| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 21,100 | 15,825 | 5,275 | |
| ACCOUNTING FEES | 136,970 | 102,728 | 34,243 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS X1416 | 8,405,920 | 8,405,920 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS X1416 | 20,610,749 | 20,610,749 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I FEEDER, L.P. | FMV | 1,658,570 | 1,658,570 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | FMV | 1,674,237 | 1,674,237 |
| THOMA BRAVO FUND XIII, L.P. | FMV | 2,459,330 | 2,459,330 |
| THOMA BRAVO EXPLORE FUND | FMV | 1,371,578 | 1,371,578 |
| THOMA BRAVO FUND XIV | FMV | 5,101,705 | 5,101,705 |
| THOMA BRAVO GROWTH FUND A | FMV | 592,843 | 592,843 |
| THOMA BRAVO FUND XV-A | FMV | 3,733,995 | 3,733,995 |
| THOMA BRAVO DISCOVER FUND IV-A | FMV | 1,195,937 | 1,195,937 |
| VINTAGE VIII OFFSHORE | FMV | 468,447 | 468,447 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 479 | 359 | 120 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER CURRENT ASSETS | 17,312 | 26,427 | 26,427 |
| 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. | 878 | 878 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 328 | 328 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIII, L.P. | 269 | 269 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 4,942 | 4,942 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIV , L.P | 717 | 717 | 0 | |
| FROM K-1 - THOMA BRAVO GROWTH FUND A, L.P | 3,052 | 3,052 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIV , L.P | 497 | 497 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 594 | 594 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 1 | 1 | 0 | |
| FROM K-1 - THOMA BRAVO GROWTH FUND A, L.P. | 660 | 660 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A, L.P. | 12,720 | 12,430 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A, L.P. | 2,643 | 2,643 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A GLOBAL, L.P. | 54 | 5 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XV-A, L.P. | 4,432 | 4,432 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XV-A, L.P. | 28,338 | 28,338 | 0 | |
| WEBSITE DEVELOPMENT | 10,050 | 10,050 | 0 | |
| COMPUTER & SOFTWARE | 1,295 | 1,295 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND III FEEDER A, L.P. | 2,956 | 2,956 | 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 | 114,336 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 0 | 9,809 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 280,708 | 280,708 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | -961 | -961 |
| Description | Amount |
|---|---|
| FOREIGN TAXES PAID NOT RECORDED IN BOOKS | 9,893 |
| K-1 BOOK/TAX ADJUSTMENT | 2,504,489 |
| CHANGE IN ACCOUNT VALUE | 3,083,513 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAXES | 16,425 | 94,753 |
| FEDERAL EXCISE TAXES PAYABLE | 172,362 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 79,715 | 79,715 | 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 | 3,501 | 0 | 0 | |
| FEDERAL UBTI TAXES | 32,232 | 0 | 0 | |
| FEDERAL EXCISE TAXES | 103,334 | 0 | 0 | |
| FOREIGN TAXES | 9,893 | 9,893 | 0 | |
| TBCF II TAX W/H | 978 | 0 | 0 | |
| PY TAX TRUE-UP | 7,500 | 0 | 0 | |
| FILING FEES | 400 | 400 | 0 | |
| RI UBTI TAXES | 400 | 0 | 0 | |
| AL UBTI TAXES | 154 | 0 | 0 | |
| IA UBTI TAXES | 61 | 0 | 0 | |
| NY UBTI TAXES | 884 | 0 | 0 | |
| DEFERRED FEDERAL EXCISE TAX | 78,329 | 0 | 0 |