| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 195,400 | 0 | 0 | 195,400 |
| 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 | 30,000 | 36.000000000000 | 0 | 0 | 30,000 | |
| WEBSITE | 2019-11-12 | 8,350 | 8,350 | 36.000000000000 | 0 | 0 | 8,350 | |
| DATA EMBASSY PLATFORM | 2022-05-26 | 29,793 | 5,793 | 36.000000000000 | 9,931 | 0 | 9,931 | 15,724 |
| DATA EMBASSY PLATFORM | 2022-12-01 | 29,793 | 828 | 36.000000000000 | 9,931 | 0 | 9,931 | 10,759 |
| 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 | 0 | 0 | 8,201 | ||
| OTHER EQUIPMENT | 2021-11-30 | 5,821 | 200DB | 5.000000000000 | 0 | 0 | 1,164 | ||
| OFFICE EQUIPMENT | 2022-02-04 | 7,641 | 200DB | 5.000000000000 | 0 | 0 | 1,528 | ||
| IT EQUIPMENT | 2022-06-08 | 2,228 | 200DB | 5.000000000000 | 0 | 0 | 446 | ||
| IT EQUIPMENT | 2022-08-01 | 90,299 | 200DB | 5.000000000000 | 0 | 0 | 18,060 | ||
| IT EQUIPMENT | 2023-07-01 | 92,569 | 200DB | 5.000000000000 | 77,758 | 0 | 9,257 | ||
| OFFICE EQUIPMENT | 2023-12-19 | 4,444 | 200DB | 5.000000000000 | 3,733 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB X4158 | 2,016,284 | 2,016,284 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB X4158 | 9,981,066 | 9,981,066 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I, LP (OFFSHORE) | AT COST | 8,293,167 | 8,293,167 |
| THOMA BRAVO FUND XIII LP | AT COST | 4,098,884 | 4,098,884 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | AT COST | 12,563,385 | 12,563,385 |
| THOMA BRAVO DISCOVER FUND III | AT COST | 1,859,053 | 1,859,053 |
| THOMA BRAVO FUND XIV | AT COST | 5,098,773 | 5,098,773 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| WEBSITE | 30,000 | 30,000 | 0 | |
| 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 | 8,350 | 0 | |
| IT EQUIPMENT | 41,004 | 41,004 | 0 | |
| OTHER EQUIPMENT | 5,821 | 5,821 | 0 | |
| OFFICE EQUIPMENT | 7,641 | 7,641 | 0 | |
| DATA EMBASSY PLATFORM | 29,793 | 15,724 | 14,069 | |
| DATA EMBASSY PLATFORM | 29,793 | 10,759 | 19,034 | |
| IT EQUIPMENT | 2,228 | 2,228 | 0 | |
| IT EQUIPMENT | 90,299 | 90,299 | 0 | |
| IT EQUIPMENT | 92,569 | 77,758 | 14,811 | |
| OFFICE EQUIPMENT | 4,444 | 3,733 | 711 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 68,953 | 0 | 0 | 68,953 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SECURITY DEPOSIT | 6,338 | 6,338 | 6,338 |
| PREPAID EXPENSES | 9,581 | 7,221 | 7,221 |
| PREPAID TAX | 148,594 | 288,862 | 288,862 |
| PROGRAM RELATED INVESTMENT LOANS | 0 | 585,000 | 585,000 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/(LOSS) | 7,747,990 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 39,311 | 39,311 | 0 | 0 |
| BANK CHARGES & FEES | 1,253 | 1,253 | 0 | 0 |
| COMMUNICATIONS | 88,000 | 0 | 0 | 88,000 |
| IT SERVICES | 13,294 | 6,647 | 0 | 6,647 |
| DUES & SUBSCRIPTIONS | 17,623 | 0 | 0 | 17,623 |
| INSURANCE LIABILITY | 7,466 | 3,733 | 0 | 3,733 |
| SOCIAL MEDIA AND WEBSITE | 155,455 | 0 | 0 | 155,455 |
| REGISTERED AGENT FEES | 967 | 0 | 0 | 967 |
| MEALS | 6,452 | 0 | 0 | 6,452 |
| UTILITIES | 13,217 | 0 | 0 | 13,217 |
| OTHER GENERAL PROGRAM EXPENSES | 4,387 | 0 | 0 | 4,387 |
| PR YOUTH ENTREPRENEURS | 863,870 | 0 | 0 | 863,870 |
| PR HURRICANE RELIEF | 175,239 | 0 | 0 | 175,239 |
| PR RISING ENTREPRENEUR PROGRAM | 605,335 | 0 | 0 | 605,335 |
| PR EXCEPTIONAL COMMUNITY LEADERS PROGRAM | 942,092 | 0 | 0 | 942,092 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 2,459 | 2,459 | 0 | 0 |
| FROM K-1 - THOMA BRAVO FUND XIII, L.P. | 448 | 448 | 0 | 0 |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III, L.P. | 1,289 | 1,289 | 0 | 0 |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III, L.P. | 634 | 634 | 0 | 0 |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III GLOBAL, L.P. | 8 | 8 | 0 | 0 |
| FROM K-1 - THOMA BRAVO FUND XIV, L.P. | 497 | 497 | 0 | 0 |
| FROM K-1 - THOMA BRAVO FUND XIV, L.P. | 717 | 717 | 0 | 0 |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P, L.P. | 235 | 235 | 0 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND III FEEDER A, L.P. | 9,853 | 9,853 | 0 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND I FEEDER, L.P. | 4,390 | 4,390 | 0 | 0 |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P, L.P. | 7 | 0 | 0 | 0 |
| AMORTIZATION | 19,862 | 0 | 19,862 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CREDIT CARD REWARDS | 2,975 | 0 | 2,975 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 0 | 931,086 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 2,105,309 | 2,105,309 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 2,105,318 | 2,105,318 | |
| SALES TAX REFUND | 120 | 120 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P, L.P. | -7,540 | -7,540 |
| Description | Amount |
|---|---|
| FROM K-1/1099 - OTHER BOOK/TAX ADJUSTMENT | 11,717,087 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CAPITAL ONE CREDIT CARD | 6,103 | 1,608 |
| PAYROLL LIABILITIES | 29,433 | 24,611 |
| RENT PAYABLE | 0 | 1,772 |
| ACCRUED ACCOUNTING FEES | 0 | 3,500 |
| ACCRUED ADVISORY FEES | 0 | 11,944 |
| ACCRUED EXPENSES | 0 | 22,112 |
| ACCRUED VACATION | 0 | 58,117 |
| DEFERRED EXCISE TAXES | 0 | 78,990 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING FEES | 51,549 | 0 | 0 | 51,549 |
| Name | Address |
|---|---|
| ORLANDO BRAVO |
2110 NW 23RD AVENUE MIAMI,FL33142 |
| 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 | 618 | 0 | 0 | 618 |
| FEDERAL EXCISE TAXES | 242,180 | 0 | 0 | 242,180 |
| PAYROLL TAXES | 57,090 | 0 | 0 | 57,090 |
| CA UBTI TAXES | 26,966 | 0 | 0 | 0 |
| FEDERAL UBTI TAXES | 243,501 | 0 | 0 | 0 |
| AL UBTI TAXES | 1,143 | 0 | 0 | 0 |
| RI UBTI TAXES | 606 | 0 | 0 | 0 |
| FOREIGN TAXES | 1,471 | 1,471 | 0 | 0 |
| IA UBTI TAXES | 456 | 0 | 0 | 0 |
| FL UBTI TAXES | 149 | 0 | 0 | 0 |
| NJ UBTI TAXES | 6,972 | 0 | 0 | 0 |
| PROPERTY TAXES | 21,394 | 0 | 0 | 21,394 |