| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING (GGA & GSM) | 148,000 | 111,000 | 37,000 | |
| AUDIT FEES | 22,500 | 16,875 | 5,625 | |
| ATTORNEY FEES | 938 | 526 | 0 |
| 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 | 13,163 | 60.000000000000 | 2,632 | 2,632 | 15,795 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB X7560 | 927,307 | 927,307 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB X7560 | 10,295,378 | 10,295,378 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I, L.P. | FMV | 4,536,738 | 4,536,738 |
| THOMA BRAVO CREDIT FUND I FEEDER, L.P. | FMV | 8,539,172 | 8,539,172 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | FMV | 12,128,950 | 12,128,950 |
| THOMA BRAVO FUND XIII, L.P. | FMV | 3,851,666 | 3,851,666 |
| THOMA BRAVO EXPLORE FUND, L.P. | FMV | 2,578,871 | 2,578,871 |
| THOMA BRAVO DISCOVER FUND III, LP | FMV | 1,535,488 | 1,535,488 |
| THOMA BRAVO FUND XIV, L.P. | FMV | 4,452,327 | 4,452,327 |
| THOMA BRAVO GROWTH FUND A, L.P. | FMV | 591,124 | 591,124 |
| THOMA BRAVO FUND XV, L.P. | FMV | 2,335,193 | 2,335,193 |
| THOMA BRAVO DISCOVER FUND IV, L.P. | FMV | 355,664 | 355,664 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEBSITE | 15,795 | 15,795 | 0 | 0 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/(LOSS) | 3,221,294 |
| FROM K-1/1099 - OTHER BOOK/TAX ADJUSTMENT | 1,640,638 |
| 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. | 1,131 | 1,131 | 0 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND I FEEDER, L.P. | 3,515 | 3,515 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III, L.P. | 3,781 | 3,781 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND, L.P. | 25,810 | 25,810 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III GLOBAL LP | 247 | 247 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P, L.P. | 8 | 8 | 0 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | 72 | 72 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIII L.P | 457 | 457 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XIV L.P | 4,463 | 4,463 | 0 | |
| FROM K-1 - THOMA BRAVO GROWTH FUND A L.P | 6,546 | 6,546 | 0 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND IV-A GLOBAL, L.P. | 2,516 | 2,516 | 0 | |
| FROM K-1 - THOMA BRAVO FUND IV-A, L.P. | 9,477 | 9,477 | 0 | |
| FROM K-1 - THOMA BRAVO FUND XV-A, L.P. | 26,142 | 26,142 | 0 | |
| AMORTIZATION | 2,632 | 2,632 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FROM K-1 - THOMA BRAVO CREDIT FUND I. L.P. | 0 | 298,548 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 0 | 532,628 | 0 |
| FROM K-1 - THOMA BRAVO FUND IV-A GLOBAL L.P. | 0 | -1,595 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND I, L.P. | 616,907 | 616,907 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 1,232,355 | 1,232,355 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P. | -10,400 | -10,400 | |
| FROM K-1 - THOMA BRAVO EXPLORE FUND P, L.P. | -3,356 | -3,356 | |
| FROM K-1 THOMA BRAVO DISCOVER FUND IV-A GLOBAL L.P. | -1,595 | -1,595 | |
| FEDERAL EXCISE TAX REFUND | 23,211 | 23,211 | |
| MN UBTI TAX REFUND | 25 | 25 |
| Description | Amount |
|---|---|
| FOREIGN TAXES PAID | 2,247 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED TAX LIABILITY | 98,776 | 24,362 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVISORY FEES | 39,939 | 39,939 | 0 |
| Name | Address |
|---|---|
|
ORLANDO BRAVO |
2110 NW 23RD AVENUE MIAMI,FL33142 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FILING FEES | 539 | 539 | 0 | |
| FOREIGN TAXES | 2,247 | 2,247 | 0 | |
| FEDERAL UBTI | 204,533 | 0 | 0 | |
| CA UBTI | 23,153 | 0 | 0 | |
| AL UBTI | 884 | 0 | 0 | |
| MA UBTI | 9,776 | 0 | 0 | |
| RI UBTI | 716 | 0 | 0 |