| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEES | 12,078 | 0 | 0 | 0 |
| Contractor | Explanation |
|---|---|
| JC LAND LLC | REIMBURSEMENT FOR PAYROLL SERVICES |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LTCG FROM MAGELLAN MIDSTREAM | 2020-01 | Purchase | 2021-12 | 4,475 | Cost | 4,475 | ||||
| LTCG FROM BOOTSMEAD LEASCO LLC - UBTI | 2020-01 | Purchase | 2021-12 | 153,906 | Cost | 153,906 | ||||
| LTCG FROM KC-CEDARPORT LLC - UBTI | 2020-01 | Purchase | 2021-12 | 447,575 | Cost | 447,575 | ||||
| LTCG FROM ROUNDTABLE INVESTMENTS - UBTI | 2020-01 | Purchase | 2021-12 | 45,560 | Cost | 45,560 | ||||
| LTCG FROM TRUVO PRIVATE ASSET LP - UBTI | 2020-01 | Purchase | 2021-12 | 781 | Cost | 781 | ||||
| LTCG FROM KC BATTERY LLC - UBTI | 2020-01 | Purchase | 2021-12 | 2,684 | Cost | 2,684 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SEE ATTACHED STATEMENT 1 | 7,433,484 | 17,110,147 |
| SEE ATTACHED STATEMENT 2 | 4,245,646 | 6,599,627 |
| SEE ATTACHED STATEMENT 3 | 542,239 | 767,277 |
| SEE ATTACHED STATEMENT 4 | 1,715,497 | 2,206,988 |
| SEE ATTACHED STATEMENT 5 | 1,246,177 | 2,167,003 |
| 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 |
|---|---|---|---|
| PRESCOTT GROUP MID CAP | FMV | 480,906 | 635,575 |
| PRESCOTT GROUP SMALL CAP | FMV | 404,514 | 503,559 |
| BOOTSMEAD LEASCO LLC | FMV | 13,763,052 | 6,681,349 |
| BOOTSMEAD LAND LLC | FMV | 761,830 | 759,871 |
| OMEGA CAPITAL LLC | FMV | 517,077 | 882,528 |
| TRUVO LP | FMV | 2,723,007 | 5,375,765 |
| ROUNDTABLE INVESTMENT PARTNERS LLC | FMV | 1,933,860 | 2,007,516 |
| KC CEDARPORT LLC | FMV | 892,180 | 1,523,218 |
| KC BATTERY LLC | FMV | 9 | 9 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 13,648 | 13,648 | 0 | 0 |
| Description | Amount |
|---|---|
| 2021 DIVIDENDS REC'D IN 2022 | 1,636 |
| CY EXCESS INTEREST EXPENSE | 3,934 |
| FOREIGN TAXES | 1,595 |
| NONDEDUCTIBLE EXPENSES FROM K1'S | 5,200 |
| ROUNDING | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COAL DEPLETION EXPENSE | 3,335,592 | 3,335,592 | ||
| COAL ROYALTY EXPENSES | 1,072,040 | 1,072,040 | ||
| INVESTMENT FEES | 60,692 | 60,692 | ||
| OIL AND GAS DEPLETION EXPENSE | 728,057 | 728,057 | ||
| OIL AND GAS DEPLETION FROM K-1S | 11,867 | 11,867 | ||
| OIL AND GAS ROYALTY EXPENSES | 192,793 | 192,793 | ||
| OIL AND GAS ROYALTY EXPENSES FROM K-1S | 9,739 | 9,739 | ||
| OTHER DEDUCTIONS FROM PASSTHROUGH ENTITY | 339,437 | 332,512 | ||
| PROGRAM ADMINISTRATION EXPENSE | 259,560 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALLIANCE RESOURCE PARTNERS LP | 37,801 | ||
| BOOTSMEAD LEASCO LLC | 1,681,584 | ||
| COAL ROYALTIES | 4,435,730 | 4,435,730 | |
| ENERGY TRANSFER LP | 7,254 | -3,335 | |
| ENTERPRISE PRODUCT PARTNERS LP | -63,346 | ||
| KC BATTERY LLC | 29,358 | ||
| KC-CEDARPORT LLC | -166,506 | ||
| MAGELLAN MIDSTREAM PARTNERS LP | 5,072 | ||
| OIL AND GAS ROYALTIES | 3,572,162 | 3,572,162 | |
| OMEGA CAPITAL LLC | 732 | ||
| OTHER PORTFOLIO INCOME | 8 | 8 | |
| PLAINS ALL AMERICAN PIPELINE LP | 3,767 | ||
| ROUNDTABLE INVESTMENT LLC | 12,572 | 13,018 | |
| ROYALTY INCOME FROM K-1S | 74,874 | 74,874 | |
| SUNOCO LP | 5,535 | ||
| TRUVVO PRIVATE ASSET LP | 9,385 | 26,083 | |
| USA COMPRESSIONS LP | -1,203 | ||
| WESTERN GAS PARTNERS LP | -24,965 |
| Description | Amount |
|---|---|
| 2020 DIVIDENDS REC'D IN 2021 | 1,580 |
| EXEMPT INTEREST INCOME | 160 |
| OTHER EXEMPT INCOME | 7,885 |
| PREFERENCE DEPLETION FROM K1 AND OTHER K1 DIFFERENCES | 68,079 |
| PY EXCESS INTEREST EXPENSE ALLOWED | 2,082 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 56,326 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 320,000 | |||
| FOREIGN TAXES | 2,854 |