| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 271,386 | 263,195 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CELLME, LLC | FMV | 312,774 | 0 |
| MUTUAL FUNDS | FMV | 4,128,562 | 4,168,408 |
| NMS-ELON TOWN CENTER | FMV | 85,347 | 110,000 |
| SAGIL LATIN AMERICAN OPPORTUNITY FUND | FMV | 200,000 | 335,301 |
| SHEM CREEK CAPITAL FUND | FMV | 200,678 | 215,716 |
| TANGO NET, INC. SERIES B STOCK | FMV | 1,696 | 0 |
| TANGO NET, INC. SERIES C STOCK | FMV | 173,055 | 0 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 27,435 | 27,435 | 0 | |
| OTHER PORTFOLIO EXPENSES PASS THROUGH ENTITIES | 915 | 915 | 0 | |
| INVESTMENT INTEREST EXPENSE PASS THROUGH ENTITIES | 2,639 | 2,639 | 0 | |
| LICENSE AND FEE | 61 | 30 | 31 | |
| OTHER EXPENSES PASS THRU ENTITY | 203 | 203 | 0 | |
| BANK SERVICE CHARGES | 256 | 0 | 256 | |
| TELEPHONE CONFERENCING SERVICE | 27 | 0 | 27 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ARBORETUM PARTNERS, LLC | 1,966 | 1,966 | 1,966 |
| SHEM CREEK CAPITAL III, LLC | 14,959 | 0 | 14,959 |
| NMS-ELON TOWN CENTER, LLC | 1,967 | 0 | 1,967 |
| NMS-ELON TOWN CENTER, LLC | 2,006 | 2,006 | 2,006 |
| MARKET POINT PARTNERS, LLC RENTAL | -734 | -734 | -734 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ARBORETUM PARTNERS, LLC | 7,384 | 16,453 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATIVE/MANAGEMENT FEES | 90,000 | 45,000 | 45,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES ON INVESTMENT INCOME | 68,508 | 0 | 0 | |
| FOREIGN TAX PAID ON DIVIDENDS | 1,855 | 1,855 | 0 | |
| STATE TAXES ON INVESTMENT INCOME | 11,624 | 0 | 0 |