| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,950 | 2,975 | 2,975 | |
| PAYROLL SERVICES | 126 | 63 | 63 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS - SCHWAB #5003 | 254,618 | 258,927 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS - SCHWAB #7236 | FMV | 3,535,118 | 4,673,606 |
| NMS-ELON TOWN CENTER | FMV | 73,597 | 140,000 |
| SAGIL LATIN AMERICAN OPPORTUNITY FUND | FMV | 200,000 | 406,763 |
| SHEM CREEK CAPITAL FUND | FMV | 18,362 | 28,131 |
| TANGO NET, INC. SERIES A STOCK | FMV | 150,000 | 0 |
| TANGO NET, INC. SERIES B STOCK | FMV | 126,656 | 0 |
| TANGO NET, INC. SERIES C STOCK | FMV | 206,161 | 0 |
| ARBORETUM PARTNERS, LLC | FMV | 2,599 | 847 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 27,609 | 27,609 | 0 | |
| INVESTMENT INTEREST EXPENSE PASS THROUGH ENTITIES | 1,597 | 1,597 | 0 | |
| LICENSE AND FEE | 61 | 31 | 30 | |
| OTHER EXPENSES PASS THRU ENTITY | 160 | 160 | 0 | |
| BANK SERVICE CHARGES | 85 | 0 | 85 | |
| ARBORETUM PARTNERS LLC | 0 | 1,925 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHEM CREEK CAPITAL FUND III, LLC | 2,463 | 0 | 2,463 |
| NMS-ELON TOWN CENTER, LLC | 6,034 | 0 | 6,034 |
| NMS-ELON TOWN CENTER, LLC | 1,925 | 1,925 | 1,925 |
| ARBORETUM PARTNERS, LLC - SEC 1231 GAIN | 236,677 | 0 | 236,677 |
| ARBORETUM PARTNERS, LLC | -47,659 | 0 | -47,659 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ARBORETUM PARTNERS, LLC | 33,635 | 0 |
| OTHER PAYABLE | 0 | 375 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES ON INVESTMENT INCOME | 1,338 | 0 | 0 | |
| FOREIGN TAX PAID ON DIVIDENDS | 669 | 669 | 0 | |
| PAYROLL TAXES | 5,711 | 2,856 | 2,855 | |
| STATE TAXES | 244 | 0 | 0 |