| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 40,000 | 0 | 0 | 40,000 |
| GSM SERVICES AND TAX PREP FEES | 144,000 | 0 | 0 | 144,000 |
| 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 | 15,724 | 36.000000000000 | 9,931 | 0 | 9,931 | 25,655 |
| DATA EMBASSY PLATFORM | 2022-12-01 | 29,793 | 10,759 | 36.000000000000 | 9,931 | 0 | 9,931 | 20,690 |
| 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 | 3,703 | 200DB | 5.000000000000 | 5,924 | 0 | 18,514 | |
| OFFICE EQUIPMENT | 2023-12-19 | 4,444 | 178 | 200DB | 5.000000000000 | 284 | 0 | 889 | |
| IT EQUIPMENT | 2024-07-01 | 14,379 | 200DB | 5.000000000000 | 9,777 | 0 | 1,438 | ||
| OFFICE EQUIPMENT | 2024-07-01 | 6,531 | 200DB | 5.000000000000 | 4,441 | 0 | 653 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB X4158 | 2,011,122 | 2,011,122 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SCHWAB X4158 | 22,757,359 | 22,757,359 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THOMA BRAVO CREDIT FUND I, LP (OFFSHORE) | AT COST | 4,854,899 | 4,854,899 |
| THOMA BRAVO CREDIT FUND II FEEDER, L.P. | AT COST | 10,239,325 | 10,239,325 |
| THOMA BRAVO CREDIT FUND III FEEDER, L.P. | AT COST | 2,217,516 | 2,217,516 |
| THOMA BRAVO DISCOVER FUND III | AT COST | 2,184,942 | 2,184,942 |
| THOMA BRAVO FUND XIII LP | AT COST | 3,541,998 | 3,541,998 |
| THOMA BRAVO FUND XIV | AT COST | 5,844,323 | 5,844,323 |
| 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 | 25,655 | 4,138 | |
| DATA EMBASSY PLATFORM | 29,793 | 20,690 | 9,103 | |
| IT EQUIPMENT | 2,228 | 2,228 | 0 | |
| IT EQUIPMENT | 90,299 | 90,299 | 0 | |
| IT EQUIPMENT | 92,569 | 83,682 | 8,887 | |
| OFFICE EQUIPMENT | 4,444 | 4,017 | 427 | |
| IT EQUIPMENT | 14,379 | 9,777 | 4,602 | |
| OFFICE EQUIPMENT | 6,531 | 4,441 | 2,090 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 42,483 | 0 | 0 | 42,483 |
| 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 | 7,221 | 38,790 | 38,790 |
| PREPAID TAX | 288,862 | 332,760 | 332,760 |
| PROGRAM RELATED INVESTMENT LOANS | 585,000 | 0 | 0 |
| FELLOWSHIP INVESTMENTS | 0 | 507,913 | 507,913 |
| Description | Amount |
|---|---|
| NET UNREALIZED GAIN/(LOSS) | 6,817,176 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK CHARGES & FEES | 1,246 | 1,246 | 0 | 0 |
| COMMUNICATIONS | 99,753 | 0 | 0 | 99,753 |
| DUES & SUBSCRIPTIONS | 27,791 | 0 | 0 | 27,791 |
| EMPLOYEE LEADERSHIP AND WELLNESS PROGRAM | 7,310 | 0 | 0 | 7,310 |
| FROM K-1 - THOMA BRAVO CREDIT FUND I FEEDER, L.P. | 5,383 | 5,383 | 0 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 2,610 | 2,610 | 0 | 0 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 1,455 | 660 | 0 | 0 |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III, L.P. | 591 | 591 | 0 | 0 |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P,L.P | 32 | 32 | 0 | 0 |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P,L.P | 1,971 | 0 | 0 | 0 |
| FROM K-1 - THOMA BRAVO FUND XIII, L.P. | 591 | 591 | 0 | 0 |
| FROM K-1 - THOMA BRAVO FUND XIV, L.P. | 870 | 870 | 0 | 0 |
| INSURANCE LIABILITY | 4,967 | 2,484 | 0 | 2,484 |
| INVESTMENT ADVISORY FEES | 51,818 | 51,818 | 0 | 0 |
| IT SERVICES | 14,518 | 7,259 | 0 | 7,259 |
| MEALS | 6,398 | 0 | 0 | 6,398 |
| OTHER GENERAL PROGRAM EXPENSES | 11,967 | 0 | 0 | 11,967 |
| PR EXCEPTIONAL COMMUNITY LEADERS PROGRAM | 1,141,287 | 0 | 0 | 1,141,287 |
| PR RISING ENTREPRENEUR PROGRAM | 821,613 | 0 | 0 | 821,613 |
| PR YOUTH ENTREPRENEURS | 928,678 | 0 | 0 | 928,678 |
| REGISTERED AGENT FEES | 1,010 | 0 | 0 | 1,010 |
| SOCIAL MEDIA AND WEBSITE | 122,291 | 0 | 0 | 122,291 |
| UTILITIES | 12,005 | 0 | 0 | 12,005 |
| PROGRAM INVESTMENT LOAN LOSS | 585,000 | 0 | 0 | 0 |
| FROM K-1 : THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 8,979 | 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 | 3,525 | 0 | 3,525 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 0 | 644,626 | 0 |
| OTHER INCOME | 500 | 0 | 500 |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 1,421,759 | 1,421,759 | |
| FROM K-1 - THOMA BRAVO CREDIT FUND II FEEDER, L.P. | 1,422,551 | 1,422,551 | |
| FROM K-1 - THOMA BRAVO DISCOVER FUND III-P, L.P. | 9 | 9 |
| Description | Amount |
|---|---|
| FROM K-1/1099 - OTHER BOOK/TAX ADJUSTMENT | 9,743,460 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CAPITAL ONE CREDIT CARD | 1,608 | 323 |
| PAYROLL LIABILITIES | 24,611 | 25,994 |
| RENT PAYABLE | 1,772 | 0 |
| ACCRUED ACCOUNTING FEES | 3,500 | 8,000 |
| ACCRUED ADVISORY FEES | 11,944 | 13,510 |
| ACCRUED EXPENSES | 22,112 | 17,855 |
| ACCRUED VACATION | 58,117 | 60,649 |
| DEFERRED EXCISE TAXES | 78,990 | 207,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUDITING FEES | 39,000 | 0 | 0 | 39,000 |
| 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 | 76 | 0 | 0 | 76 |
| FEDERAL EXCISE TAXES | 298,126 | 0 | 0 | 298,126 |
| PAYROLL TAXES | 78,487 | 0 | 0 | 78,487 |
| CA UBTI TAXES | 18,738 | 0 | 0 | 0 |
| FEDERAL UBTI TAXES | 159,844 | 0 | 0 | 0 |
| AL UBTI TAXES | 843 | 0 | 0 | 0 |
| RI UBTI TAXES | 400 | 0 | 0 | 0 |
| FOREIGN TAXES | 12,094 | 12,094 | 0 | 0 |
| IA UBTI TAXES | 336 | 0 | 0 | 0 |
| NY UBTI TAXES | 1,339 | 0 | 0 | 0 |
| PROPERTY TAXES | 11,636 | 0 | 0 | 11,636 |
| IVU - B2B TAX | 342 | 0 | 0 | 0 |
| MA UBTI TAXES | 5,629 | 0 | 0 | 0 |
| MN UBTI TAXES | 6,678 | 0 | 0 | 0 |
| OTHER TAXES | 920 | 0 | 0 | 0 |