| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING (GGA & GSM) | 118,100 | 88,575 | 29,525 | |
| AUDIT FEES | 18,400 | 13,800 | 4,600 |
| 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 | 10,004 | 60.000000000000 | 3,159 | 3,159 | 13,163 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB X7560 | 14,189,308 | 14,189,308 |
| SCHWAB X0604 | 7,091,342 | 7,091,342 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I, L.P. | FMV | 6,107,573 | 6,107,573 |
| THOMA BRAVO CREDIT FUND I FEEDER, L.P. | FMV | 9,190,550 | 9,190,550 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | FMV | 12,117,713 | 12,117,713 |
| THOMA BRAVO FUND XIII, L.P. | FMV | 3,672,001 | 3,672,001 |
| THOMA BRAVO EXPLORE FUND, L.P. | FMV | 1,684,430 | 1,684,430 |
| THOMA BRAVO DISCOVER FUND III, LP | FMV | 1,175,842 | 1,175,842 |
| THOMA BRAVO FUND XIV, L.P. | FMV | 4,058,104 | 4,058,104 |
| THOMA BRAVO GROWTH FUND A, L.P. | FMV | 395,624 | 395,624 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEBSITE | 15,795 | 13,163 | 2,632 | 2,632 |
| 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. | 1,153 | 1,153 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND I FEEDER, L.P. | 4,278 | 4,278 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III, L.P. | 6,087 | 6,087 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 21,269 | 21,269 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III GLOBAL LP | 231 | 231 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P, L.P. | 51 | 51 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND GLOBAL, L.P. | 1,801 | 1,801 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 52 | 52 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIII L.P | 1,709 | 1,709 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIV L.P | 14,560 | 14,560 | 0 | |
| FROM K-1 - THOMA BRAVO GROWTH FUND A L.P | 3,540 | 3,540 | 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 | 361,008 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 0 | 514,677 | 0 |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P L.P. | 0 | 1,691 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND I, L.P. | 731,318 | 731,318 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 1,192,621 | 1,192,621 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P. | -4,179 | -4,179 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 488 | 488 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN | 1,450,560 |
| FROM K-1 - OTHER BOOK/TAX ADJUSTMENT | 1,330,438 |
| FOREIGN TAXES PAID NOT RECORDED ON BOOKS | 3,221 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 59,746 | 98,776 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 43,889 | 43,889 | 0 | |
| ATTORNEY FEES | 508 | 508 | 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 | 686 | 686 | 0 | |
| FOREIGN TAXES | 3,221 | 3,221 | 0 | |
| FEDERAL UBTI | 243,181 | 0 | 0 | |
| FEDERAL EXCISE TAX | 69,539 | 0 | 0 | |
| CA UBTI | 14,524 | 0 | 0 | |
| AL UBTI | 1,551 | 0 | 0 | |
| MA UBTI | 15,342 | 0 | 0 | |
| MN UBTI | 4,101 | 0 | 0 | |
| NJ | 1,796 | 0 | 0 | |
| RI UBTI | 613 | 0 | 0 |