| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LTCG FROM BOOTSMEAD LEASCO LLC - UBTI | 2020-01 | Purchase | 2021-12 | 114,964 | Cost | 114,964 | ||||
| LTCG FROM KC-CEDARPORT LLC - UBTI | 2021-01 | Purchase | 2021-12 | 368,917 | Cost | 368,917 | ||||
| LTCG FROM KC-BATTERY LLC - UBTI | 2021-01 | Purchase | 2021-12 | 1,974 | Cost | 1,974 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SHORT TERM CORP BOND ETF | 2,117,615 | 2,105,606 |
| VANGUARD TOTAL BOND | 422,161 | 421,915 |
| VANGUARD TOTAL INTL STOCK INDEX FUND ETF | 1,846,698 | 1,849,693 |
| VANGUARD TOTAL INTL BOND INDEX ETF | 852,712 | 845,500 |
| VANGUARD TOTAL STOCK MARKET ETF | 3,501,453 | 3,646,125 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 45,485,172 | 16,442,781 | 29,042,391 | 24,773,165 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BOOTSMEAD LAND LLC | FMV | 562,379 | 634,571 |
| BOOTSMEAD LEASCO LLC | FMV | 10,280,823 | 5,323,037 |
| KC-CEDARPORT LLC | FMV | 735,383 | 1,279,500 |
| OMEGA CAPITAL FUND I LP | FMV | 517,075 | 882,528 |
| ORIGIN ENTERTAINMENT | FMV | 82,115 | 200,000 |
| GENCIA CORP | FMV | 299,627 | 750,000 |
| CHAMBERS ENERGY III LP | FMV | 1,394,214 | 1,632,524 |
| CHCP GLOBAL SECURITIES | FMV | 35,529 | 35,528 |
| CHCP VALUE FUND OFFSHORE | FMV | 3,351,791 | 3,351,791 |
| SOCORRO DYNAMIC OPP FUND | FMV | 173,670 | 173,670 |
| KC-BATTERY LLC | FMV | 7 | 7 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10,032 | 10,032 | 0 | 0 |
| Description | Amount |
|---|---|
| FOREIGN TAXES | 604 |
| NONDEDUCTIBLE EXPENSES FROM K-1 | 2,499 |
| WITHHOLDING FROM K-1 | 395 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 37,489 | 37,489 | ||
| PORTFOLIO DEDUCTIONS - FROM K-1 | 172,260 | 167,089 | ||
| ROYALTY COST DEPLETION - COAL | 3,335,592 | 3,335,592 | ||
| ROYALTY COST DEPLETION - FROM K-1 | 2,209 | 2,209 | ||
| ROYALTY COST DEPLETION - OIL AND GAS | 728,057 | 728,057 | ||
| ROYALTY DEDUCTIONS - COAL | 1,071,918 | 1,071,918 | ||
| ROYALTY DEDUCTIONS - FROM K-1 | 3,400 | 3,400 | ||
| ROYALTY DEDUCTIONS - OIL AND GAS | 192,793 | 192,793 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BOOTSMEAD LEASCO LLC | 1,256,098 | ||
| CHAMBERS ENERGY CAPITAL | -198,609 | ||
| CHCP GLOBAL SECURITIES | 71 | 71 | |
| COAL ROYALTY INCOME | 4,435,730 | 4,435,730 | |
| GENCIA LLC | -6,304 | ||
| KC-BATTERY LLC | 21,579 | ||
| KC-CEDARPORT LLC | -137,243 | ||
| OIL & GAS ROYALTY INCOME | 3,572,161 | 3,572,161 | |
| OIL & GAS ROYALTY INCOME -K-1 | 22,762 | 22,762 | |
| OMEGA CAPITAL FUND I LP | 731 | ||
| ORIGIN ENTERTAINMENT | -64,257 | ||
| OTHER PORTFOLIO INCOME | 123 | 123 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 270 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 1,558 |