| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDIT FEES | 22,400 | 16,800 | 5,600 | |
| ACCOUNTING FEES | 188,820 | 141,615 | 47,205 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS X1416 | 28,572,790 | 28,572,790 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS X1416 | 68,334,171 | 68,334,171 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I FEEDER, L.P. | FMV | 970,918 | 970,918 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | FMV | 1,365,242 | 1,365,242 |
| THOMA BRAVO FUND XIII, L.P. | FMV | 2,125,198 | 2,125,198 |
| THOMA BRAVO EXPLORE FUND | FMV | 1,805,453 | 1,805,453 |
| THOMA BRAVO FUND XIV | FMV | 5,844,323 | 5,844,323 |
| THOMA BRAVO GROWTH FUND A | FMV | 590,187 | 590,187 |
| THOMA BRAVO FUND XV-A | FMV | 5,407,755 | 5,407,755 |
| THOMA BRAVO DISCOVER FUND IV-A | FMV | 1,827,078 | 1,827,078 |
| VINTAGE VIII OFFSHORE | FMV | 457,657 | 457,657 |
| THOMA BRAVO CREDIT FUND III FEEDER, L.P. | FMV | 1,267,152 | 1,267,152 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 22,788 | 17,091 | 5,697 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID TAXES | 26,427 | 42,187 | 42,187 |
| 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. | 1,077 | 1,077 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 194 | 88 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 347 | 347 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIII, L.P. | 355 | 355 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 323 | 323 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 4,277 | 4,277 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 330 | 0 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 1 | 1 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A, L.P. | 7,360 | 7,360 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A, L.P. | 3,740 | 3,740 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIV, L.P. | 870 | 870 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XV-A, L.P. | 7,831 | 7,831 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XV-A, L.P. | 4,650 | 4,650 | 0 | |
| FROM K-1 - THOMA BRAVO GROWTH FUND A, L.P. | 175 | 175 | 0 | |
| FROM K-1 - THOMA BRAVO GROWTH FUND A, L.P. | 3,386 | 3,386 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XV-A GLOBAL, L.P. | 7,459 | 7,459 | 0 | |
| WEBSITE DEVELOPMENT | 1,013 | 0 | 1,013 | |
| COMPUTER & SOFTWARE | 935 | 935 | 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 | 85,949 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 189,566 | 189,566 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 722 | 722 | |
| PY TAX TRUE-UP | 608 | 608 |
| Description | Amount |
|---|---|
| FOREIGN TAXES PAID NOT RECORDED IN BOOKS | 21,605 |
| K-1 BOOK/TAX ADJUSTMENT | 2,374,364 |
| CHANGE IN ACCOUNT VALUE | 4,746,501 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED FEDERAL EXCISE TAXES | 94,753 | 193,584 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 170,253 | 170,253 | 0 | |
| CONSULTING | 78,750 | 0 | 78,750 |
| 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 | 2,423 | 0 | 0 | |
| FEDERAL UBTI TAXES | 21,222 | 0 | 0 | |
| FEDERAL EXCISE TAXES | 953,229 | 0 | 0 | |
| FOREIGN TAXES | 21,605 | 21,605 | 0 | |
| FOREIGN TAXES VIA TBCF II TAX W/H | 1,197 | 1,197 | 0 | |
| PY TAX TRUE-UP | 0 | 0 | 0 | |
| FILING FEES | 420 | 420 | 0 | |
| AL UBTI TAXES | 113 | 0 | 0 | |
| IA UBTI TAXES | 45 | 0 | 0 | |
| MA UBIT TAXES | 745 | 0 | 0 | |
| MN UBIT TAXES | 897 | 0 | 0 | |
| NY UBTI TAXES | 250 | 0 | 0 | |
| DEFERRED FEDERAL EXCISE TAX | 98,831 | 0 | 0 | |
| RI UBTI | 400 | 0 | 0 |