| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| SECTION 1231 - MAGELLAN MIDSTREAM | 2021-01 | Purchase | 2022-12 | 1,894 | 1,894 | Cost | 1,894 | 1,894 | ||
| LTCG FROM ROUNDTABLE INVESTMENT LLC-UBTI | 2021-01 | Purchase | 2022-12 | 37,986 | Cost | 37,986 | ||||
| LTCG FROM TRUVO PRIVATE ASSET LP - UBTI | 2021-01 | Purchase | 2022-12 | 8,242 | Cost | -8,242 | ||||
| LTCG FROM KC CEDARPORT LLC - UBTI | 2021-01 | Purchase | 2022-12 | 1,096,775 | Cost | 1,096,775 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 45,485,171 | 20,775,414 | 24,709,757 | 20,868,782 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PRESCOTT GROUP MID CAP | FMV | 479,320 | 584,903 |
| PRESCOTT GROUP SMALL CAP | FMV | 387,370 | 570,524 |
| BOOTSMEAD LEASCO LLC | FMV | 7,750,263 | 9,788,317 |
| BOOTSMEAD LAND LLC | FMV | 2,411,508 | 1,489,035 |
| OMEGA CAPITAL LLC | FMV | 487,422 | 484,012 |
| TRUVO LP | FMV | 2,000,771 | 4,821,426 |
| ROUNDTABLE INVESTMENT PARTNERS LLC | FMV | 1,959,348 | 1,866,712 |
| KC CEDARPORT LLC | FMV | 1,519,790 | 11,008,355 |
| NGP ETP IV LP | FMV | 1,856,819 | 1,825,089 |
| Description | Amount |
|---|---|
| 2022 DIVIDENDS REC'D IN 2023 | 1,781 |
| CY EXCESS INTEREST EXPENSE | 28,562 |
| FOREIGN TAXES | 2,976 |
| NONDEDUCTIBLE EXPENSES FROM K1'S | 5,787 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES | 279 | |||
| COAL ROYALTY EXPENSES | 453,011 | 453,011 | ||
| INVESTMENT FEES | 65,979 | 65,979 | ||
| OIL AND GAS DEPLETION EXPENSE | 3,604,576 | 3,604,576 | ||
| OIL AND GAS DEPLETION FROM K-1S | 728,057 | 728,057 | ||
| OIL AND GAS ROYALTY EXPENSES | 183,182 | 183,182 | ||
| OIL AND GAS ROYALTY EXPENSES FROM K-1S | 4,135 | 4,135 | ||
| OTHER DEDUCTIONS FROM PASSTHROUGH ENTITY | 1,963,649 | 1,963,649 | ||
| PROGRAM ADMINISTRATION EXPENSE | 115,784 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ALLIANCE RESOURCE PARTNERS LP | 226,854 | 6 | |
| BOOTSMEAD LEASCO LLC | -42,197 | ||
| COAL ROYALTIES | 7,131,791 | 7,131,791 | |
| ENERGY TRANSFER LP | -55,464 | ||
| ENTERPRISE PRODUCT PARTNERS LP | -30,603 | 6 | |
| EXCESS BUSINESS INTEREST EXP | -3,934 | ||
| KC BATTERY LLC | 2 | 2 | |
| KC-CEDARPORT LLC | -136,109 | ||
| MAGELLAN MIDSTREAM PARTNERS LP | 22,023 | ||
| OIL AND GAS ROYALTIES | 3,237,906 | 3,237,906 | |
| OMEGA CAPITAL LLC | 977 | ||
| OTHER PORTFOLIO INCOME | 179,233 | 179,233 | |
| PLAINS ALL AMERICAN PIPELINE LP | 16,027 | ||
| ROUNDTABLE INVESTMENT LLC | 8,036 | 3,815 | |
| ROYALTY INCOME FROM K-1S | 49,508 | 49,508 | |
| SUNOCO LP | 5,321 | ||
| TRUVVO PRIVATE ASSET LP | -27,100 | -26,715 | |
| USA COMPRESSIONS LP | 165 | ||
| WESTERN GAS PARTNERS LP | 2,267 |
| Description | Amount |
|---|---|
| 2021 DIVIDENDS REC'D IN 2022 | 1,636 |
| EXEMPT INTEREST INCOME | 138 |
| OTHER EXEMPT INCOME | 12,105 |
| PREFERENCE DEPLETION FROM K1 AND OTHER K1 DIFFERENCES | 108,974 |
| PY EXCESS INTEREST EXPENSE ALLOWED | 3,934 |
| ROUNDING | 3 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 18,798 | 0 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 488,649 | |||
| FOREIGN TAXES | 5,943 |