| 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 | 1,551 | 15.0 | 532 | 2,083 |
| 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 | 148,587 | 148,587 |
| FEDERATED TOTAL RETURN FUND | 0 | 0 |
| FRANKLIN CUSTODIAN FDNS INC | 235,861 | 235,861 |
| JANUS INVT FD FLEXBL BND SHS | 56,842 | 56,842 |
| JPMORGAN TR II | 131,120 | 131,120 |
| NATIXIS LOOMIS SAYLES INVEST | 104,276 | 104,276 |
| VANGUARD TOTAL BOND MARKET | 281,696 | 281,696 |
| TCW CORE FIXED INCOME FUND | 57,342 | 57,342 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN AMCAP FUND CL F | 993,427 | 993,427 |
| AMERICAN CAP INCOME BUILDER CL | 605,489 | 605,489 |
| AMERICAN EUROPACIFIC GROWTH FD | 1,480,421 | 1,480,421 |
| AMERICAN FUNDAMENTAL INVESTORS | 0 | 0 |
| AMERICAN GROWTH FD OF AMER CL | 915,231 | 915,231 |
| BLACKROCK EQUITY DIVID INSTL C | 429,586 | 429,586 |
| CAPITAL WORLD GROWTH & INC FD | 487,709 | 487,709 |
| CREDIT SUISSE COMM RET STRATEG | 185,029 | 185,029 |
| FUNDAMENTAL INVESTORS F2 | 707,332 | 707,332 |
| GOLDMAN SMALL CAP VALUE CL I | 316,409 | 316,409 |
| HARBOR CAP APPRECIATION INSTIT | 60,905 | 60,905 |
| INVESCO VK GROWTH AND INCOME F | 771,446 | 771,446 |
| INVESCO SMALL CAP EQUITY | 296,111 | 296,111 |
| ISHARES CORE S&P MID-CAP | 200,715 | 200,715 |
| JANUS PERKINS MID CAP VALL | 261,436 | 261,436 |
| LORD ABBETT RES FD SML/CAP-A | 0 | 0 |
| MFS INTI VALUE FUND CL I | 100,488 | 100,488 |
| MFS VALUE FD CL I | 488,324 | 488,324 |
| OPPENHEIMER DEVELOPING MKT CL | 107,219 | 107,219 |
| OPPENHEIMER EQUITY INCOME CLAS | 864,810 | 864,810 |
| T ROWE PRICE DIVIDEND GROWTH F | 182,548 | 182,548 |
| THE INVESTMENT CO AMER CL F2 | 613,012 | 613,012 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|
| 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 |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 0 | 4,480 | 4,480 |
| ORGANIZATIONAL COSTS | 7,973 | 7,973 | 7,973 |
| LESS: ACCUMULATED DEPRECIATION | -1,550 | -2,082 | -2,082 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE EXPENSE | 25 | 25 | ||
| MISCELLANEOUS EXPENSE | 1,526 | 1,526 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 65,915 | 65,915 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 1,245,667 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CURRENT FEDERAL EXCISE TAX | 0 | 10,247 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES - | 60,417 | 60,417 | 0 | 0 |
| EDWARD JONES | ||||
| LESS: ALLOCATED TO TEI | 0 | -1,566 | 0 | 0 |
| ADMINISTRATIONS FEES AND MGMT- | 30,108 | 7,527 | 0 | 22,581 |
| FOUNDATION MANAGEMENT GROUP | ||||
| LESS: ALLOCATED TO TEI | 0 | -195 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 10,286 |