| 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 | 2,083 | 15.0 | 532 | 2,615 |
| 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 |
|---|---|---|
| FIXED INCOME MUTUAL FUNDS | 1,752,309 | 1,752,309 |
| SEE BALANCE SHEET DETAIL | 0 | 0 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| EQUITY MUTUAL FUNDS&UNIT TRUST | 9,574,489 | 9,574,489 |
| SEE BALANCE SHEET DETAIL | 0 | 0 |
| 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 | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,550 | 0 | 0 | 1,550 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID FEDERAL EXCISE TAX | 4,480 | 12,233 | 12,233 |
| ORGANIZATIONAL COSTS | 7,973 | 7,973 | 7,973 |
| LESS: ACCUMULATED DEPRECIATION | -2,082 | -2,613 | -2,613 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LICENSE EXPENSE | 25 | 0 | 0 | 25 |
| MISCELLANEOUS EXPENSE | 4,311 | 0 | 0 | 4,311 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ROYALTY INCOME | 129,727 | 129,727 | |
| CASH-IN-LIEU | 23 | 23 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| CURRENT FEDERAL EXCISE TAX | 10,247 | 11,714 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MGMT FEES - | 67,467 | 67,467 | 0 | 0 |
| EDWARD JONES | ||||
| LESS: ALLOCATED TO TEI | 0 | -1,038 | 0 | 0 |
| ADMINISTRATIONS FEES AND MGMT- | 30,000 | 7,500 | 0 | 22,500 |
| FOUNDATION MANAGEMENT GROUP | ||||
| LESS: ALLOCATED TO TEI | 0 | -115 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 11,714 | |||
| WITHHOLDING ON ROYALTY INCOME | 4,499 | 4,499 | ||
| FOREIGN TAXES | 3,414 | 3,414 |