| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 169,977 | 0 | 0 | 169,977 |
| 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 | 2019-04-30 | 30,000 | 16,667 | 36.000000000000 | 10,000 | 0 | 10,000 | 26,667 |
| WEBSITE | 2019-11-12 | 8,350 | 3,247 | 36.000000000000 | 2,783 | 0 | 2,783 | 6,030 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| FURNITURE & FIXTURES | 2020-04-30 | 65,692 | 200DB | 5.000000000000 | 0 | 0 | 13,138 | ||
| IT EQUIPMENT | 2020-04-30 | 33,123 | 200DB | 5.000000000000 | 0 | 0 | 6,625 | ||
| LEASEHOLD IMPROVEMENTS | 2020-04-30 | 258,767 | 150DB | 15.000000000000 | 0 | 0 | 17,251 | ||
| OFFICE EQUIPMENT | 2020-02-06 | 12,668 | 200DB | 5.000000000000 | 0 | 0 | 2,534 | ||
| IT EQUIPMENT | 2021-12-10 | 41,004 | 200DB | 5.000000000000 | 41,004 | 0 | 683 | ||
| OTHER EQUIPMENT | 2021-11-30 | 5,821 | 200DB | 5.000000000000 | 5,821 | 0 | 97 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB X4158 | 14,207,594 | 14,207,594 |
| SCHWAB X7327 | 604,250 | 604,250 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I, LP (OFFSHORE) | AT COST | 9,190,551 | 9,190,551 |
| THOMA BRAVO FUND XIII LP | AT COST | 3,672,001 | 3,672,001 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | AT COST | 12,117,713 | 12,117,713 |
| THOMA BRAVO DISCOVER FUND III | AT COST | 1,175,843 | 1,175,843 |
| THOMA BRAVO FUND XIV | AT COST | 4,058,104 | 4,058,104 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEBSITE | 30,000 | 26,667 | 3,333 | |
| FURNITURE & FIXTURES | 65,692 | 65,692 | 0 | |
| IT EQUIPMENT | 33,123 | 33,123 | 0 | |
| LEASEHOLD IMPROVEMENTS | 258,767 | 258,767 | 0 | |
| OFFICE EQUIPMENT | 12,668 | 12,668 | 0 | |
| WEBSITE | 8,350 | 6,030 | 2,320 | |
| IT EQUIPMENT | 41,004 | 41,004 | 0 | |
| OTHER EQUIPMENT | 5,821 | 5,821 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 8,999 | 0 | 0 | 8,999 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ADVANCE PAYROLL DEPOSIT | 12,789 | 12,789 | 12,789 |
| SECURITY DEPOSIT | 1,838 | 1,838 | 1,838 |
| PREPAID EXPENSES | 1,650 | 23,274 | 23,274 |
| PREPAID TAX | 113,316 | 192,577 | 192,577 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 43,703 | 43,703 | 0 | 0 |
| BANK CHARGES & FEES | 1,447 | 1,447 | 0 | 0 |
| COMMUNICATIONS | 32,713 | 0 | 0 | 32,713 |
| COMPUTER & SOFTWARE | 4,401 | 0 | 0 | 4,401 |
| IT SERVICES | 6,783 | 3,392 | 0 | 3,392 |
| DUES & SUBSCRIPTIONS | 16,412 | 0 | 0 | 16,412 |
| INSURANCE LIABILITY | 4,345 | 2,173 | 0 | 2,173 |
| SOCIAL MEDIA AND WEBSITE | 120,695 | 0 | 0 | 120,695 |
| REGISTERED AGENT FEES | 887 | 0 | 0 | 887 |
| STRATEGIC PLAN | 7,000 | 0 | 0 | 7,000 |
| SUPPLIES | 1,787 | 0 | 0 | 1,787 |
| OTHER MISCELLANEOUS EXPENSES | 315 | 0 | 0 | 315 |
| MEALS | 9,372 | 0 | 0 | 9,372 |
| UTILITIES | 8,595 | 0 | 0 | 8,595 |
| OTHER GENERAL PROGRAM EXPENSES | 4,817 | 0 | 0 | 4,817 |
| PR YOUTH ENTREPRENEURS | 215,075 | 0 | 0 | 215,075 |
| PR RISING ENTREPRENEUR PROGRAM | 741,419 | 0 | 0 | 741,419 |
| PR EXCEPTIONAL COMMUNITY LEADERS PROGRAM | 2,140,643 | 0 | 0 | 2,140,643 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 1,153 | 1,153 | 0 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 3 | 3 | 0 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND I FEEDER, L.P. | 4,278 | 4,278 | 0 | 0 |
| FROM K-1 - THOMA BRAVO FUND XIII, L.P. | 1,641 | 1,641 | 0 | 0 |
| FROM K-1 - THOMA BRAVO FUND XIII, L.P. | 68 | 68 | 0 | 0 |
| FROM - K-1 - THOMA BRAVO DISCOVER FUND III, L.P. | 3,052 | 3,052 | 0 | 0 |
| FROM - K-1 - THOMA BRAVO DISCOVER FUND III, L.P. | 3,035 | 3,035 | 0 | 0 |
| FROM - K-1 - THOMA BRAVO DISCOVER FUND III-P, L.P. | 51 | 51 | 0 | 0 |
| FROM - K-1 - THOMA BRAVO DISCOVER FUND III GLOBAL, L.P. | 231 | 231 | 0 | 0 |
| FROM - K-1 - THOMA BRAVO FUND XIV, L.P. | 10,326 | 10,326 | 0 | 0 |
| FROM - K-1 - THOMA BRAVO FUND XIV, L.P. | 4,234 | 4,234 | 0 | 0 |
| AMORTIZATION | 12,783 | 0 | 12,783 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CREDIT CARD REWARDS | 875 | 0 | 875 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 0 | 514,677 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 1,192,621 | 1,192,621 | |
| FROM K-1 - THOMA BRAVO DISCOVER III-P, L.P. | -4,179 | -4,179 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 1,192,648 | 1,192,648 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN | 1,393,650 |
| FROM K-1/1099 - OTHER BOOK/TAX ADJUSTMENT | 756,692 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CAPITAL ONE CREDIT CARD | 4,241 | 4,934 |
| PAYROLL LIABILITIES | 20,422 | 33,582 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING FEES | 21,300 | 0 | 0 | 21,300 |
| Name | Address |
|---|---|
| ORLANDO BRAVO |
5800 NORTH BAY ROAD MIAMI BEACH,FL33140 |
| SILICON VALLEY COMMUNITY FOUNDATION |
33 NEW MONTGOMERY STREET 19TH FLOOR SAN FRANCISCO,CA94105 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 1,395 | 0 | 0 | 1,395 |
| FEDERAL EXCISE TAXES | 57,952 | 0 | 0 | 57,952 |
| PAYROLL TAXES | 49,170 | 0 | 0 | 49,170 |
| CA UBTI TAXES | 8,188 | 0 | 0 | 0 |
| SALES TAXES | 6,092 | 0 | 0 | 0 |
| FEDERAL UBTI TAXES | 155,418 | 0 | 0 | 0 |
| MN UBTI TAXES | 2,362 | 0 | 0 | 0 |
| PENALTIES & INTEREST | 25 | 0 | 0 | 0 |
| AL UBTI TAXES | 1,295 | 0 | 0 | 0 |
| MA UBTI TAXES | 12,090 | 0 | 0 | 0 |
| NJ UBTI TAXES | 1,796 | 0 | 0 | 0 |
| PR TAXES | 1,000 | 0 | 0 | 0 |
| RI UBTI TAXES | 434 | 0 | 0 | 0 |
| FOREIGN TAXES | 3,221 | 3,221 | 0 | 0 |