| 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 | 1,019 | 15.0 | 532 | 1,551 |
| 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 | 152,211 | 152,211 |
| FEDERATED TOTAL RETURN FUND | 120,319 | 120,319 |
| JPMORGAN TR II | 130,303 | 130,303 |
| NATIXIS LOOMIS SAYLES INVEST | 107,729 | 107,729 |
| VANGUARD TOTAL BOND MARKET | 220,159 | 220,159 |
| FRANKLIN CUSTODIAN FDS INC | 147,612 | 147,612 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN AMCAP FUND CL F | 923,188 | 923,188 |
| AMERICAN CAP INCOME BUILDER CL | 546,002 | 546,002 |
| AMERICAN EUROPACIFIC GROWTH FD | 1,243,759 | 1,243,759 |
| AMERICAN FUNDAMENTAL INVESTORS | 787,932 | 787,932 |
| AMERICAN GROWTH FD OF AMER CL | 882,241 | 882,241 |
| BLACKROCK EQUITY DIVID INSTL C | 351,569 | 351,569 |
| CAPITAL WORLD GROWTH & INC FD | 400,268 | 400,268 |
| GOLDMAN SMALL CAP VALUE CL I | 229,372 | 229,372 |
| HARBOR CAP APPRECIATION INSTIT | 44,279 | 44,279 |
| INVESCO VK GROWTH AND INCOME F | 908,296 | 908,296 |
| JANUS PERKINS MID CAP VALL | 213,638 | 213,638 |
| LORD ABBETT RES FD SML/CAP-A | 23,348 | 23,348 |
| MFS INTI VALUE FUND CL I | 80,239 | 80,239 |
| OPPENHEIMER EQUITY INCOME CLAS | 676,638 | 676,638 |
| PIONEER CULLEN VALUE FUND CL Y | 0 | 0 |
| T ROWE PRICE DIVIDEND GROWTH F | 141,925 | 141,925 |
| THE INVESTMENT CO AMER CL F2 | 558,911 | 558,911 |
| MFS VALUE FD CL I | 366,055 | 366,055 |
| 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 | 1,506 | 1,728 | 1,728 |
| CAP GAIN DISTN RECEIVABLE | 616 | 676 | 676 |
| ORGANIZATIONAL COSTS | 7,973 | 7,973 | 7,973 |
| LESS: ACCUMULATED AMORTIZATION | -1,019 | -1,550 | -1,550 |
| 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 | 2,772 | |||
| LICENSE EXPENSE | 25 | |||
| POSTAGE EXPENSE | 35 | |||
| ROYALTY EXPENSE - OTHER | 20 | 20 | ||
| ALLOC TO TAX-EXEMPT INCOME | -678 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 80,425 | 80,425 |
| Description | Amount |
|---|---|
| BOOK/TAX REALIZED GAIN DIFFERENCE | 1,042,494 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED FEDERAL EXCISE TAX PAY |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BROKER & INVESTMENT MGMT FEES | 51,674 | 51,674 | ||
| ALLOC TO TAX-EXEMPT INCOME | -4,674 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES PAID | 3,665 | 3,665 | ||
| FEDERAL EXCISE TAX | 3,682 |