| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,103 | 4,051 | 4,052 | |
| PAYROLL SERVICES | 126 | 63 | 63 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS - SCHWAB #5003 | 194,962 | 177,571 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MUTUAL FUNDS - SCHWAB #7236 | FMV | 3,708,251 | 3,659,955 |
| NMS-ELON TOWN CENTER | FMV | 49,979 | 150,000 |
| SHEM CREEK CAPITAL FUND | FMV | 0 | 1,800 |
| 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 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER RECEIVABLE | 0 | 956 | 956 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 25,631 | 25,631 | 0 | |
| LICENSE AND FEE | 61 | 31 | 30 | |
| OTHER EXPENSES PASS THRU ENTITY | 944 | 944 | 0 | |
| BANK SERVICE CHARGES | 75 | 0 | 75 | |
| ARBORETUM PARTNERS LLC | 0 | 832 | 0 | |
| NMS-ELON TOWN CENTER, LLC | 12,855 | 0 | 0 | |
| SHEM CREEK CAPITAL FUND III LLC | 4,268 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SHEM CREEK CAPITAL FUND III, LLC | 13,484 | 0 | 13,484 |
| ARBORETUM PARTNERS, LLC | 188 | 188 | 188 |
| SHEM CREEK CAPITAL FUND III, LLC T/E INCOME | 534 | 0 | 534 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER PAYABLE | 375 | 0 |
| SHEM CREEK CAPITAL FUND III LLC | 0 | 3,364 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES ON INVESTMENT INCOME | 60,672 | 0 | 0 | |
| FOREIGN TAX PAID ON DIVIDENDS | 844 | 844 | 0 | |
| PAYROLL TAXES | 5,672 | 2,836 | 2,836 | |
| STATE TAXES | 418 | 0 | 0 |