | 284,532 |
| VINTAGE VIII OFFSHORE | FMV | 473,403 | 473,403 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 26,350 | 25,000 | 1,350 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER CURRENT ASSETS | 9,167 | 17,312 | 17,312 |
| Description | Amount |
|---|---|
| K-1 BOOK/TAX ADJUSTMENT | 565,238 |
| CHANGE IN ACCOUNT VALUE | 2,657,985 |
| 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. | 703 | 703 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 151 | 151 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIII, L.P. | 274 | 274 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 2,409 | 2,409 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIV , L.P | 3,656 | 3,656 | 0 | |
| FROM K-1 - THOMA BRAVO GROWTH FUND A, L.P | 3,295 | 3,295 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIV , L.P | 807 | 807 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 7,915 | 7,915 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 27 | 27 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 1 | 1 | 0 | |
| FROM K-1 - THOMA BRAVO GROWTH FUND A, L.P. | 3,251 | 3,251 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A, L.P. | 5,125 | 5,125 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A, L.P. | 2,456 | 2,456 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A GLOBAL, L.P. | 2,013 | 2,013 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XV-A, L.P. | 18,238 | 18,238 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XV-A, L.P. | 7,904 | 7,904 | 0 | |
| FOUNDATION ADMINISTRATION | 62,000 | 0 | 62,000 | |
| COMPUTER & SOFTWARE | 540 | 540 | 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 | 6,373 | 0 |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A GLOBAL, L.P. | 0 | -1,276 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 0 | 64,644 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 164,315 | 164,315 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | -1,336 | -1,336 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A GLOBAL, L.P. | -1,276 | -1,276 |
| Description | Amount |
|---|---|
| FOREIGN TAXES PAID NOT RECORDED IN BOOKS | 2,728 |
| ADVISORY FEES ADJUSTMENT | 6,151 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAXES | 62,780 | 16,425 |
| FEDERAL EXCISE TAXES PAYABLE | 0 | 172,362 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 43,635 | 43,635 | 0 |
| 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 | 2,271 | 0 | 0 | |
| FEDERAL UBTI TAXES | 8,447 | 0 | 0 | |
| FEDERAL EXCISE TAXES | 141,045 | 0 | 0 | |
| CA FILING FEES | 25 | 25 | 0 | |
| FOREIGN TAXES | 2,728 | 2,728 | 0 | |
| RI UBTI TAXES | 450 | 0 | 0 | |
| TBCF II TAX W/H | 1,146 | 0 | 0 | |
| AL UBTI TAXES | 417 | 0 | 0 | |
| PY TAX TRUE-UP | 12,151 | 0 | 0 |