| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| LTCG FROM KC CEDARPORT LLC - UBTI | 2021-01 | Purchase | 2023-12 | 351,214 | Cost | 351,214 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| VANGUARD SHORT TERM CORP BOND ETF | 2,733,940 | 2,623,694 |
| VANGUARD TOTAL BOND | 613,909 | 550,007 |
| VANGUARD TOTAL INTL STOCK INDEX FUND ETF | 2,615,529 | 2,492,222 |
| VANGUARD TOTAL INTL BOND INDEX ETF | 1,159,485 | 1,052,857 |
| VANGUARD TOTAL STOCK MARKET ETF | 4,989,286 | 5,408,853 |
| VANGUARD VALUE ETF | 2,502,567 | 2,616,250 |
| SCHWAB GOVERNMENT MONEY MARKET | 37,936,318 | 37,936,318 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 45,485,172 | 24,511,073 | 20,974,099 | 17,556,205 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BOOTSMEAD LAND LLC | FMV | 334,709 | 16,959 |
| BOOTSMEAD LEASCO LLC | FMV | 5,382,175 | 6,702,848 |
| KC-CEDARPORT LLC | FMV | 1,307,519 | 8,826,763 |
| OMEGA CAPITAL FUND I LP | FMV | 461,902 | 223,765 |
| ORIGIN ENTERTAINMENT | FMV | 7,179 | 200,000 |
| GENCIA CORP | FMV | 299,278 | 750,000 |
| CHAMBERS ENERGY III LP | FMV | 756,358 | 1,409,013 |
| Description | Amount |
|---|---|
| EXCESS INTEREST EXPENSE | 7,030 |
| NONDEDUCTIBLE EXPENSES FROM K-1 | 3,555 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT FEES | 7,500 | 7,500 | ||
| PORTFOLIO DEDUCTIONS - FROM K-1 | 59,728 | 59,728 | ||
| ROYALTY COST DEPLETION - COAL | 3,007,602 | 3,007,602 | ||
| ROYALTY COST DEPLETION - OIL AND GAS | 728,057 | 728,057 | ||
| ROYALTY DEDUCTIONS - COAL | 579,491 | 579,491 | ||
| ROYALTY DEDUCTIONS - FROM K-1 | 1,403 | 1,403 | ||
| ROYALTY DEDUCTIONS - OIL AND GAS | 114,435 | 114,435 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| BOOTSMEAD LEASCO LLC | 1,030,049 | ||
| CHAMBERS ENERGY CAPITAL | 173,658 | 4,390 | |
| COAL ROYALTY INCOME | 7,818,614 | 7,818,614 | |
| GENCIA LLC | -2,443 | ||
| KC-CEDARPORT LLC | 46,194 | ||
| OIL & GAS ROYALTY INCOME | 1,618,672 | 1,618,672 | |
| OIL & GAS ROYALTY INCOME -K-1 | 3,668 | 3,668 | |
| OMEGA CAPITAL FUND I LP | 677 | 677 | |
| ORIGIN ENTERTAINMENT | -920 | ||
| OTHER PORTFOLIO INCOME | 2 | 2 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 15,099 | 3,324 | 0 | 11,775 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAXES | 518,744 | |||
| FOREIGN TAXES | 5,715 | 5,715 |