| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING (GGA & GSM) | 105,745 | 79,309 | 26,436 | |
| AUDIT FEES | 39,000 | 29,250 | 9,750 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| WEBSITE | 2017-06-30 | 15,795 | 6,845 | 60.000000000000 | 3,159 | 3,159 | 10,004 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB X7560 | 12,358,708 | 12,358,708 |
| SCHWAB X0604 | 11,174,113 | 11,174,113 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I, L.P. | FMV | 6,079,088 | 6,079,088 |
| THOMA BRAVO CREDIT FUND I FEEDER, L.P. | FMV | 9,159,019 | 9,159,019 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | FMV | 8,210,323 | 8,210,323 |
| THOMA BRAVO FUND XIII, L.P. | FMV | 2,464,566 | 2,464,566 |
| THOMA BRAVO EXPLORE FUND, L.P. | FMV | 483,999 | 483,999 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEBSITE | 15,795 | 10,004 | 5,791 |
| Description | Amount |
|---|---|
| CAPITAL GAIN DISTRIBUTION ADJUSTMENT | 2,825 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 843 | 843 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND I FEEDER, L.P. | 3,076 | 3,076 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND XIII, L.P. | 5,752 | 5,752 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III, L.P. | 1,020 | 1,020 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 7,676 | 7,676 | 0 | |
| PENALTIES & INTEREST | 135 | 0 | 0 | |
| AMORTIZATION | 3,159 | 3,159 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1 - THOMA BRAVO CREDIT FUND I. L.P. | 0 | 289,825 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 0 | 227,300 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND I, L.P. | 628,642 | 628,642 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 576,810 | 576,810 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN | 1,417,450 |
| FROM K-1 - OTHER BOOK/TAX ADJUSTMENT | 1,121,028 |
| INTEREST/DIVIDEND ADJUSTMENT | 19,201 |
| FOREIGN TAXES PAID NOT RECORDED ON BOOKS | 1,655 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 24,121 | 59,746 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 19,745 | 19,745 | 0 |
| Name | Address |
|---|---|
|
ORLANDO BRAVO |
5800 NORTH BAY ROAD MIAMI BEACH,FL33140 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 1,016 | 1,016 | 0 | |
| CA UBTI TAXES | 6,923 | 0 | 0 | |
| FEDERAL EXCISE TAXES | 241,856 | 0 | 0 | |
| FEDERAL UBTI TAXES | 143,271 | 0 | 0 | |
| MN UBTI TAXES | 602 | 0 | 0 | |
| SALES TAX | 866 | 0 | 0 | |
| FOREIGN TAXES | 1,655 | 1,655 | 0 |