| 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 | 2010-12-09 | 6,422 | 3,888 | 180.000000000000 | 428 | 0 | 4,316 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD - MONEY MARKET | AT COST | 1,125,229 | 1,125,229 |
| VANGUARD - STOCKS | AT COST | 4,677,163 | 9,325,124 |
| MAGELLAN MIDSTREAM PARTNERS | AT COST | 72,696 | 84,880 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ORGANIZATION COSTS | 2,534 | 2,106 | 2,106 |
| Description | Amount |
|---|---|
| BASIS VARIANCE | 50,176 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 749 | 749 | 0 | |
| BANK FEES | 245 | 245 | 0 | |
| PASS THROUGH NONDEDUCTIBLE EXPENSES | 4 | 4 | 0 | |
| AMORTIZATION | 428 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAX WITHHELD | 1,191 | 1,191 | 0 |