| 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 |
|---|---|---|---|---|---|---|---|---|
| ORGANIZATION COSTS | 2010-02-11 | 7,973 | 487 | 15.0 | 532 | 1,019 |
| 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 |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| DODGE & COX INCOME FD | 146,061 | 146,061 |
| FEDERATED TOTAL RETURN FUND | 87,606 | 87,606 |
| JPMORGAN TR II | 121,191 | 121,191 |
| NATIXIS LOOMIS SAYLES INVEST | 81,772 | 81,772 |
| VANGUARD TOTAL BOND MARKET | 218,875 | 218,875 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN AMCAP FUND CL F | 801,322 | 801,322 |
| AMERICAN CAP INCOME BUILDER CL | 533,128 | 533,128 |
| AMERICAN EUROPACIFIC GROWTH FD | 1,061,200 | 1,061,200 |
| AMERICAN FUNDAMENTAL INVESTORS | 684,099 | 684,099 |
| AMERICAN GROWTH FD OF AMER CL | 738,043 | 738,043 |
| BLACKROCK EQUITY DIVID INSTL C | 139,075 | 139,075 |
| CAPITAL WORLD GROWTH & INC FD | 345,762 | 345,762 |
| GOLDMAN SMALL CAP VALUE CL I | 199,709 | 199,709 |
| HARBOR CAP APPRECIATION INSTIT | 38,426 | 38,426 |
| INVESCO VK GROWTH AND INCOME F | 805,110 | 805,110 |
| JANUS PERKINS MID CAP VALL | 194,933 | 194,933 |
| LORD ABBETT RES FD SML/CAP-A | 21,308 | 21,308 |
| MFS INTI VALUE FUND CL I | 70,383 | 70,383 |
| OPPENHEIMER EQUITY INCOME CLAS | 585,258 | 585,258 |
| PIONEER CULLEN VALUE FUND CL Y | 507,246 | 507,246 |
| T ROWE PRICE DIVIDEND GROWTH F | 125,761 | 125,761 |
| THE INVESTMENT CO AMER CL F2 | 495,113 | 495,113 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MINERAL INTEREST - WILLIAMS CO | FMV | 89,779 | 89,779 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST/DIVIDENDS RECEIVABLE | 3,068 | 1,506 | 1,506 |
| CAP GAIN DISTN RECEIVABLE | 1,529 | 616 | 616 |
| ORGANIZATIONAL COSTS | 7,973 | 7,973 | 7,973 |
| LESS: ACCUMULATED AMORTIZATION | -487 | -1,019 | -1,019 |
| Description | Amount |
|---|---|
| BOOK/TAX REALIZED GAIN DIFFERENCE | 397,841 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADMINISTRATION FEES | 30,000 | 7,500 | 22,500 | |
| DIRECTOR & OFFICER INSURANCE | 2,360 | |||
| LICENSE EXPENSE | 35 | |||
| POSTAGE EXPENSE | 12 | |||
| PENALTIES & FINES | 250 | |||
| SUPPLIES EXPENSE | 1,958 | |||
| ALLOC TO TAX-EXEMPT INCOME | -1,305 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 1,483 | 1,483 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED FEDERAL EXCISE TAX PAY | 9,177 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKER & INVESTMENT MGMT FEES | 50,092 | 50,092 | ||
| ALLOC TO TAX-EXEMPT INCOME | -8,714 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 4,382 | 4,382 | ||
| FEDERAL EXCISE TAX | 2,073 |